Back to top

ASSET BACKED FUNDING CORPORATION, CREDIT-BASED ASSET SERVICING AND SECURITIZATION LLC, LITTON LOAN SERVICING LP, Servicer and JPMORGAN CHASE BANK, NATIONAL ASSOCIATION, Trustee POOLING AND SERVICING AGREEMENT

Pooling and Servicing Agreement

ASSET BACKED FUNDING CORPORATION, CREDIT-BASED ASSET SERVICING AND SECURITIZATION LLC, LITTON LOAN SERVICING LP,

 

                                    Servicer

 

                                       and

 

                   JPMORGAN CHASE BANK, NATIONAL ASSOCIATION,

                                     Trustee

 

                         POOLING AND SERVICING AGREEMENT | Document Parties: ABFC C-BASS Mortgage Loan | JPMORGAN CHASE BANK, NATIONAL ASSOCIATION | LITTON LOAN SERVICING LP You are currently viewing:
This Pooling and Servicing Agreement involves

ABFC C-BASS Mortgage Loan | JPMORGAN CHASE BANK, NATIONAL ASSOCIATION | LITTON LOAN SERVICING LP

. RealDealDocs™ contains millions of easily searchable legal documents and clauses from top law firms. Search for free - click here.
Title: ASSET BACKED FUNDING CORPORATION, CREDIT-BASED ASSET SERVICING AND SECURITIZATION LLC, LITTON LOAN SERVICING LP, Servicer and JPMORGAN CHASE BANK, NATIONAL ASSOCIATION, Trustee POOLING AND SERVICING AGREEMENT
Governing Law: New York     Date: 6/17/2005

ASSET BACKED FUNDING CORPORATION, CREDIT-BASED ASSET SERVICING AND SECURITIZATION LLC, LITTON LOAN SERVICING LP,

 

                                    Servicer

 

                                       and

 

                   JPMORGAN CHASE BANK, NATIONAL ASSOCIATION,

                                     Trustee

 

                         POOLING AND SERVICING AGREEMENT, Parties: abfc c-bass mortgage loan , jpmorgan chase bank  national association , litton loan servicing lp
50 of the Top 250 law firms use our Products every day

 

 

                                                                       EXHIBIT 4

 

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

 

                        ASSET BACKED FUNDING CORPORATION,

                                     Depositor

 

              CREDIT-BASED ASSET SERVICING AND SECURITIZATION LLC,

                                     Seller

 

                            LITTON LOAN SERVICING LP,

 

                                    Servicer

 

                                        and

 

                   JPMORGAN CHASE BANK, NATIONAL ASSOCIATION,

                                     Trustee

 

                         POOLING AND SERVICING AGREEMENT

 

                            Dated as of March 1, 2005

 

                                  2005-CB2 Trust

 

         C-BASS Mortgage Loan Asset-Backed Certificates, Series 2005-CB2

 

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

 

<PAGE>

 

                                TABLE OF CONTENTS

 

 

                                     ARTICLE I

 

                                   DEFINITIONS

 

Section 1.01      Defined Terms..................................................

Section 1.02      Accounting.....................................................

 

                                    ARTICLE II

 

                          CONVEYANCE OF MORTGAGE LOANS;

                        ORIGINAL ISSUANCE OF CERTIFICATES

 

Section 2.01      Conveyance of Mortgage Loans...................................

Section 2.02      Acceptance by Trustee..........................................

Section 2.03      Repurchase or Substitution of Mortgage Loans by the Seller.....

Section 2.04      Representations and Warranties of the Seller with Respect to

                 the Mortgage Loans.............................................

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

Section 2.06      Representations and Warranties of the Depositor................

Section 2.07      Issuance of Certificates and the Uncertificated Regular

                 Interests......................................................

Section 2.08      Representations and Warranties of the Seller...................

Section 2.09      Covenants of the Seller........................................

 

                                   ARTICLE III

 

                          ADMINISTRATION AND SERVICING

                                OF THE TRUST FUND

 

Section 3.01      Servicer to Act as Servicer....................................

Section 3.02      Collection of Mortgage Loan Payments...........................

Section 3.03      Realization Upon Defaulted Mortgage Loans......................

Section 3.04      Collection Account, Distribution Account and Reserve Accounts..

Section 3.05      Permitted Withdrawals From the Collection Account..............

Section 3.06      Establishment of Escrow Account; Deposits in Escrow Account....

Section 3.07      Permitted Withdrawals From Escrow Account......................

Section 3.08      Payment of Taxes, Insurance and Other Charges; Collections

                 Thereunder.....................................................

Section 3.09      Transfer of Accounts...........................................

Section 3.10      Maintenance of Hazard Insurance................................

Section 3.11      Maintenance of Mortgage Impairment Insurance Policy............

Section 3.12      Fidelity Bond, Errors and Omissions Insurance..................

Section 3.13      Title, Management and Disposition of REO Property and Certain

                 Delinquent Mortgage Loans......................................

Section 3.14      Due-on-Sale Clauses; Assumption and Substitution Agreements....

Section 3.15      Notification of Adjustments....................................

Section 3.16      Optional Purchases and Sales of Mortgage Loans by Servicer.....

Section 3.17      Trustee to Cooperate; Release of Files.........................

Section 3.18      Servicing Compensation.........................................

Section 3.19       Annual Statement as to Compliance..............................

Section 3.20      Annual Independent Certified Public Accountants' Reports.......

Section 3.21      Access to Certain Documentation and Information Regarding the

                 Mortgage Loans.................................................

Section 3.22      Reserved.......................................................

Section 3.23      Obligations of the Servicer in Respect of Compensating Interest

Section 3.24      Obligations of the Servicer in Respect of Mortgage Interest

                 Rates and Monthly Payments.....................................

Section 3.25      Investment of Funds in the Collection Account and the

                 Distribution Account...........................................

Section 3.26      Liability of Servicer; Indemnification.........................

Section 3.27      Reports of Foreclosure and Abandonment of Mortgaged Properties.

Section 3.28      Protection of Assets...........................................

Section 3.29      Periodic Filings...............................................

 

                                   ARTICLE IV

 

                                  FLOW OF FUNDS

 

Section 4.01      Interest Distributions.........................................

Section 4.02      Distributions of Principal and Monthly Excess Cashflow Amounts.

Section 4.03      Allocation of Losses...........................................

Section 4.04      Method of Distribution.........................................

Section 4.05      Distributions on Book-Entry Certificates.......................

Section 4.06      Statements.....................................................

Section 4.07      Remittance Reports; Advances...................................

Section 4.08      REMIC 1 Distributions..........................................

 

                                    ARTICLE V

 

                                THE CERTIFICATES

 

Section 5.01      The Certificates...............................................

Section 5.02      Registration of Transfer and Exchange of Certificates..........

Section 5.03      Mutilated, Destroyed, Lost or Stolen Certificates..............

Section 5.04      Persons Deemed Owners..........................................

Section 5.05      Appointment of Paying Agent....................................

 

                                   ARTICLE VI

 

                   THE SELLER, THE SERVICER AND THE DEPOSITOR

 

Section 6.01      Liability of the Seller, the Servicer and the Depositor........

Section 6.02       Merger or Consolidation of, or Assumption of the Obligations

                 of, the Seller, the Servicer or the Depositor..................

Section 6.03      Limitation on Liability of the Servicer and Others.............

Section 6.04      Servicer Not to Resign.........................................

Section 6.05      Delegation of Duties...........................................

 

                                   ARTICLE VII

 

                                     DEFAULT

 

Section 7.01      Servicer Events of Termination.................................

Section 7.02      Trustee to Act; Appointment of Successor.......................

Section 7.03      Waiver of Defaults.............................................

Section 7.04      Notification to Certificateholders.............................

Section 7.05      Survivability of Servicer Liabilities..........................

 

                                  ARTICLE VIII

 

                                   THE TRUSTEE

 

Section 8.01      Duties of Trustee..............................................

Section 8.02      Certain Matters Affecting the Trustee..........................

Section 8.03      Trustee Not Liable for Certificates or Mortgage Loans..........

Section 8.04      Trustee May Own Certificates...................................

Section 8.05      Seller to Pay Trustee Fees and Expenses........................

Section 8.06      Eligibility Requirements for Trustee...........................

Section 8.07      Resignation or Removal of Trustee..............................

Section 8.08      Successor Trustee..............................................

Section 8.09      Merger or Consolidation of Trustee.............................

Section 8.10      Appointment of Co-Trustee or Separate Trustee..................

Section 8.11      Limitation of Liability........................................

Section 8.12      Trustee May Enforce Claims Without Possession of Certificates..

Section 8.13      Suits for Enforcement..........................................

Section 8.14      Waiver of Bond Requirement.....................................

Section 8.15      Waiver of Inventory, Accounting and Appraisal Requirement......

Section 8.16      Compliance with National Housing Act of 1934...................

 

                                    ARTICLE IX

 

                     REMIC AND GRANTOR TRUST ADMINISTRATION

 

Section 9.01      REMIC Administration...........................................

Section 9.02      Prohibited Transactions and Activities.........................

Section 9.03      Indemnification with Respect to Certain Taxes and Loss of REMIC

                 Status.........................................................

Section 9.04      REO Property...................................................

Section 9.05      Grantor Trust Administration...................................

 

                                    ARTICLE X

 

                                   TERMINATION

 

Section 10.01     Termination....................................................

Section 10.02     Additional Termination Requirements............................

 

                                   ARTICLE XI

 

                            MISCELLANEOUS PROVISIONS

 

Section 11.01     Amendment......................................................

Section 11.02     Recordation of Agreement; Counterparts.........................

Section 11.03     Limitation on Rights of Certificateholders.....................

Section 11.04     Governing Law; Jurisdiction....................................

Section 11.05     Notices........................................................

Section 11.06     Severability of Provisions.....................................

Section 11.07     Article and Section References.................................

Section 11.08     Notice to the Rating Agencies..................................

Section 11.09     Further Assurances.............................................

Section 11.10     Benefits of Agreement..........................................

Section 11.11     Acts of Certificateholders.....................................

 

<PAGE>

 

 

                                          EXHIBITS:

 

Exhibit A-1     Form of Class AV-1 Certificates

Exhibit A-2     Form of Class AV-2 Certificates

Exhibit A-3     Form of Class AF-1 Certificates

Exhibit A-4     Form of Class AF-2 Certificates

Exhibit A-5     Form of Class AF-3 Certificates

Exhibit A-6     Form of Class AF-4 Certificates

Exhibit B-1     Form of Class B-1 Certificates

Exhibit B-2     Form of Class B-2 Certificates

Exhibit B-3     Form of Class B-3 Certificates

Exhibit B-4     Form of Class B-4 Certificates

Exhibit B-5     Form of Class B-5 Certificates

Exhibit C-1A    Form of Class R Certificate

Exhibit C-1B    Form of Class R-X Certificate

Exhibit C-2     Form of Class M-1 Certificates

Exhibit C-3     Form of Class M-2 Certificates

Exhibit C-4     Form of Class M-3 Certificates

Exhibit C-5     Form of Class X Certificates

Exhibit C-6     Form of Class N Certificates

Exhibit D-1     Group I Mortgage Loan Schedule

Exhibit D-2     Group II Mortgage Loan Schedule

Exhibit E        Form of Request for Release of Documents

Exhibit F-1     Form of Trustee's Initial Certification

Exhibit F-2     Form of Trustee's Final Certification

Exhibit F-3     Form of Receipt of Mortgage Note

Exhibit G       Mortgage Loan Purchase Agreement

Exhibit H       Form of Lost Note Affidavit

Exhibit I       Form of ERISA Representation

Exhibit J-1     Form of Investment Letter [Non-Rule 144A]

Exhibit J-2     Form of Rule 144A Investment Letter

Exhibit K       Form of Residual Certificate Transfer Affidavit

Exhibit L       Form of Transferor Certificate

Exhibit M       [Reserved]

Exhibit N       DTC Letter of Representations

Exhibit O       [Reserved]

Exhibit P       Monthly Information Provided by Servicer

Exhibit Q       Form of Officer's Certificate with Respect to Prepayments

Exhibit R       Form of Notice of Prepayment Penalty Inconsistency

Exhibit S-1     Form of Group I Yield Maintenance Agreement

Exhibit S-2     Form of Class M Yield Maintenance Agreement

Exhibit T       Form of Certification

Exhibit U       Form of Certification to be Provided by Trustee

Exhibit V       Schedule of Mortgage Loans without Title Policies

Exhibit W       Form of Power of Attorney

 

<PAGE>

 

            This Pooling and Servicing Agreement is dated as of March 1, 2005

(the "Agreement"), among ASSET BACKED FUNDING CORPORATION, as depositor (the

"Depositor"), CREDIT-BASED ASSET SERVICING AND SECURITIZATION LLC, as seller

(the "Seller"), LITTON LOAN SERVICING LP, as servicer (the "Servicer"), and

JPMORGAN CHASE BANK, NATIONAL ASSOCIATION, as trustee (the "Trustee").

 

                              PRELIMINARY STATEMENT

 

            The Depositor intends to sell pass-through certificates

(collectively, the "Certificates"), to be issued hereunder in multiple Classes,

which in the aggregate will evidence the entire beneficial ownership interest in

the Trust Fund created hereunder. The Certificates will consist of eighteen

Classes of Certificates, designated as (i) the Class AV-1, Class AV-2, Class

AF-1, Class AF-2, Class AF-3 and Class AF-4 Certificates, (ii) the Class M-1,

Class M-2 and Class M-3 Certificates, (iii) the Class B-1, Class B-2, Class B-3,

Class B-4 and Class B-5 Certificates, (iv) the Class N Certificates, (v) the

Class X Certificates and (vi) the Class R and Class R-X Certificates.

 

                                      REMIC 1

 

            As provided herein, the Trustee will make an election to treat the

segregated pool of assets consisting of the Mortgage Loans and certain other

related assets subject to this Agreement (but exclusive of the Yield Maintenance

Agreements, the Reserve Fund, any Cap Carryover Amount and the prepayment

charges) as a real estate investment conduit (a "REMIC") for federal income tax

purposes, and such segregated pool of assets will be designated as "REMIC 1."

The Class R-1 Interest will represent the sole class of "residual interests" in

REMIC 1 for purposes of the REMIC Provisions under federal income tax law. The

following table irrevocably sets forth the designation, the Uncertificated REMIC

1 Pass-Through Rate, the initial Uncertificated Principal Balance, and solely

for purposes of satisfying Treasury Regulations Section 1.860G-1(a)(4)(iii), the

"latest possible maturity date" for each of the REMIC 1 Regular Interests. None

of the REMIC 1 Regular Interests will be certificated.

 

 

<TABLE>

<CAPTION>

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

                                                                   Initial

                                 Uncertificated REMIC        Uncertificated Principal          Latest Possible

        Designation              Pass-Through Rate(1)                Balance                  Maturity Date(1)

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

<S>                                  <C>                               <C>                    <C>

LT1AA                                Variable(2)                       $ 197,232,882.55       February 25, 2035

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

LT1AV1                               Variable(2)                           $ 955,800.00       February 25, 2035

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

LT1AV2                               Variable(2)                           $ 266,250.00       February 25, 2035

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

LT1AF1                               Variable(2)                           $ 166,190.00       February 25, 2035

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

LT1AF2                               Variable(2)                            $ 47,260.00       February 25, 2035

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

LT1AF3                               Variable(2)                            $ 36,140.00       February 25, 2035

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

LT1AF4                               Variable(2)                             $ 27,730.00       February 25, 2035

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

LT1M1                                Variable(2)                           $ 226,415.00       February 25, 2035

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

LT1M2                                Variable(2)                            $ 95,600.00       February 25, 2035

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

LT1M3                                Variable(2)                            $ 30,185.00       February 25, 2035

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

LT1B1                                Variable(2)                            $ 28,180.00       February 25, 2035

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

LT1B2                                Variable(2)                            $ 17,105.00       February 25, 2035

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

LT1B3                                 Variable(2)                            $ 24,155.00       February 25, 2035

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

LT1B4                                Variable(2)                             $ 24,155.00       February 25, 2035

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

LT1B5                                Variable(2)                            $ 22,140.00       February 25, 2035

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

LT1ZZ                                Variable(2)                         $ 2,057,855.87       February 25, 2035

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

LT1SUB                               Variable(2)                             $ 8,365.80       February 25, 2035

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

LT1GRP                               Variable(2)                            $ 32,806.80       February 25, 2035

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

LT2SUB                               Variable(2)                             $ 1,898.41       February 25, 2035

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

LT2GRP                                Variable(2)                             $ 7,444.81       February 25, 2035

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

LT1XX                                Variable(2)                        $ 201,207,527.60       February 25, 2035

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

</TABLE>

 

(1)    Solely for purposes of Section 1.860G-1(a)(4)(iii) of the Treasury

       regulations, the Distribution Date immediately following the maturity date

      for the Mortgage Loan with the latest maturity date has been designated as

      the "latest possible maturity date" for each REMIC 1 Regular Interest.

 

(2)    Calculated in accordance with the definition of "Uncertificated REMIC 1

      Pass-Through Rate" herein.

 

                                     REMIC 2

 

            As provided herein, the Trustee shall make an election to treat the

segregated pool of assets consisting of the REMIC 1 Regular Interests as a REMIC

for federal income tax purposes, and such segregated pool of assets will be

designated as "REMIC 2." REMIC 2 will issue as regular interests (i) the Classes

of Certificates (exclusive of the rights of such Classes of Certificates to

receive Cap Carryover Amounts) indicated as issued by REMIC 2 in the table at

the end of the Preliminary Statement and (ii) the REMIC 2 Class B-1 Interest,

the REMIC 2 Class B-2 Interest, the REMIC 2 Class B-3 Interest, the REMIC 2

Class B-4 Interest, the REMIC 2 Class B-5 Interest and the REMIC 2 Class X/N

Interest (as described in footnotes 15 through 20 to the table at the end of

this Preliminary Statement).

 

                                     REMIC A

 

            As provided herein, the Trustee shall make an election to treat the

segregated pool of assets consisting of the REMIC 2 Class X/N Interest as a

REMIC for federal income tax purposes, and such segregated pool of assets will

be designated as "REMIC A." The REMIC A Class X/N Interest represents the sole

class of regular interests and the Class R-A Interest represents the sole class

of "residual interests" in REMIC A for purposes of the REMIC Provisions. The

REMIC A Class X/N Interest shall have a principal balance equal to the REMIC 2

Class X/N Interest and shall bear interest at the same rate as the REMIC 2 Class

X/N Interest.

 

                                     REMIC B

 

            As provided herein, the Trustee shall make an election to treat the

segregated pool of assets consisting of the REMIC 2 Class B-1 Interest as a

REMIC for federal income tax purposes, and such segregated pool of assets will

be designated as "REMIC B." The Class B-1 Certificates (exclusive of the right

to Cap Carryover Amounts) represent the sole class of "regular interests" and

the Class R-B Interest represents the sole class of "residual interests" in

REMIC B for purposes of the REMIC Provisions. The Class B-1 Certificates shall

have a principal balance equal to the REMIC 2 Class B-1 Interest and shall bear

interest at the same rate as the REMIC 2 Class B-1 Interest.

 

                                     REMIC C

 

            As provided herein, the Trustee shall make an election to treat the

segregated pool of assets consisting of the REMIC 2 Class B-2 Interest as a

REMIC for federal income tax purposes, and such segregated pool of assets will

be designated as "REMIC C." The Class B-2 Certificates (exclusive of the right

to Cap Carryover Amounts) represent the sole class of "regular interests" and

the Class R-C Interest represents the sole class of "residual interests" in

REMIC C for purposes of the REMIC Provisions. The Class B-2 Certificates shall

have a principal balance equal to the REMIC 2 Class B-2 Interest and shall bear

interest at the same rate as the REMIC 2 Class B-2 Interest.

 

                                     REMIC D

 

            As provided herein, the Trustee shall make an election to treat the

segregated pool of assets consisting of the REMIC 2 Class B-3 Interest as a

REMIC for federal income tax purposes, and such segregated pool of assets will

be designated as "REMIC D." The Class B-3 Certificates (exclusive of the right

to Cap Carryover Amounts) represent the sole class of "regular interests" and

the Class R-D Interest represents the sole class of "residual interests" in

REMIC D for purposes of the REMIC Provisions. The Class B-3 Certificates shall

have a principal balance equal to the REMIC 2 Class B-3 Interest and shall bear

interest at the same rate as the REMIC 2 Class B-3 Interest.

 

                                     REMIC E

 

            As provided herein, the Trustee shall make an election to treat the

segregated pool of assets consisting of the REMIC 2 Class B-4 Interest as a

REMIC for federal income tax purposes, and such segregated pool of assets will

be designated as "REMIC E." The Class B-4 Certificates (exclusive of the right

to Cap Carryover Amounts) represent the sole class of "regular interests" and

the Class R-E Interest represents the sole class of "residual interests" in

REMIC E for purposes of the REMIC Provisions. The Class B-4 Certificates shall

have a principal balance equal to the REMIC 2 Class B-4 Interest and shall bear

interest at the same rate as the REMIC 2 Class B-4 Interest.

 

                                      REMIC F

 

            As provided herein, the Trustee shall make an election to treat the

segregated pool of assets consisting of the REMIC 2 Class B-5 Interest as a

REMIC for federal income tax purposes, and such segregated pool of assets will

be designated as "REMIC F." The Class B-5 Certificates (exclusive of the right

to Cap Carryover Amounts) represent the sole class of "regular interests" and

the Class R-F Interest represents the sole class of "residual interests" in

REMIC F for purposes of the REMIC Provisions. The Class B-5 Certificates shall

have a principal balance equal to the REMIC 2 Class B-5 Interest and shall bear

interest at the same rate as the REMIC 2 Class B-5 Interest.

 

            Solely for purposes of Treasury Regulations Section

1.860G-1(a)(4)(iii), the Distribution Date following the maturity date for the

Mortgage Loan with the latest maturity date has been designated as the "latest

possible maturity date" for each Class of Certificates that represents one or

more of the "regular interests" in REMIC 2, REMIC A, REMIC B, REMIC C, REMIC D,

REMIC E or REMIC F.

 

            The following table sets forth (or describes) the Class designation,

Pass-Through Rate and the Original Class Certificate Principal Balance or the

Original Class N and Class X Notional Amount, for each Class of Certificates

comprising the interests in the Trust Fund created hereunder:

 

<PAGE>

 

 

<TABLE>

<CAPTION>

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

                             Original Class

                             Certificate

               Issuing    Principal Balance or     Pass-Through           Assumed Final

   Class         REMIC       Notional Amount            Rate               Maturity Dates

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

<S>           <C>          <C>                          <C>              <C>

AV-1               2         $191,160,000.00            (1)               October 25, 2030

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

AV-2               2          $53,250,000.00            (2)               August 25, 2034

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

AF-1               2          $33,238,000.00            (3)                June 25, 2023

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

AF-2               2           $9,452,000.00            (4)                June 25, 2026

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

AF-3               2           $7,228,000.00            (5)              September 25, 2029

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

AF-4               2           $5,546,000.00            (6)                July 25, 2029

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

M-1                2          $45,283,000.00             (7)                July 25, 2034

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

M-2                2          $19,120,000.00            (8)                June 25, 2034

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

M-3                2           $6,037,000.00            (9)                April 25, 2034

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

B-1(15)            2            $5,636,000.00            (10)               March 25, 2034

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

B-2(16)            2           $3,421,000.00            (11)             February 25, 2034

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

B-3(17)            2           $4,831,000.00            (12)              January 25, 2034

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

B-4(18)            2           $4,831,000.00            (13)             December 25, 2033

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

B-5(19)            2           $4,428,000.00            (14)              August 25, 2033

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

N(20)            (20)      $17,850,000.00 (20)(21)      N/A                     N/A

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

X(20)            (20)           $1(20)(24)              N/A                     N/A

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

R              1, 2(22)            N/A                  N/A                      N/A

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

             A,    B,   C,

R-X           D, E, F(23)          N/A                  N/A/                    N/A

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

Total                        $393,461,000.00(25)

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

</TABLE>

 

(1)    Interest will accrue on the Class AV-1 Certificates at a rate equal to the

      lesser of: (i) the Class AV-1 Pass-Through Rate and (ii) the Group I Cap

      for such Distribution Date.

 

(2)    Interest will accrue on the Class AV-2 Certificates at a rate equal to the

      lesser of: (i) the Class AV-2 Pass-Through Rate and (ii) the Group I Cap

      for such Distribution Date.

 

(3)    Interest will accrue on the Class AF-1 Certificates at a rate equal to the

      lesser of: (i) the Class AF-1 Pass-Through Rate and (ii) the Group II Cap

      for such Distribution Date.

 

(4)    Interest will accrue on the Class AF-2 Certificates at a rate equal to the

      lesser of: (i) the Class AF-2 Pass-Through Rate and (ii) the Group II Cap

      for such Distribution Date.

 

(5)    Interest will accrue on the Class AF-3 Certificates at a rate equal to the

      lesser of: (i) the Class AF-3 Pass-Through Rate and (ii) the Group II Cap

      for such Distribution Date.

 

(6)    Interest will accrue on the Class AF-4 Certificates at a rate equal to the

      lesser of: (i) the Class AF-4 Pass-Through Rate and (ii) the Group II Cap

      for such Distribution Date.

 

(7)    Interest will accrue on the Class M-1 Certificates at a rate equal to the

      lesser of: (i) the Class M-1 Pass-Through Rate and (ii) the Pool Cap for

      such Distribution Date.

 

(8)    Interest will accrue on the Class M-2 Certificates at a rate equal to the

      lesser of: (i) the Class M-2 Pass-Through Rate and (ii) the Pool Cap for

      such Distribution Date.

 

(9)    Interest will accrue on the Class M-3 Certificates at a rate equal to the

      lesser of: (i) the Class M-3 Pass-Through Rate and (ii) the Pool Cap for

      such Distribution Date.

 

(10)   Interest will accrue on the Class B-1 Certificates at a rate equal to the

      lesser of: (i) the Class B-1 Pass-Through Rate and (ii) the Pool Cap for

      such Distribution Date.

 

(11)   Interest will accrue on the Class B-2 Certificates at a rate equal to the

      lesser of: (i) the Class B-2 Pass-Through Rate and (ii) the Pool Cap for

      such Distribution Date.

 

(12)   Interest will accrue on the Class B-3 Certificates at a rate equal to the

      lesser of: (i) the Class B-3 Pass-Through Rate and (ii) the Pool Cap for

      such Distribution Date.

 

(13)   Interest will accrue on the Class B-4 Certificates at a rate equal to the

      lesser of: (i) the Class B-4 Pass-Through Rate and (ii) the Pool Cap for

      such Distribution Date.

 

(14)   Interest will accrue on the Class B-5 Certificates at a rate equal to the

      lesser of: (i) the Class B-5 Pass-Through Rate and (ii) the Pool Cap for

      such Distribution Date.

 

(15)   REMIC 2 will issue an Uncertificated Regular Interest economically

      equivalent to the Class B-1 Certificates. That Regular Interest will be an

      asset of REMIC B which will issue the Class B-1 Certificates as described

      under "REMIC B" in this Preliminary Statement.

 

(16)   REMIC 2 will issue an Uncertificated Regular Interest economically

      equivalent to the Class B-2 Certificates. That Regular Interest will be an

      asset of REMIC C which will issue the Class B-2 Certificates as described

      under "REMIC C" in this Preliminary Statement.

 

(17)   REMIC 2 will issue an Uncertificated Regular Interest economically

      equivalent to the Class B-3 Certificates. That Regular Interest will be an

      asset of REMIC D which will issue the Class B-3 Certificates as described

      under "REMIC D" in this Preliminary Statement.

 

(18)   REMIC 2 will issue an Uncertificated Regular Interest economically

       equivalent to the Class B-4 Certificates. That Regular Interest will be an

      asset of REMIC E which will issue the Class B-4 Certificates as described

      under "REMIC E" in this Preliminary Statement.

 

(19)   REMIC 2 will issue an Uncertificated Regular Interest economically

      equivalent to the Class B-5 Certificates. That Regular Interest will be an

      asset of REMIC F which will issue the Class B-5 Certificates as described

      under "REMIC F" in this Preliminary Statement.

 

(20)   The Class N and Class X Certificates, collectively, represent the

      beneficial ownership of the Class X/N Interest. REMIC 2 will issue the

      REMIC 2 Class X/N Interest, which will be an asset of REMIC A. REMIC A

      will issue the REMIC A Class X/N Interest. The REMIC 2 Class X/N Interest

      and the REMIC A Class X/N Interest will have a principal balance equal to

      the Class X/N Uncertificated Principal Balance but will not bear interest

      on that balance. The REMIC 2 Class X/N Interest and the REMIC A Class X/N

      Interest will bear interest on the Notional Amount therefor at the Pass

      Through Rate therefor. The X Certificates and Class N Certificates will

      represent the beneficial ownership of the REMIC A Class X/N Interest and

       beneficial rights with respect to the Yield Maintenance Agreements and the

      Reserve Accounts, subject to the obligation to pay Cap Carryover Amounts.

 

(21)   Initial Class N Notional Amount.

 

(22)   The Class R Certificate will represent beneficial ownership of the Class

      R-1 Interest and the Class R-2 Interest.

 

(23)   The Class R-X Certificate will represent beneficial ownership of the Class

      R-A Interest, the Class R-B Interest, the Class R-C Interest, the Class

      R-D Interest, the Class R-E Interest and the Class R-F Interest.

 

(24)   Initial Class X Notional Amount.

 

(25)   Exclusive of the Class N and Class X Notional Amount.

 

                                    ARTICLE I

 

                                   DEFINITIONS

 

            Section 1.01 Defined Terms.

 

            Whenever used in this Agreement or in the Preliminary Statement, the

following words and phrases, unless the context otherwise requires, shall have

the meanings specified in this Article. Unless otherwise specified, interest on

the Floating Rate Certificates will be calculated on the basis of the actual

number of days in the related Interest Accrual Period and a 360-day year.

Interest on the Fixed-Rate Certificates and the Class N and Class X Certificates

and the REMIC Regular Interests will be calculated on the basis of a 360-day

year consisting of twelve 30-day months.

 

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

 

            "60+ Day Delinquent Loan": Each Mortgage Loan with respect to which

any portion of a Monthly Payment is, as of the last day of the prior Collection

Period, two months or more past due, each Mortgage Loan in foreclosure, all REO

Property and each Mortgage Loan for which the Mortgagor has filed for bankruptcy

after the Closing Date.

 

            "Account": Any of the Collection Account, the Distribution Account,

the Escrow Account and the Reserve Accounts.

 

            "Accrued Certificate Interest": With respect to each Distribution

Date and Class of Certificates, an amount equal to the interest accrued at the

applicable rate set forth or described opposite such Class in the table in the

Preliminary Statement during the related Interest Accrual Period on the

Certificate Principal Balance of such Class of Certificates, reduced by such

Class's Interest Percentage of Relief Act Interest Shortfalls for such

Distribution Date.

 

            "Adjustable-Rate Mortgage Loan": A Mortgage Loan which has a rate at

which interest accrues that adjusts based on the Index plus a related Gross

Margin, as set forth and subject to the limitations in the related Mortgage

Note.

 

            "Adjustment Date": With respect to each Adjustable-Rate Mortgage

Loan, each adjustment date, on which the Mortgage Interest Rate of an

Adjustable-Rate Mortgage Loan changes pursuant to the related Mortgage Note. The

first Adjustment Date following the Cut-off Date as to each Adjustable-Rate

Mortgage Loan is set forth in the Group I Mortgage Loan Schedule.

 

            "Advance": As to any Mortgage Loan or REO Property, any advance made

by the Servicer in respect of any Distribution Date pursuant to Section 4.07.

 

            "Advance Facility":   As defined in Section 6.05(b) hereof.

 

            "Advance Facility Notice": As defined in Section 6.05(c) hereof.

 

             "Advance Financing Person": As defined in Section 6.05(b) hereof.

 

            "Advance Reimbursement Amounts": As defined in Section 6.05(c)

hereof.

 

            "Adverse REMIC Event": As defined in Section 9.01(f) hereof.

 

            "Affiliate": With respect to any Person, any other Person

controlling, controlled by or under common control with such Person. For

purposes of this definition, "control" means the power to direct the management

and policies of a Person, directly or indirectly, whether through ownership of

voting securities, by contract or otherwise and "controlling" and "controlled"

shall have meanings correlative to the foregoing.

 

            "Agency Insurance Agreements":   The FHA Insurance Contracts.

 

            "Agreement": This Pooling and Servicing Agreement and all amendments

and supplements hereto.

 

            "Applicable Regulations": As to any Mortgage Loan, all federal,

state and local laws, statutes, rules and regulations applicable thereto,

including with respect to each FHA Loan, the FHA Regulations and the related FHA

Insurance Contract.

 

            "Applied Realized Loss Amount": With respect to each Distribution

Date, the excess, if any, of (a) the aggregate of the Certificate Principal

Balances of the Certificates (after giving effect to all distributions on such

Distribution Date and any increase of any Certificate Principal Balance as a

result of Subsequent Recoveries) over (b) the Pool Balance as of the end of the

related Collection Period.

 

            "Assignment": An assignment of Mortgage, notice of transfer or

equivalent instrument, in recordable form, which is sufficient under the laws of

the jurisdiction wherein the related Mortgaged Property is located to reflect or

record the sale of the Mortgage.

 

             "Assumed Final Maturity Date": As to each Class of Certificates, the

date set forth as such in the Preliminary Statement.

 

            "Available Funds": As to any Distribution Date, an amount equal to

the excess of (i) the sum of (a) the aggregate of the Monthly Payments due

during the related Collection Period and received by the Servicer on or prior to

the related Determination Date, (b) Liquidation Proceeds, Insurance Proceeds,

Condemnation Proceeds, Principal Prepayments, Substitution Adjustment Amounts,

the Purchase Price for any repurchased Mortgage Loan, the Termination Price with

respect to the termination of the Trust pursuant to Section 10.01 hereof, any

Reimbursement Amount or Subsequent Recovery deposited to the Collection Account

and other unscheduled recoveries of principal and interest (excluding prepayment

penalties) in respect of the Mortgage Loans during the related Prepayment

Period, (c) the aggregate of any amounts received in respect of an REO Property

withdrawn from any REO Account and deposited in the Collection Account for such

Distribution Date, (d) any Compensating Interest for such Distribution Date, and

(e) the aggregate of any Advances made by the Servicer for such Distribution

Date over (ii) the sum of (a) amounts reimbursable or payable to the Servicer

pursuant to Section 3.05, (b) Stayed Funds, (c) the Servicing Fee and (d)

amounts deposited in the Collection Account or the Distribution Account, as the

case may be, in error.

 

            "Balloon Mortgage Loan": A Mortgage Loan that provides for the

payment of the unamortized principal balance of such Mortgage Loan in a single

payment at the maturity of such Mortgage Loan that is substantially greater than

the preceding monthly payment.

 

            "Balloon Payment": A payment of the unamortized principal balance of

a Mortgage Loan in a single payment at the maturity of such Mortgage Loan that

is substantially greater than the preceding Monthly Payment.

 

            "Bankruptcy Code": Title 11 of the United States Code, as amended.

 

            "Book-Entry Certificates": Any of the Certificates that shall be

registered in the name of the Depository or its nominee, the ownership of which

is reflected on the books of the Depository or on the books of a Person

maintaining an account with the Depository (directly, as a "Depository

Participant," or indirectly, as an indirect participant in accordance with the

rules of the Depository and as described in Section 5.02 hereof). On the Closing

Date, the Offered Certificates and the Class B Certificates shall be Book-Entry

Certificates.

 

            "Business Day": Any day other than a Saturday, a Sunday or a day on

which banking institutions in the State of Delaware, the State of New York, the

State of Texas or in the city in which the Corporate Trust Office of the Trustee

is located are authorized or obligated by law or executive order to be closed.

 

            "Cap": Any of the Group I Cap, the Group II Cap or the Pool Cap.

 

            "Cap Carryover Amount": If on any Distribution Date, the Accrued

Certificate Interest for (a) the Class AV-1 or Class AV-2 Certificates is based

upon the Group I Cap, (b) the Class AF-1, Class AF-2, Class AF-3 or Class AF-4

Certificates is based upon the Group II Cap or (c) the Class M-1, Class M-2,

Class M-3, Class B-1, Class B-2, Class B-3, Class B-4 or Class B-5 Certificates

is based on the Pool Cap, the excess of (i) the amount of interest such

Certificate would have been entitled to receive on such Distribution Date based

on the related Pass-Through Rate, over (ii) the amount of interest such

Certificate received on such Distribution Date based on the applicable Cap,

together with the unpaid portion of any such excess from prior Distribution

Dates (and interest accrued thereon at the then applicable Pass-Through Rate on

such Certificate).

 

            "Certificate": Any Regular Certificate or Residual Certificate.

 

            "Certificate Custodian": Initially, JPMorgan Chase Bank, National

Association; thereafter any other Certificate Custodian acceptable to the

Depository and selected by the Trustee.

 

            "Certificate Owner": With respect to each Book-Entry Certificate,

any beneficial owner thereof.

 

            "Certificate Principal Balance": With respect to any Class of

Certificates (other than the Class N, Class X and Residual Certificates) and any

Distribution Date, the Original Class Certificate Principal Balance (a) reduced

by the sum of (i) all amounts actually distributed in respect of principal of

such Class on all prior Distribution Dates and (ii) Applied Realized Loss

Amounts allocated thereto and (b) increased by any Subsequent Recoveries

allocated to such Class for previous Distribution Dates. The Class N, Class X

and Residual Certificates do not have a Certificate Principal Balance. With

respect to any Certificate (other than a Class N, Class X or a Residual

Certificate) of a Class and any Distribution Date, the portion of the

Certificate Principal Balance of such Class represented by such Certificate

equal to the product of the Percentage Interest evidenced by such Certificate

and the Certificate Principal Balance of such Class.

 

            "Certificate Register" and "Certificate Registrar": The register

maintained and registrar appointed pursuant to Section 5.02 hereof.

 

             "Certificateholder" or "Holder": The Person in whose name a

Certificate is registered in the Certificate Register, except that a

Disqualified Organization or Disqualified Non-U.S. Person shall not be a Holder

of a Residual Certificate for any purpose hereof.

 

            "Class": Collectively, Certificates or REMIC Regular Interests which

have the same priority of payment and bear the same class designation and the

form of which is identical except for variation in the Percentage Interest

evidenced thereby.

 

            "Class AF-1 Pass-Through Rate": For each Distribution Date (i) on or

prior to the Optional Termination Date, 4.303% per annum and (ii) following the

Optional Termination Date, 4.803% per annum.

 

            "Class AF-2 Pass-Through Rate": For each Distribution Date (i) on or

prior to the Optional Termination Date, 4.782% per annum and (ii) following the

Optional Termination Date, 5.282% per annum.

 

            "Class AF-3 Pass-Through Rate": For each Distribution Date (i) on or

prior to the Optional Termination Date, 5.561% per annum and (ii) following the

Optional Termination Date, 6.061% per annum.

 

            "Class AF-4 Lockout Distribution Amount": With respect to any

Distribution Date, the least of (x) the Certificate Principal Balance of the

Class AF-4 Certificates immediately prior to such Distribution Date, (y) the

product of (i) the Class AF-4 Lockout Distribution Percentage for such

Distribution Date and (ii) the Class AF-4 Pro Rata Distribution Amount for such

Distribution Date and (z) the Group II Principal Distribution Amount plus the

excess, if any, of (i) the Group I Principal Distribution Amount as of such

Distribution Date over (ii) the sum of the Class Certificate Balances of the

Class AV-1 and Class AV-2 Certificates prior to such Distribution Date.

 

            "Class AF-4 Lockout Distribution Percentage": For any Distribution

Date, the percentage indicated below:

 

      Distribution Date Occurring in     Class AF-4 Lockout Distribution

                                         Percentage

 

      April 2005 through March 2008                     0%

 

      April 2008 through March 2010                     45%

 

      April 2010 through March 2011                     80%

 

      April 2011 through March 2012                    100%

 

       April 2012 and thereafter                        300%

 

            "Class AF-4 Pass-Through Rate": For each Distribution Date (i) on or

prior to the Optional Termination Date, 5.263% per annum and (ii) following the

Optional Termination Date, 5.763% per annum.

 

            "Class AF-4 Pro Rata Distribution Amount": As of any Distribution

Date, the product of (x) a fraction, the numerator of which is the Certificate

Principal Balance of the Class AF-4 Certificates immediately prior to such

Distribution Date and the denominator of which is the sum of the Certificate

Principal Balances of the Class AF-1, Class AF-2, Class AF-3 and Class AF-4

Certificates immediately prior to such Distribution Date and (y) the Group II

Principal Distribution Amount for such Distribution Date plus the excess, if

any, of (i) the Group I Principal Distribution Amount as of such Distribution

Date over (ii) the sum of the Class Certificate Balances of the Class AV-1 and

Class AV-2 Certificates prior to such Distribution Date.

 

             "Class AV-1 Certificate Margin": For each Distribution Date (i) on

or prior to the Optional Termination Date, 0.100% per annum, and (ii) following

the Optional Termination Date, 0.200% per annum.

 

            "Class AV-1 Pass-Through Rate": For each Distribution Date, the

lesser of (i) LIBOR as of the related LIBOR Determination Date plus the Class

AV-1 Certificate Margin and (ii) the Group I Maximum Rate Cap.

 

            "Class AV-2 Certificate Margin": For each Distribution Date (i) on

or prior to the Optional Termination Date, 0.200% per annum, and (ii) following

the Optional Termination Date, 0.400% per annum.

 

            "Class AV-2 Pass-Through Rate": For each Distribution Date, the

lesser of (i) LIBOR as of the related LIBOR Determination Date plus the Class

AV-2 Certificate Margin and (ii) the Group I Maximum Rate Cap.

 

            "Class A Certificate": Any one of the Certificates with an "A"

designated on the face thereof substantially in the form annexed hereto as

Exhibits A-1, A-2, A-3, A-4, A-5 and A-6, executed by the Trustee on behalf of

the Trust and authenticated and delivered by the Certificate Registrar,

representing the right to distributions as set forth herein and therein.

 

            "Class A Certificateholders": Collectively, the Holders of the Class

A Certificates.

 

            "Class A Interest Carry Forward Amount": For any Distribution Date,

the sum of the Interest Carry Forward Amounts for the Class A Certificates for

such Distribution Date.

 

            "Class A Principal Distribution Amount": As of any Distribution Date

(a) prior to the Stepdown Date or with respect to which a Trigger Event is in

effect, the Principal Distribution Amount and (b) on or after the Stepdown Date

and as long as a Trigger Event is not in effect, the excess of (x) the sum of

the Certificate Principal Balances of the Class A Certificates immediately prior

to such Distribution Date over (y) the lesser of (A) the product of (i) 49.00%

and (ii) the Pool Balance as of the last day of the related Collection Period

and (B) the Pool Balance as of the last day of the related Collection Period

minus the Overcollateralization Floor.

 

            "Class B Certificate": Any one of the Certificates with a "B"

designated on the face thereof substantially in the form annexed hereto as

Exhibits B-1, B-2, B-3, B-4 and B-5, executed by the Trustee on behalf of the

Trust and authenticated and delivered by the Certificate Registrar, representing

the right to distributions as set forth herein and therein.

 

            "Class B Certificateholders": Collectively, the Holders of the Class

B Certificates.

 

            "Class B-1 Applied Realized Loss Amount": As to the Class B-1

Certificates and as of any Distribution Date, the lesser of (x) the Certificate

Principal Balance thereof (after taking into account the distribution of the

Principal Distribution Amount on such Distribution Date and any increase in

Certificate Principal Balance as a result of Subsequent Recoveries, but prior to

the application of the Class B-1 Applied Realized Loss Amount, if any, on such

Distribution Date) and (y) the excess of (i) the Applied Realized Loss Amount as

of such Distribution Date over (ii) the sum of the Class B-2 Applied Realized

Loss Amount, the Class B-3 Applied Realized Loss Amount, the Class B-4 Applied

Realized Loss Amount and the Class B-5 Applied Realized Loss Amount as of such

Distribution Date.

 

            "Class B-1 Certificate Margin": For each Distribution Date (i) on or

prior to the Optional Termination Date, 1.200% per annum, and (ii) following the

Optional Termination Date, 1.800% per annum.

 

            "Class B-1 Pass-Through Rate": For each Distribution Date, the

lesser of (i) LIBOR as of the related LIBOR Determination Date plus the Class

B-1 Certificate Margin and (ii) the Pool Maximum Rate Cap.

 

            "Class B-1 Principal Distribution Amount": As of any Distribution

Date on or after the Stepdown Date and as long as a Trigger Event is not in

effect, the excess of (x) the sum of (i) the sum of the Certificate Principal

Balances of the Class A Certificates (after taking into account the payment of

the Class A Principal Distribution Amount on such Distribution Date), (ii) the

Certificate Principal Balance of the Class M-1 Certificates (after taking into

account the payment of the Class M-1 Principal Distribution Amount on such

Distribution Date), (iii) the Certificate Principal Balance of the Class M-2

Certificates (after taking into account the payment of the Class M-2 Principal

Distribution Amount on such Distribution Date), (iv) the Certificate Principal

Balance of the Class M-3 Certificates (after taking into account the payment of

the Class M-3 Principal Distribution Amount on such Distribution Date) and (v)

the Certificate Principal Balance of the Class B-1 Certificates immediately

prior to such Distribution Date over (y) the lesser of (A) the product of (i)

86.80% and (ii) the Pool Balance as of the last day of the related Collection

Period and (B) the Pool Balance as of the last day of the related Collection

Period minus the Overcollateralization Floor.

 

            "Class B-1 Realized Loss Amortization Amount": As to the Class B-1

Certificates and as of any Distribution Date, the lesser of (x) the Unpaid

Realized Loss Amount for the Class B-1 Certificates as of such Distribution Date

and (y) the excess of (i) the Monthly Excess Cashflow Amount over (ii) the sum

of the amounts described in Section 4.02(b)(i) through (xiv) hereof, in each

case for such Distribution Date.

 

            "Class B-2 Applied Realized Loss Amount": As to the Class B-2

Certificates and as of any Distribution Date, the lesser of (x) the Certificate

Principal Balance thereof (after taking into account the distribution of the

Principal Distribution Amount on such Distribution Date and any increase in

Certificate Principal Balance as a result of Subsequent Recoveries, but prior to

the application of the Class B-2 Applied Realized Loss Amount, if any, on such

Distribution Date) and (y) the excess of (i) the Applied Realized Loss Amount as

of such Distribution Date over (ii) the sum of the Class B-3 Applied Realized

Loss Amount, the Class B-4 Applied Realized Loss Amount and the Class B-5

Applied Realized Loss Amount as of such Distribution Date.

 

            "Class B-2 Certificate Margin": For each Distribution Date (i) on or

prior to the Optional Termination Date, 1.300% per annum, and (ii) following the

Optional Termination Date, 1.950% per annum.

 

            "Class B-2 Pass-Through Rate": For each Distribution Date, the

lesser of (i) LIBOR as of the related LIBOR Determination Date plus the Class

B-2 Certificate Margin and (ii) the Pool Maximum Rate Cap.

 

            "Class B-2 Principal Distribution Amount": As of any Distribution

Date on or after the Stepdown Date and as long as a Trigger Event is not in

effect, the excess of (x) the sum of (i) the sum of the Certificate Principal

Balances of the Class A Certificates (after taking into account the payment of

the Class A Principal Distribution Amount on such Distribution Date), (ii) the

Certificate Principal Balance of the Class M-1 Certificates (after taking into

account the payment of the Class M-1 Principal Distribution Amount on such

Distribution Date), (iii) the Certificate Principal Balance of the Class M-2

Certificates (after taking into account the payment of the Class M-2 Principal

Distribution Amount on such Distribution Date), (iv) the Certificate Principal

Balance of the Class M-3 Certificates (after taking into account the payment of

the Class M-3 Principal Distribution Amount on such Distribution Date), (v) the

Certificate Principal Balance of the Class B-1 Certificates (after taking into

account the payment of the Class B-1 Principal Distribution Amount on such

Distribution Date) and (vi) the Certificate Principal Balance of the Class B-2

Certificates immediately prior to such Distribution Date over (y) the lesser of

(A) the product of (i) 88.50% and (ii) the Pool Balance as of the last day of

the related Collection Period and (B) the Pool Balance as of the last day of the

related Collection Period minus the Overcollateralization Floor.

 

            "Class B-2 Realized Loss Amortization Amount": As to the Class B-2

Certificates and as of any Distribution Date, the lesser of (x) the Unpaid

Realized Loss Amount for the Class B-2 Certificates as of such Distribution Date

and (y) the excess of (i) the Monthly Excess Cashflow Amount over (ii) the sum

of the amounts described in Section 4.02(b)(i) through (xvii) hereof, in each

case for such Distribution Date.

 

            "Class B-3 Applied Realized Loss Amount": As to the Class B-3

Certificates and as of any Distribution Date, the lesser of (x) the Certificate

Principal Balance thereof (after taking into account the distribution of the

Principal Distribution Amount on such Distribution Date and any increase in

Certificate Principal Balance as a result of Subsequent Recoveries, but prior to

the application of the Class B-3 Applied Realized Loss Amount, if any, on such

Distribution Date) and (y) the excess of (i) the Applied Realized Loss Amount as

of such Distribution Date over (ii) the Class B-4 Applied Realized Loss Amount

and the Class B-5 Applied Realized Loss Amount as of such Distribution Date.

 

            "Class B-3 Certificate Margin": For each Distribution Date (i) on or

prior to the Optional Termination Date, 1.800% per annum, and (ii) following the

Optional Termination Date, 2.700% per annum.

 

            "Class B-3 Pass-Through Rate": For each Distribution Date, the

lesser of (i) LIBOR as of the related LIBOR Determination Date plus the Class

B-3 Certificate Margin and (ii) the Pool Maximum Rate Cap.

 

            "Class B-3 Principal Distribution Amount": As of any Distribution

Date on or after the Stepdown Date and as long as a Trigger Event is not in

effect, the excess of (x) the sum of (i) the sum of the Certificate Principal

Balances of the Class A Certificates (after taking into account the payment of

the Class A Principal Distribution Amount on such Distribution Date), (ii) the

Certificate Principal Balance of the Class M-1 Certificates (after taking into

account the payment of the Class M-1 Principal Distribution Amount on such

Distribution Date), (iii) the Certificate Principal Balance of the Class M-2

Certificates (after taking into account the payment of the Class M-2 Principal

Distribution Amount on such Distribution Date), (iv) the Certificate Principal

Balance of the Class M-3 Certificates (after taking into account the payment of

the Class M-3 Principal Distribution Amount on such Distribution Date), (v) the

Certificate Principal Balance of the Class B-1 Certificates (after taking into

account the payment of the Class B-1 Principal Distribution Amount on such

Distribution Date), (vi) the Certificate Principal Balance of the Class B-2

Certificates (after taking into account the payment of the Class B-2 Principal

Distribution Amount on such Distribution Date), and (vii) the Certificate

Principal Balance of the Class B-3 Certificates immediately prior to such

Distribution Date over (y) the lesser of (A) the product of (i) 90.90% and (ii)

the Pool Balance as of the last day of the related Collection Period and (B) the

Pool Balance as of the last day of the related Collection Period minus the

Overcollateralization Floor.

 

            "Class B-3 Realized Loss Amortization Amount": As to the Class B-3

Certificates and as of any Distribution Date, the lesser of (x) the Unpaid

Realized Loss Amount for the Class B-3 Certificates as of such Distribution Date

and (y) the excess of (i) the Monthly Excess Cashflow Amount over (ii) the sum

of the amounts described in Section 4.02(b)(i) through (xx) hereof, in each case

for such Distribution Date.

 

            "Class B-4 Applied Realized Loss Amount": As to the Class B-4

Certificates and as of any Distribution Date, the lesser of (x) the Certificate

Principal Balance thereof (after taking into account the distribution of the

Principal Distribution Amount on such Distribution Date and any increase in

Certificate Principal Balance as a result of Subsequent Recoveries, but prior to

the application of the Class B-4 Applied Realized Loss Amount, if any, on such

Distribution Date) and (y) the excess of (i) the Applied Realized Loss Amount as

of such Distribution Date over (ii) the Class B-5 Applied Realized Loss Amount

as of such Distribution Date.

 

            "Class B-4 Pass-Through Rate": For each Distribution Date (i) on or

prior to the Optional Termination Date, 6.000% per annum and (ii) following the

Optional Termination Date, 6.500% per annum.

 

            "Class B-4 Principal Distribution Amount": As of any Distribution

Date on or after the Stepdown Date and as long as a Trigger Event is not in

effect, the excess of (x) the sum of (i) the sum of the Certificate Principal

Balances of the Class A Certificates (after taking into account the payment of

the Class A Principal Distribution Amount on such Distribution Date), (ii) the

Certificate Principal Balance of the Class M-1 Certificates (after taking into

account the payment of the Class M-1 Principal Distribution Amount on such

Distribution Date), (iii) the Certificate Principal Balance of the Class M-2

Certificates (after taking into account the payment of the Class M-2 Principal

Distribution Amount on such Distribution Date), (iv) the Certificate Principal

Balance of the Class M-3 Certificates (after taking into account the payment of

the Class M-3 Principal Distribution Amount on such Distribution Date), (v) the

Certificate Principal Balance of the Class B-1 Certificates (after taking into

account the payment of the Class B-1 Principal Distribution Amount on such

Distribution Date), (vi) the Certificate Principal Balance of the Class B-2

Certificates (after taking into account the payment of the Class B-2 Principal

Distribution Amount on such Distribution Date), (vii) the Certificate Principal

Balance of the Class B-3 Certificates (after taking into account the payment of

the Class B-3 Principal Distribution Amount on such Distribution Date) and

(viii) the Certificate Principal Balance of the Class B-4 Certificates

immediately prior to such Distribution Date over (y) the lesser of (A) the

product of (i) 93.30% and (ii) the Pool Balance as of the last day of the

related Collection Period and (B) the Pool Balance as of the last day of the

related Collection Period minus the Overcollateralization Floor.

 

            "Class B-4 Realized Loss Amortization Amount": As to the Class B-4

Certificates and as of any Distribution Date, the lesser of (x) the Unpaid

Realized Loss Amount for the Class B-4 Certificates as of such Distribution Date

and (y) the excess of (i) the Monthly Excess Cashflow Amount over (ii) the sum

of the amounts described in Section 4.02(b)(i) through (xxiii) hereof, in each

case for such Distribution Date.

 

            "Class B-5 Applied Realized Loss Amount": As to the Class B-5

Certificates and as of any Distribution Date, the lesser of (x) the Certificate

Principal Balance thereof (after taking into account the distribution of the

Principal Distribution Amount on such Distribution Date and any increase in

Certificate Principal Balance as a result of Subsequent Recoveries, but prior to

the application of the Class B-5 Applied Realized Loss Amount, if any, on such

Distribution Date) and (y) the Applied Realized Loss Amount as of such

Distribution Date.

 

            "Class B-5 Pass-Through Rate": For each Distribution Date (i) on or

prior to the Optional Termination Date, 6.000% per annum and (ii) following the

Optional Termination Date, 6.500% per annum.

 

            "Class B-5 Principal Distribution Amount": As of any Distribution

Date on or after the Stepdown Date and as long as a Trigger Event is not in

effect, the excess of (x) the sum of (i) the sum of the Certificate Principal

Balances of the Class A Certificates (after taking into account the payment of

the Class A Principal Distribution Amount on such Distribution Date), (ii) the

Certificate Principal Balance of the Class M-1 Certificates (after taking into

account the payment of the Class M-1 Principal Distribution Amount on such

Distribution Date), (iii) the Certificate Principal Balance of the Class M-2

Certificates (after taking into account the payment of the Class M-2 Principal

Distribution Amount on such Distribution Date), (iv) the Certificate Principal

Balance of the Class M-3 Certificates (after taking into account the payment of

the Class M-3 Principal Distribution Amount on such Distribution Date), (v) the

Certificate Principal Balance of the Class B-1 Certificates (after taking into

account the payment of the Class B-1 Principal Distribution Amount on such

Distribution Date), (vi) the Certificate Principal Balance of the Class B-2

Certificates (after taking into account the payment of the Class B-2 Principal

Distribution Amount on such Distribution Date), (vii) the Certificate Principal

Balance of the Class B-3 Certificates (after taking into account the payment of

the Class B-3 Principal Distribution Amount on such Distribution Date), (viii)

the Certificate Principal Balance of the Class B-4 Certificates (after taking

into account the payment of the Class B-4 Principal Distribution Amount on such

Distribution Date) and (ix) the Certificate Principal Balance of the Class B-5

Certificates immediately prior to such Distribution Date over (y) the lesser of

(A) the product of (i) 95.50% and (ii) the Pool Balance as of the last day of

the related Collection Period and (B) the Pool Balance as of the last day of the

related Collection Period minus the Overcollateralization Floor.

 

            "Class B-5 Realized Loss Amortization Amount": As to the Class B-5

Certificates and as of any Distribution Date, the lesser of (x) the Unpaid

Realized Loss Amount for the Class B-5 Certificates as of such Distribution Date

and (y) the excess of (i) the Monthly Excess Cashflow Amount over (ii) the sum

of the amounts described in Section 4.02(b)(i) through (xxvi) hereof, in each

case for such Distribution Date.

 

            "Class M Cap Amount": As to each class of the Class M Certificates

and any Distribution Date, an amount equal to (i) the Class M Yield Maintenance

Agreement Payment for such Distribution Date multiplied by (ii) a fraction equal

to (a) the Certificate Principal Balance of such class immediately prior to such

Distribution Date divided by (b) the aggregate Certificate Principal Balance of

Class M Certificates immediately prior to such Distribution Date.

 

            "Class M Certificate": Any one of the Certificates with an "M"

designated on the face thereof substantially in the form annexed hereto as

Exhibit C-2, Exhibit C-3 and Exhibit C-4, executed by the Trustee on behalf of

the Trust and authenticated and delivered by the Certificate Registrar,

representing the right to distributions as set forth herein and therein.

 

            "Class M   Certificateholders":   Collectively,   the   Holders of the

Class M Certificates.

 

            "Class M Reserve Account": The trust account created and maintained

by the Trustee pursuant to Section 3.04(f) which shall be entitled "Class M

Reserve Account, JPMorgan Chase Bank, National Association, as Trustee, in trust

for registered Holders of C-BASS Mortgage Loan Asset-Backed Certificates, Series

2005-CB2" and which must be an Eligible Account. Amounts on deposit in the Class

M Reserve Account shall not be invested. The Class M Reserve Account shall not

be an asset of any REMIC formed under this Agreement.

 

            "Class M Yield Maintenance Agreement": The interest rate cap

agreement between the Trustee, on behalf of the Trust, and the Class M Yield

Maintenance Agreement Provider substantially in the form attached hereto as

Exhibit S-2. The Class M Yield Maintenance Agreement shall not be an asset of

any REMIC formed under this Agreement.

 

            "Class M Yield Maintenance Agreement Payment": On each Distribution

Date through the Distribution Date in August 2007 (other than the initial

Distribution Date), an amount equal to the product of (a) the excess of the

lesser of (i) one-month LIBOR and (ii) the Cap Rate #1 over the Cap Rate #2 for

such Distribution Date, both as set forth on the schedule attached to the

confirmation to the Class M Yield Maintenance Agreement, (b) the product of the

cap notional amount and the scale factor, both as set forth for that

Distribution Date on the schedule attached to the confirmation to the Class M

Yield Maintenance Agreement and (c) a fraction, the numerator of which is the

actual number of days elapsed since the previous Distribution Date to but

excluding the current Distribution Date and the denominator of which is 360.

 

            "Class M Yield Maintenance Agreement Provider": The Bank of New

York, and any successor thereto.

 

            "Class M-1 Applied Realized Loss Amount": As to the Class M-1

Certificates and as of any Distribution Date, the lesser of (x) the Certificate

Principal Balance thereof (after taking into account the distribution of the

Principal Distribution Amount on such Distribution Date and any increase in

Certificate Principal Balance as a result of Subsequent Recoveries, but prior to

the application of the Class M-1 Applied Realized Loss Amount, if any, on such

Distribution Date) and (y) the excess of (i) the Applied Realized Loss Amount as

of such Distribution Date over (ii) the sum of the Class M-2 Applied Realized

Loss Amount, the Class M-3 Applied Realized Loss Amount, the Class B-1 Applied

Realized Loss Amount, the Class B-2 Applied Realized Loss Amount, the Class B-3

Applied Realized Loss Amount, the Class B-4 Applied Realized Loss Amount and the

Class B-5 Applied Realized Loss Amount, in each case as of such Distribution

Date.

 

            "Class M-1 Certificate Margin": For each Distribution Date (i) on or

prior to the Optional Termination Date, 0.440% per annum, and (ii) following the

Optional Termination Date, 0.660% per annum.

 

            "Class M-1 Pass-Through Rate": For each Distribution Date, the

lesser of (i) LIBOR as of the related LIBOR Determination Date plus the Class

M-1 Certificate Margin and (ii) the Pool Maximum Rate Cap.

 

            "Class M-1 Principal Distribution Amount": As of any Distribution

Date on or after the Stepdown Date and as long as a Trigger Event is not in

effect, the excess of (x) the sum of (i) the Certificate Principal Balances of

the Class A Certificates (after taking into account the payment of the Class A

Principal Distribution Amount on such Distribution Date) and (ii) the

Certificate Principal Balance of the Class M-1 Certificates immediately prior to

such Distribution Date over (y) the lesser of (A) the product of (i) 71.50% and

(ii) the Pool Balance as of the last day of the related Collection Period and

(B) the Pool Balance as of the last day of the related Collection Period minus

the Overcollateralization Floor.

 

            "Class M-1 Realized Loss Amortization Amount": As to the Class M-1

Certificates and as of any Distribution Date, the lesser of (x) the Unpaid

Realized Loss Amount for the Class M-1 Certificates as of such Distribution Date

and (y) the excess of (i) the Monthly Excess Cashflow Amount over (ii) the sum

of the amounts described in Section 4.02(b)(i) through (v) hereof, in each case

for such Distribution Date.

 

             "Class M-2 Applied Realized Loss Amount": As to the Class M-2

Certificates and as of any Distribution Date, the lesser of (x) the Certificate

Principal Balance thereof (after taking into account the distribution of the

Principal Distribution Amount on such Distribution Date and any increase in

Certificate Principal Balance as a result of Subsequent Recoveries, but prior to

the application of the Class M-2 Applied Realized Loss Amount, if any, on such

Distribution Date) and (y) the excess of (i) the related Applied Realized Loss

Amount as of such Distribution Date over (ii) the sum of the Class M-3 Applied

Realized Loss Amount, the Class B-1 Applied Realized Loss Amount, the Class B-2

Applied Realized Loss Amount, the Class B-3 Applied Realized Loss Amount, the

Class B-4 Applied Realized Loss Amount and the Class B-5 Applied Realized Loss

Amount, in each case as of such Distribution Date.

 

            "Class M-2 Certificate Margin": For each Distribution Date (i) on or

prior to the Optional Termination Date, 0.630% per annum, and (ii) following the

Optional Termination Date, 0.945% per annum.

 

            "Class M-2 Pass-Through Rate": For each Distribution Date, the

lesser of (i) LIBOR as of the related LIBOR Determination Date plus the Class

M-2 Certificate Margin and (ii) the Pool Maximum Rate Cap.

 

            "Class M-2 Principal Distribution Amount": As of any Distribution

Date on or after the Stepdown Date and as long as a Trigger Event is not in

effect, the excess of (x) the sum of (i) the Certificate Principal Balances of

the Class A Certificates (after taking into account the payment of the Class A

Principal Distribution Amount on such Distribution Date), (ii) the Certificate

Principal Balance of the Class M-1 Certificates (after taking into account the

payment of the Class M-1 Principal Distribution Amount on such Distribution

Date) and (iii) the Certificate Principal Balance of the Class M-2 Certificates

immediately prior to such Distribution Date over (y) the lesser of (A) the

product of (i) 81.00% and (ii) the Pool Balance as of the last day of the

related Collection Period and (B) the Pool Balance as of the last day of the

related Collection Period minus the Overcollateralization Floor.

 

            "Class M-2 Realized Loss Amortization Amount": As to the Class M-2

Certificates and as of any Distribution Date, the lesser of (x) the Unpaid

Realized Loss Amount for the Class M-2 Certificates as of such Distribution Date

and (y) the excess of (i) the Monthly Excess Cashflow Amount over (ii) the sum

of the amounts described in Section 4.02(b)(i) through (viii) hereof, in each

case for such Distribution Date.

 

            "Class M-3 Applied Realized Loss Amount": As to the Class M-3

Certificates and as of any Distribution Date, the lesser of (x) the Certificate

Principal Balance thereof (after taking into account the distribution of the

Principal Distribution Amount on such Distribution Date and any increase in

Certificate Principal Balance as a result of Subsequent Recoveries, but prior to

the application of the Class M-3 Applied Realized Loss Amount, if any, on such

Distribution Date) and (y) the excess of (i) the related Applied Realized Loss

Amount as of such Distribution Date over (ii) the sum of the Class B-1 Applied

Realized Loss Amount, the Class B-2 Applied Realized Loss Amount, the Class B-3

Applied Realized Loss Amount, the Class B-4 Applied Realized Loss Amount and the

Class B-5 Applied Realized Loss Amount, in each case as of such Distribution

Date.

 

            "Class M-3 Certificate Margin": For each Distribution Date (i) on or

prior to the Optional Termination Date, 0.700% per annum, and (ii) following the

Optional Termination Date, 1.050% per annum.

 

            "Class M-3 Pass-Through Rate": For each Distribution Date, the

lesser of (i) LIBOR as of the related LIBOR Determination Date plus the Class

M-3 Certificate Margin and (ii) the Pool Maximum Rate Cap.

 

            "Class M-3 Principal Distribution Amount": As of any Distribution

Date on or after the Stepdown Date and as long as a Trigger Event is not in

effect, the excess of (x) the sum of (i) the Certificate Principal Balances of

the Class A Certificates (after taking into account the payment of the Class A

Principal Distribution Amount on such Distribution Date), (ii) the Certificate

Principal Balance of the Class M-1 Certificates (after taking into account the

payment of the Class M-1 Principal Distribution Amount on such Distribution

Date), (ii) the Certificate Principal Balance of the Class M-2 Certificates

(after taking into account the payment of the Class M-2 Principal Distribution

Amount on such Distribution Date) and (iv) the Certificate Principal Balance of

the Class M-3 Certificates immediately prior to such Distribution Date over (y)

the lesser of (A) the product of (i) 84.00% and (ii) the Pool Balance as of the

last day of the related Collection Period and (B) the Pool Balance as of the

last day of the related Collection Period minus the Overcollateralization Floor.

 

            "Class M-3 Realized Loss Amortization Amount": As to the Class M-3

Certificates and as of any Distribution Date, the lesser of (x) the Unpaid

Realized Loss Amount for the Class M-3 Certificates as of such Distribution Date

and (y) the excess of (i) the Monthly Excess Cashflow Amount over (ii) the sum

of the amounts described in Section 4.02(b)(i) through (xi) hereof, in each case

for such Distribution Date.

 

            "Class N Certificate": Any one of the Certificates with an "N"

designated on the face thereof substantially in the form annexed hereto as

Exhibit C-6, executed by the Trustee on behalf of the Trust and authenticated

and delivered by the Certificate Registrar, representing the right to

distributions as set forth herein and therein.

 

            "Class N Notional Amount": As of any date, the Notional Amount of

the Class N Certificates.

 

            "Class R Certificate": The Class R Certificate executed by the

Trustee on behalf of the Trust, and authenticated and delivered by the

Certificate Registrar, substantially in the form annexed hereto as Exhibit C-1A

and evidencing the ownership of the Residual Interest in each of REMIC 1 and

REMIC 2. The Class R Certificate represents the ownership of the Class R-1

Interest and Class R-2 Interest.

 

             "Class R-A Interest": The uncertificated residual interest in REMIC

A.

 

            "Class R-B Interest": The uncertificated residual interest in REMIC

B.

 

            "Class R-C Interest": The uncertificated residual interest in REMIC

C.

 

            "Class R-D Interest": The uncertificated residual interest in REMIC

D.

 

            "Class R-E Interest": The uncertificated residual interest in REMIC

E.

 

            "Class R-F Interest": The uncertificated residual interest in REMIC

F.

 

            "Class R-X Certificate": The Class R-X Certificate executed by the

Trustee on behalf of the Trust, and authenticated and delivered by the

Certificate Registrar, substantially in the form annexed hereto as Exhibit C-1B

and evidencing the ownership of the Residual Interest in each of REMIC A, REMIC

B, REMIC C, REMIC D, REMIC E and REMIC F. The Class R-X Certificate represents

the ownership of the Class R-A Interest, Class R-B Interest, Class R-C Interest,

Class R-D Interest, Class R-E Interest and Class R-F Interest.

 

            "Class R-1 Interest": The uncertificated residual interest in REMIC

1.

 

            "Class R-2 Interest": The uncertificated residual interest in REMIC

2.

 

            "Class X": Any one of the Class X Certificates as designated on the

face thereof substantially in the form annexed hereto as Exhibit C-5, executed

by the Trustee on behalf of the Trust and authenticated and delivered by the

Certificate Registrar, representing the right to distributions as set forth

herein and therein.

 

            "Class X Distributable Amount": With respect to any Distribution

Date, the excess of (i) the aggregate of amounts distributable on the Class X/N

Interest for such Distribution Date, over (ii) the aggregate of amounts

distributable to the Class N Certificates pursuant to Section 4.02(b).

 

             "Class X Notional Amount": As of any date, the Notional Amount of

the Class X Certificates.

 

            "Class X/N Interest": An uncertificated interest in the Trust held

by the Trustee on behalf of the holders of the Class X and Class N Certificates,

representing ownership of the REMIC A Class X/N Interest and beneficial rights

with respect to the Yield Maintenance Agreements and the Reserve Accounts, less

the amount (without duplication) of any Cap Carryover Amounts paid pursuant to

Section 4.02(b)(xxviii) and (xxix).

 

            "Class X/N Uncertificated Principal Balance": The Initial

Overcollateralization Amount minus the sum of (i) any Realized Losses allocated

thereto and (ii) any amounts distributed (or deemed distributed) to the REMIC 2

Class X/N Interest or REMIC A Class X/N Interest with respect thereto.

 

            "Closing Date": April 7, 2005.

 

            "Code": The Internal Revenue Code of 1986, as it may be amended from

time to time.

 

            "Collection Account": The account or accounts created and maintained

by the Servicer pursuant to Section 3.04, which shall be entitled "Collection

Account, Litton Loan Servicing LP, as Servicer in trust for registered Holders

of 2005-CB2 Trust, C-BASS Mortgage Loan Asset-Backed Certificates, Series

2005-CB2," and which must be an Eligible Account.

 

            "Collection Period": With respect to any Distribution Date, the

period from the second day of the calendar month preceding the month in which

such Distribution Date occurs through the first day of the month in which such

Distribution Date occurs.

 

            "Combined Loan-to-Value Ratio": As of any date and Mortgage Loan,

the fraction, expressed as a percentage, the numerator of which is the Principal

Balance of the Mortgage Loan as of such date of determination plus the principal

balance of any related senior mortgage loan, if any, at origination of the

Mortgage Loan and the denominator of which is the Value of the related Mortgaged

Property.

 

            "Compensating Interest": As defined in Section 3.23 hereof.

 

            "Condemnation Proceeds": All awards or settlements in respect of a

taking of a Mortgaged Property by exercise of the power of eminent domain or

condemnation.

 

            "Conventional Mortgage Loan": Any Mortgage Loan that is not an FHA

Loan.

 

            "Co-op Shares": Shares issued by private non-profit housing

corporations.

 

            "Corporate Trust Office": With respect to the Trustee, the principal

corporate trust office of the Trustee at which at any particular time (a) its

corporate trust business in connection with this Agreement shall be

administered, which office at the date of the execution of this instrument is

located at 4 New York Plaza, 6th Floor, New York, New York 10004-2477,

Attention: Institutional Trust Services/Global Debt, C-BASS Series 2005-CB2, and

(b) Certificates may be presented for transfer and exchanged and for purposes of

surrender for the final distributions thereon is located at 2001 Bryon Street,

10th Floor, Dallas, Texas 75201, Attention: Institutional Trust Services, C-BASS

2005-CB2 or at such other address as the Trustee may designate from time to time

by notice to the Certificateholders, the Depositor, the Servicer and the Seller.

 

            "Corresponding Classes": With respect to REMIC 1 and REMIC 2, the

following Classes shall be Corresponding Classes:

 

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

Corresponding REMIC 1 Classes             Corresponding REMIC 2 Classes

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

LT1AV1                                    Class AV-1 Certificates

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

LT1AV2                                    Class AV-2 Certificates

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

LT1AF1                                    Class AF-1 Certificates

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

LT1AF2                                     Class AF-2 Certificates

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

LT1AF3                                    Class AF-3 Certificates

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

LT1AF4                                    Class AF-4 Certificates

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

LT1M1                                     Class M-1 Certificates

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

LT1M2                                     Class M-2 Certificates

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

LT1M3                                     Class M-3 Certificates

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

LT1B1                                     REMIC 2 Class B-1 Interest

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

LT1B2                                      REMIC 2 Class B-2 Interest

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

LT1B3                                     REMIC 2 Class B-3 Interest

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

LT1B4                                     REMIC 2 Class B-4 Interest

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

LT1B5                                     REMIC 2 Class B-5 Interest

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

 

            "Custodial Agreement": The Custodial Agreement, dated as of March 1,

2005, among the Trustee, the Servicer and the Custodian, as the same may be

amended or supplemented pursuant to the terms thereof.

 

            "Custodian": The Bank of New York, a New York banking corporation,

or any successor custodian appointed pursuant to the terms of the Custodial

Agreement.

 

            "Cut-off Date": March 1, 2005.

 

            "Cut-off Date Principal Balance": With respect to any Mortgage Loan,

the unpaid principal balance thereof as of the Cut-off Date after application of

funds received or advanced on or before such date (or as of the applicable date

of substitution with respect to an Eligible Substitute Mortgage Loan).

 

            "DBRS": Dominion Bond Rating Service, Inc. and its successors, and

if such company shall for any reason no longer perform the functions of a

securities rating agency, "DBRS" shall be deemed to refer to any other

"nationally recognized statistical rating organization" as set forth on the most

current list of such organizations released by the Securities and Exchange

Commission.

 

            "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 resulting from a Deficient Valuation.

 

            "Defective Mortgage Loan": A Mortgage Loan replaced or to be

replaced by one or more Eligible Substitute Mortgage Loans.

 

            "Deficient Valuation": With respect to any Mortgage Loan, a

valuation of the related Mortgaged Property by a court of competent jurisdiction

in an amount less than the then outstanding principal balance of the Mortgage

Loan, which valuation results from a proceeding initiated under the Bankruptcy

Code.

 

            "Definitive Certificates": As defined in Section 5.02(c) hereof.

 

            "Delinquent": Any Mortgage Loan with respect to which the Monthly

Payment and/or any Escrow Payment due on a Due Date is not made by the close of

business on the next scheduled Due Date for such Mortgage Loan or any Mortgage

Loan with respect to which any Servicing Advances made on or before the Cut-off

Date has not been reimbursed by the related Mortgagor.

 

            "Depositor": Asset Backed Funding Corporation, a Delaware

corporation, or any successor in interest.

 

            "Depository": The initial depository shall be The Depository Trust

Company, whose nominee is Cede & Co., or any other organization registered as a

"clearing agency" pursuant to Section 17A of the Exchange Act. The Depository

shall initially be the registered Holder of the Book-Entry Certificates. The

Depository shall at all times be a "clearing corporation" as defined in Section

8-102(3) of the Uniform Commercial Code of the State of New York.

 

            "Depository Participant": A broker, dealer, bank or other financial

institution or other person for whom from time to time a Depository effects

book-entry transfers and pledges of securities deposited with the Depository.

 

            "Determination Date": With respect to any Distribution Date, the

10th day of the calendar month in which such Distribution Date occurs or, if

such 10th day is not a Business Day, the Business Day immediately preceding such

10th day.

 

            "Directly Operate": With respect to any REO Property, the furnishing

or rendering of services to the tenants thereof, the management or operation of

such REO Property, the holding of such REO Property primarily for sale to

customers, the performance of any construction work thereon or any use of such

REO Property in a trade or business conducted by the Trust other than through an

Independent Contractor; provided, however, that the Trustee (or the Servicer

under this Agreement) shall not be considered to Directly Operate an REO

Property solely because the Trustee (or the Servicer under this Agreement)

establishes rental terms, chooses tenants, enters into or renews leases, deals

with taxes and insurance, or makes decisions as to repairs or capital

expenditures with respect to such REO Property.

 

            "Disqualified Non-U.S. Person": With respect to a Residual

Certificate, any (A) non-U.S. Person or agent thereof or (B) U.S. Person with

respect to whom income from a Residual Certificate is attributable to a foreign

permanent establishment or fixed base, within the meaning of an applicable

income tax treaty, of such Person or any other U.S. Person.

 

            "Disqualified Organization": A "disqualified organization" under

Section 860E of the Code, which as of the Closing Date is any of: (i) the United

States, any state or political subdivision thereof, any possession of the United

States, any foreign government, any international organization, or any agency or

instrumentality of any of the foregoing, (ii) any organization (other than a

cooperative described in Section 521 of the Code) which is exempt from the tax

imposed by Chapter 1 of the Code unless such organization is subject to the tax

imposed by Section 511 of the Code, (iii) any organization described in Section

1381(a)(2)(C) of the Code, or (iv) any other Person so designated by the Trustee

based upon an Opinion of Counsel provided by nationally recognized counsel to

the Trustee that the holding of an ownership interest in a Residual Certificate

by such Person may cause the Trust Fund or any Person having an ownership

interest in any Class of Certificates (other than such Person) to incur

liability for any federal tax imposed under the Code that would not otherwise be

imposed but for the transfer of an ownership interest in a Residual Certificate

to such Person. A corporation will not be treated as an instrumentality of the

United States or of any state or political subdivision thereof if all of its

activities are subject to tax and a majority of its board of directors is not

selected by a governmental unit. The term "United States," "state" and

"international organization" shall have the meanings set forth in Section 7701

of the Code.

 

            "Distribution Account": The trust account or accounts created and

maintained by the Trustee pursuant to Section 3.04(b) which shall be entitled

"Distribution Account, JPMorgan Chase Bank, National Association, as Trustee, in

trust for the registered Holders of 2005-CB2 Trust, C-BASS Mortgage Loan

Asset-Backed Certificates, Series 2005-CB2" and which must be an Eligible

Account.

 

            "Distribution Date": The 25th day of any calendar month, or if such

25th day is not a Business Day, the Business Day immediately following such 25th

day, commencing in April 2005.

 

            "Due Date": With respect to each Mortgage Loan and any Distribution

Date, the day of the calendar month in which such Distribution Date occurs on

which the Monthly Payment for such Mortgage Loan was due, exclusive of any grace

period.

 

            "Eligible Account": Any of (i) an account or accounts maintained

with a federal or state chartered depository institution or trust company the

short-term unsecured debt obligations of which (or, in the case of a depository

institution or trust company that is the principal subsidiary of a holding

company, the short-term unsecured debt obligations of such holding company) are

rated "A-1" (or the equivalent) by each of the Rating Agencies at the time any

amounts are held on deposit therein, (ii) an account or accounts the deposits in

which are fully insured by the FDIC (to the limits established by such

corporation), the uninsured deposits in which account are otherwise secured such

that, as evidenced by an Opinion of Counsel delivered to the Trustee and to each

Rating Agency, the Certificateholders will have a claim with respect to the

funds in such account or a perfected first priority security interest against

such collateral (which shall be limited to Permitted Investments) securing such

funds that is superior to claims of any other depositors or creditors of the

depository institution with which such account is maintained, (iii) a trust

account or accounts maintained with the trust department of a federal or state

chartered depository institution, national banking association or trust company

acting in its fiduciary capacity or (iv) an account otherwise acceptable to each

Rating Agency without reduction or withdrawal of their then current ratings of

the Certificates as evidenced by a letter from each Rating Agency to the

Trustee. Eligible Accounts may bear interest.

 

            "Eligible Substitute Mortgage Loan": A mortgage loan substituted for

a Defective Mortgage Loan pursuant to the terms of this Agreement which must, on

the date of such substitution, (i) have an outstanding principal balance, after

application of all scheduled payments of principal and interest due during or

prior to the month of substitution, not in excess of, and not more than 5% less

than, the outstanding principal balance of the Defective Mortgage Loan as of the

Due Date in the calendar month during which the substitution occurs, (ii) have a

Mortgage Interest Rate, with respect to a Fixed-Rate Mortgage Loan, not less

than the Mortgage Interest Rate of the Defective Mortgage Loan and not more than

1% in excess of the Mortgage Interest Rate of such Defective Mortgage Loan,

(iii) if an Adjustable-Rate Mortgage Loan, have a Maximum Loan Rate not less

than the Maximum Loan Rate for the Defective Mortgage Loan, (iv) if an

Adjustable-Rate Mortgage Loan, have a Minimum Loan Rate not less than the

Minimum Loan Rate of the Defective Mortgage Loan, (v) if an Adjustable-Rate

Mortgage Loan, have the same Index as the Defective Mortgage Loan, (vi) if an

Adjustable-Rate Mortgage Loan, have a Gross Margin equal to or greater than the

Gross Margin of the Defective Mortgage Loan, (vii) if an Adjustable-Rate

Mortgage Loan, have the same Index as the Defective Mortgage Loan, (viii) if an

Adjustable-Rate Mortgage Loan, have a next Adjustment Date not more than two

months later than the next Adjustment Date on the Defective Mortgage Loan, (ix)

have a remaining term to maturity not greater than (and not more than one year

less than) that of the Defective Mortgage Loan, (x) be current as of the date of

substitution, (xi) have a Combined Loan-to-Value Ratio as of the date of

substitution equal to or lower than the Combined Loan-to-Value Ratio of the

Defective Mortgage Loan as of such date, (xii) have a risk grading determined by

the Seller at least equal to the risk grading assigned on the Defective Mortgage

Loan, (xiii) have been reunderwritten by the Seller in accordance with the same

underwriting criteria and guidelines as the Defective Mortgage Loan, (xiv) have

the same Due Date as the Defective Mortgage Loan and (xv) conform to each

representation and warranty set forth in Section 2.04 hereof applicable to the

Defective Mortgage Loan. In the event that one or more mortgage loans are

substituted for one or more Defective Mortgage Loans, the amounts described in

clause (i) hereof shall be determined on the basis of aggregate principal

balances, the Mortgage Interest Rates described in clause (ii) hereof shall be

determined on the basis of weighted average Mortgage Interest Rates, the risk

gradings described in clause (xii) hereof shall be satisfied as to each such

mortgage loan, the terms described in clause (ix) hereof shall be determined on

the basis of weighted average remaining term to maturity, the Combined

Loan-to-Value Ratios described in clause (xi) hereof shall be satisfied as to

each such mortgage loan and, except to the extent otherwise provided in this

sentence, the representations and warranties described in clause (xv) hereof

must be satisfied as to each Eligible Substitute Mortgage Loan or in the

aggregate, as the case may be.

 

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

amended.

 

            "ERISA-Restricted Certificates": Any of the Class M-1, Class M-2,

Class M-3, Class B-1, Class B-2, Class B-3, Class B-4, Class B-5, Class N, Class

X, Class R and Class R-X Certificates.

 

            "Escrow Account": The account or accounts created and maintained

pursuant to Section 3.06.

 

            "Escrow Payments": The amounts constituting ground rents, taxes,

assessments, water rates, mortgage insurance premiums, fire and hazard insurance

premiums and other payments required to be escrowed by the Mortgagor with the

mortgagee pursuant to any Mortgage Loan.

 

            "Estate in Real Property": A fee simple estate in a parcel of real

property.

 

            "Exchange Act": The Securities Exchange Act of 1934, as amended.

 

            "Expense Fee Rate": The sum of (i) the Trustee Fee Rate and (ii) the

Servicing Fee Rate.

 

            "Extended Period": As defined in Section 9.04(b).

 

            "Extra Principal Distribution Amount": As of any Distribution Date,

the lesser of (x) the Monthly Excess Interest Amount for such Distribution Date

and (y) the Overcollateralization Deficiency for such Distribution Date.

 

            "FDIC": Federal Deposit Insurance Corporation or any successor

thereto.

 

            "FHA": The Federal Housing Administration, an agency within HUD.

 

            "FHA Approved Mortgagee": Those institutions which are approved by

FHA to act as servicer and mortgagee of record pursuant to FHA Regulations.

 

            "FHA Insurance Contract" or "FHA Insurance": The contractual

obligation of FHA respecting the insurance of an FHA Loan pursuant to the

National Housing Act, as amended.

 

            "FHA Loan": A Mortgage Loan which is the subject of an FHA Insurance

Contract as evidenced by a Mortgage Insurance Certificate.

 

            "FHA Regulations": Regulations promulgated by HUD under the National

Housing Act, codified in 24 Code of Federal Regulations, and other HUD issuances

relating to FHA Loans, including the related handbooks, circulars, notices and

mortgagee letters.

 

            "Fidelity Bond": Shall have the meaning assigned thereto in Section

3.12.

 

            "Final Recovery Determination": With respect to any defaulted

Mortgage Loan or any REO Property (other than a Mortgage Loan or REO Property

purchased by the Seller or the Servicer pursuant to or as contemplated by

Section 2.03 or 10.01), a determination made by the Servicer that all Insurance

Proceeds, Liquidation Proceeds and other payments or recoveries which the

Servicer, in its reasonable good faith judgment, expects to be finally

recoverable in respect thereof have been so recovered. The Servicer shall

maintain records, prepared by a Servicing Officer, of each Final Recovery

Determination made thereby.

 

            "First Lien Mortgage Loan": Any of the Mortgage Loans which are

secured by a first mortgage lien that is senior to a junior lien, if any, on the

related Mortgaged Property.

 

            "Fitch": Fitch Ratings and its successors, and if such company shall

for any reason no longer perform the functions of a securities rating agency,

"Fitch" shall be deemed to refer to any other "nationally recognized statistical

rating organization" as set forth on the most current list of such organizations

released by the Securities and Exchange Commission.

 

            "Fixed-Rate Certificates": Any of the Class AF-1, Class AF-2, Class

AF-3, Class AF-4, Class B-4 and Class B-5 Certificates.

 

            "Fixed-Rate Mortgage Loan": A Mortgage Loan which has a constant

annual rate at which interest accrues in accordance with the provisions of the

related Mortgage Note.

 

            "Floating Rate Certificates": Any of the Class AV-1, Class AV-2,

Class M-1, Class M-2, Class M-3, Class B-1, Class B-2 and Class B-3

Certificates.

 

            "Foreclosure Price": The amount reasonably expected to be received

from the sale of the related Mortgaged Property net of any expenses associated

with foreclosure proceedings.

 

            "Grantor Trust": That portion of the Trust exclusive of REMIC 1,

REMIC 2, REMIC A, REMIC B, REMIC C, REMIC D, REMIC E and REMIC F consisting of

(a) the right of the Fixed-Rate and Floating Rate Certificates to receive Cap

Carryover Amounts, (b) the Yield Maintenance Agreements, the Reserve Accounts

and the beneficial interest of the Class X/N Interest with respect thereto and

(c) the obligation of the Class X/N Interest to pay Cap Carryover Amounts.

 

            "Gross Margin": With respect to each Adjustable-Rate Mortgage Loan,

the fixed percentage, if any, set forth in the related Mortgage Note that is

added to the Index on each Adjustment Date in accordance with the terms of the

related Mortgage Note used to determine the Mortgage Interest Rate for such

Mortgage Loan.

 

            "Group Subordinate Amount": With respect to any Distribution Date

and (i) Loan Group I, the excess of the aggregate Principal Balance of the Group

I Mortgage Loans as of the first day of the related Collection Period over the

Certificate Principal Balance of the Class AV-1 and Class AV-2 Certificates

immediately prior to such Distribution Date and (ii) Loan Group II, the excess

of the aggregate Principal Balance of the Group II Mortgage Loans as of the

first day of the related Collection Period over the aggregate Certificate

Principal Balance of the Class AF-1, Class AF-2, Class AF-3 and Class AF-4

Certificates immediately prior to such Distribution Date.

 

            "Group I Cap": With respect to any Distribution Date, a per annum

rate (adjusted by multiplying such rate by a fraction equal to 30 over the

actual number of days in the related Interest Accrual Period) equal to the

Weighted Average Net Mortgage Rate for the Group I Mortgage Loans for such

Distribution Date as of the first day of the related Collection Period.

 

            "Group I Interest Remittance Amount": As of any Distribution Date,

the sum, without duplication, of (i) all interest received by the Servicer on or

prior to the related Determination Date for such Distribution Date or advanced

with respect to Monthly Payments due during the related Collection Period on the

Group I Mortgage Loans (less the Servicing Fee, amounts available for

reimbursement of Advances and Servicing Advances pursuant to Section 3.05 and

expenses reimbursable pursuant to Section 6.03), (ii) the portion of any full or

partial Principal Prepayment related to interest with respect to a Group I

Mortgage Loan received during the related Prepayment Period, (iii) all

Compensating Interest paid by the Servicer on the related Determination Date

with respect to the Group I Mortgage Loans, (iv) the portion of any payment in

connection with any Purchase Price, Net Liquidation Proceeds, Insurance Proceeds

or Condemnation Proceeds relating to interest with respect to the Group I

Mortgage Loans received during the related Prepayment Period, (v) the portion of

any Substitution Adjustment Amount relating to interest with respect to the

Group I Mortgage Loans received during the related Prepayment Period, (vi) with

respect to the related Distribution Date on which the Trust is to be terminated

in accordance with the Section 10.01 hereof, that portion of the Termination

Price with respect to the Group I Mortgage Loans in respect of interest and

(vii) the portion of any Reimbursement Amount or Recovery related to the Group I

Mortgage Loans received during the related Prepayment Period.

 

            "Group I Maximum Rate Cap": With respect to any Distribution Date

and the Class AV-1 and Class AV-2 Certificates, a per annum rate (adjusted by

multiplying such rate by a fraction equal to 30 over the actual number of days

in the related Interest Accrual Period) equal to the weighted average of the Net

Maximum Mortgage Interest Rates for the Group I Mortgage Loans, weighted on the

basis of the Principal Balances of the Group I Mortgage Loans as of the first

day of the related Collection Period.

 

            "Group I Mortgage Loan": A Mortgage Loan in Loan Group I.

 

            "Group I Mortgage Loan Schedule": The Mortgage Loan Schedule,

evidencing the Group I Mortgage Loans, attached hereto as Exhibit D-1.

 

            "Group I Principal Allocation Percentage": As of any Distribution

Date, a fraction expressed as a percentage, the numerator of which is the

Principal Remittance Amount allocable to the Group I Mortgage Loans for such

Distribution Date and the denominator of which is equal to the Principal

Remittance Amount for such Distribution Date.

 

            "Group I Principal Distribution Amount": As of any Distribution

Date, the product of the Group I Principal Allocation Percentage and the Class A

Principal Distribution Amount.

 

            "Group I Reserve Account": The trust account created and maintained

by the Trustee pursuant to Section 3.04(f) which shall be entitled "Group I

Reserve Account, JPMorgan Chase Bank, National Association, as Trustee, in trust

for registered Holders of C-BASS Mortgage Loan Asset-Backed Certificates, Series

2005-CB2" and which must be an Eligible Account. Amounts on deposit in the Group

I Reserve Account shall not be invested. The Group I Reserve Account shall not

be an asset of any REMIC formed under this Agreement.

 

            "Group I Yield Maintenance Agreement": The interest rate cap

agreement between the Trustee, on behalf of the Trust, and the Group I Yield

Maintenance Agreement Provider substantially in the form attached hereto as

Exhibit S-1. The Group I Yield Maintenance Agreement shall not be an asset of

any REMIC formed under this Agreement.

 

            "Group I Yield Maintenance Agreement Payment": On each Distribution

Date through the Distribution Date in September 2006 (other than the initial

Distribution Date), an amount equal to the product of (a) the excess of the

lesser of (i) one-month LIBOR and (ii) the Cap Rate #1 over the Cap Rate #2 for

such Distribution Date, both as set forth on the schedule attached to the

confirmation to the Group I Yield Maintenance Agreement, (b) the product of the

cap notional amount and the scale factor, both as set forth for that

Distribution Date on the schedule attached to the confirmation to the Group I

Yield Maintenance Agreement and (c) a fraction, the numerator of which is the

actual number of days elapsed since the previous Distribution Date to but

excluding the current Distribution Date and the denominator of which is 360.

 

            "Group I Yield Maintenance Agreement Provider": The Bank of New

York, and any successor thereto.

 

            "Group II Cap": With respect to any Distribution Date, a per annum

rate equal to the Weighted Average Net Mortgage Rate for the Group II Mortgage

Loans for such Distribution Date as of the first day of the related Collection

Period.

 

            "Group II Interest Remittance Amount": As of any Distribution Date,

the sum, without duplication, of (i) all interest received by the Servicer on or

prior to the related Determination Date for such Distribution Date or advanced

with respect to Monthly Payments due during the related Collection Period on the

Group II Mortgage Loans (less the Servicing Fee, amounts available for

reimbursement of Advances and Servicing Advances pursuant to Section 3.05 and

expenses reimbursable pursuant to Section 6.03), (ii) the portion of any full or

partial Principal Prepayment related to interest with respect to a Group II

Mortgage Loan received during the related Prepayment Period, (iii) all

Compensating Interest paid by the Servicer on the related Determination Date

with respect to the Group II Mortgage Loans, (iv) the portion of any payment in

connection with any Purchase Price, Net Liquidation Proceeds, Insurance Proceeds

or Condemnation Proceeds relating to interest with respect to the Group II

Mortgage Loans received during the related Prepayment Period, (v) the portion of

any Substitution Adjustment Amount relating to interest with respect to the

Group II Mortgage Loans received during the related Prepayment Period, (vi) with

respect to the related Distribution Date on which the Trust is to be terminated

in accordance with the Section 10.01 hereof, that portion of the Termination

Price with respect to the Group II Mortgage Loans in respect of interest and

(vii) the portion of any Reimbursement Amount or Recovery related to the Group

II Mortgage Loans received during the related Prepayment Period.

 

            "Group II Mortgage Loan": A Mortgage Loan in Loan Group II.

 

            "Group II Mortgage Loan   Schedule":   The Mortgage   Loan   Schedule,

evidencing the Group II Mortgage Loans, attached hereto as Exhibit D-2.

 

            "Group II Principal Allocation Percentage": As of any Distribution

Date, a fraction expressed as a percentage, the numerator of which is the

Principal Remittance Amount allocable to the Group II Mortgage Loans for such

Distribution Date and the denominator of which is equal to the Principal

Remittance Amount for such Distribution Date.

 

            "HUD": The United States Department of Housing and Urban

Development, or any successor thereto, including the Federal Housing

Commissioner and the Secretary of Housing and Urban Development where

appropriate under the FHA Regulations.

 

            "Independent": When used with respect to any specified Person, any

such Person who (i) is in fact independent of the Depositor, the Servicer and

their respective Affiliates, (ii) does not have any direct financial interest in

or any material indirect financial interest in the Depositor or the Servicer or

any Affiliate thereof, and (iii) is not connected with the Depositor or the

Servicer or any Affiliate thereof as an officer, employee, promoter,

underwriter, trustee, partner, director or Person performing similar functions;

provided, however, that a Person shall not fail to be Independent of the

Depositor or the Servicer or any Affiliate thereof merely because such Person is

the beneficial owner of 1% or less of any Class of securities issued by the

Depositor or the Servicer or any Affiliate thereof, as the case may be.

 

            "Independent Contractor": Either (i) any Person (other than the

Servicer) that would be an "independent contractor" with respect to the Trust

Fund within the meaning of Section 856(d)(3) of the Code if the Trust Fund were

a real estate investment trust (except that the ownership tests set forth in

that section shall be considered to be met by any Person that owns, directly or

indirectly, 35 percent or more of any Class of Certificates), so long as the

Trust Fund does not receive or derive any income from such Person and provided

that the relationship between such Person and the Trust Fund is at arm's length,

all within the meaning of Treasury Regulations Section 1.856-4(b)(5), or (ii)

any other Person (including the Servicer) if the Trustee has received an Opinion

of Counsel, which Opinion of Counsel shall be an expense of the Trust Fund, to

the effect that the taking of any action in respect of any REO Property by such

Person, subject to any conditions therein specified, that is otherwise herein

contemplated to be taken by an Independent Contractor will not cause such REO

Property to cease to qualify as "foreclosure property" within the meaning of

Section 860G(a)(8) of the Code (determined without regard to the exception

applicable for purposes of Section 860D(a) of the Code), or cause any income

realized in respect of such REO Property to fail to qualify as Rents from Real

Property.

 

            "Index": With respect to each Adjustable-Rate Mortgage Loan and with

respect to each related Adjustment Date, the index as specified in the related

Mortgage Note.

 

            "Initial Certificate Principal Balance": With respect to any

Certificate of a Class other than a Class N, Class X or Residual Certificate,

the amount designated "Initial Certificate Principal Balance" on the face

thereof.

 

            "Initial Class N Notional Amount": With respect to a Class N

Certificate, the amount designated "Initial Class N Notional Amount" on the face

thereof.

 

            "Initial Class X Notional Amount": With respect to a Class X

Certificate, the amount designated "Initial Class X Notional Amount" on the face

thereof.

 

            "Initial Overcollateralization Amount":   $9,055,086.84.

 

            "Insurance Proceeds": Proceeds of any title policy, hazard policy or

other insurance policy covering a Mortgage Loan, to the extent such proceeds are

not to be applied to the restoration of the related Mortgaged Property or

released to the Mortgagor in accordance with the procedures that the Servicer

would follow in servicing mortgage loans held for its own account, subject to

the terms and conditions of the related Mortgage Note and Mortgage.

 

            "Interest Accrual Period": With respect to any Distribution Date and

(i) with respect to the Floating Rate Certificates, the REMIC 2 Class B-1

Interest, the REMIC 2 Class B-2 Interest and the REMIC 2 Class B-3 Interest, the

period from the preceding Distribution Date through the day prior to the current

Distribution Date (or, in the case of the first Distribution Date, the period

from the Closing Date through April 24, 2005), and (ii) with respect to (a) the

Fixed-Rate Certificates, the Class N and Class X Certificates, the REMIC 2 Class

X/N Interest, the REMIC A Class X/N Interest, the REMIC 2 Class B-4 Interest and

the REMIC 2 Class B-5 Interest and (b) the REMIC 1 Regular Interests, the

calendar month immediately preceding the month in which such Distribution Date

occurs.

 

            "Interest Carry Forward Amount": For any Class of Certificates

(other than the Class X and Residual Certificates) and any Distribution Date,

the sum of (a) the excess, if any, of the Accrued Certificate Interest and any

Interest Carry Forward Amount for each Class for the prior Distribution Date,

over the amount in respect of interest actually distributed on such Class on

such prior Distribution Date and (b) interest on such excess at the applicable

Pass-Through Rate (x) with respect to the Floating Rate Certificates, on the

basis of the actual number of days elapsed on the basis of a 360-day year since

the prior Distribution Date, and (y) with respect to the Fixed-Rate Certificates

and the Class N Certificates, on the basis of a 360-day year consisting of

twelve 30-day months.

 

            "Interest Percentage": With respect to any Class of Certificates and

any Distribution Date, the ratio (expressed as a decimal carried to six places)

of the Accrued Certificate Interest for such Class to the sum of the Accrued

Certificate Interest for all Classes of Certificates, in each case with respect

to such Distribution Date and without regard to shortfalls caused by the Relief

Act or similar state laws.

 

            "Interest Remittance Amount": As of any Determination Date, the sum

of the Group I Interest Remittance Amount and the Group II Interest Remittance

Amount.

 

            "Late Collections": With respect to any Mortgage Loan, all amounts

received subsequent to the Determination Date immediately following any related

Collection Period, whether as late payments of Monthly Payments or as Insurance

Proceeds, Liquidation Proceeds or otherwise, which represent late payments or

collections of principal and/or interest due (without regard to any acceleration

of payments under the related Mortgage and Mortgage Note) but delinquent on a

contractual basis for such Collection Period and not previously recovered.

 

            "Lender":   As defined in Section 6.05(b).

 

            "LIBOR": With respect to each Interest Accrual Period, the rate

determined by the Trustee on the related LIBOR Determination Date on the basis

of the offered rate for one-month United States dollar deposits, as such rate

appears on the Telerate Page 3750, as of 11:00 a.m. (London time) on such LIBOR

Determination Date. If no such quotations are available on an LIBOR

Determination Date, LIBOR for the related Interest Accrual Period will be

established by the Trustee as follows:

 

            (i) If on such LIBOR Determination Date two or more Reference Banks

      provide quotations as to the rate at which deposits in U.S. Dollars are

      offered as of 11:00 a.m. (London time) to prime banks in the London

      interbank market for a period of one month in amounts approximately equal

      to the aggregate Certificate Principal Balance of the Floating Rate

      Certificates, LIBOR for the related Interest Accrual Period shall be the

      arithmetic mean of such offered quotations (rounded upwards if necessary

      to the nearest whole multiple of 0.001%);

 

            (ii) If on such LIBOR Determination Date fewer than two Reference

      Banks provide such offered quotations, LIBOR for the related Interest

      Accrual Period shall be the arithmetic mean of the rates quoted by one or

      more major banks in New York City, selected by the Trustee after

      consultation with the Depositor, as of 11:00 a.m., New York City time, on

      such date for loans in U.S. Dollars to leading European banks for a period

      of one month in amounts approximately equal to the aggregate Certificate

      Principal Balance of the Floating Rate Certificates; and

 

            (iii) If no such quotations can be obtained, LIBOR for the related

      Interest Accrual Period shall be LIBOR for the prior Distribution Date.

 

            "LIBOR Business Day": Any day on which banks in London, England and

The City of New York are open and conducting transactions in foreign currency

and exchange.

 

            "LIBOR Determination Date": With respect to the Floating Rate

Certificates, (i) for the first Distribution Date, the second LIBOR Business Day

preceding the Closing Date and (ii) for each subsequent Distribution Date, the

second LIBOR Business Day prior to the immediately preceding Distribution Date.

 

            "Liquidated Mortgage Loan": As to any Distribution Date, any

Mortgage Loan in respect of which the Servicer has determined, in accordance

with the servicing procedures specified herein, as of the end of the related

Prepayment Period, that all Liquidation Proceeds and Insurance Proceeds which it

expects to recover with respect to the liquidation of the Mortgage Loan or

disposition of the related REO Property have been recovered.

 

            "Liquidation Event": With respect to any Mortgage Loan, any of the

following events: (i) such Mortgage Loan is paid in full; (ii) a Final Recovery

Determination is made as to such Mortgage Loan; or (iii) such Mortgage Loan is

removed from the Trust Fund by reason of its being purchased, sold or replaced

pursuant to or as contemplated by Section 2.03 or Section 10.01. With respect to

any REO Property, either of the following events: (i) a Final Recovery

Determination is made as to such REO Property; or (ii) such REO Property is

removed from the Trust Fund by reason of its being sold or purchased pursuant to

Section 3.13 or Section 10.01.

 

            "Liquidation Proceeds": The amount (other than amounts received in

respect of the rental of any REO Property prior to REO Disposition) received by

the Servicer in connection with (i) the taking of all or a part of a Mortgaged

Property by exercise of the power of eminent domain or condemnation or (ii) the

liquidation of a defaulted Mortgage Loan by means of a trustee's sale,

foreclosure sale or otherwise.

 

            "Liquidation Report": The report with respect to a Liquidated

Mortgage Loan in such form and containing such information as is agreed to by

the Servicer and the Trustee.

 

            "Loan Group": Either of Loan Group I or Loan Group II, as the

context requires.

 

            "Loan Group Balance": Either of the Group I Loan Balance or the

Group II Loan Balance, as applicable.

 

            "Loan Group I": The pool of Mortgage Loans identified in Exhibit D-1

as having been assigned to Loan Group I.

 

            "Loan Group II": The pool of Mortgage Loans identified in Exhibit

D-2 as having been assigned to Loan Group II.

 

            "Losses": As defined in Section 9.03.

 

            "Lost Note Affidavit": With respect to any Mortgage Loan as to which

the original Mortgage Note has been permanently lost or destroyed and has not

been replaced, an affidavit from the Seller certifying that the original

Mortgage Note has been lost, misplaced or destroyed (together with a copy of the

related Mortgage Note and indemnifying the Trust against any loss, cost or

liability resulting from the failure to deliver the original Mortgage Note) in

the form of Exhibit H hereto.

 

            "Majority Certificateholders": The Holders of Certificates

evidencing at least 51% of the Voting Rights.

 

            "Majority Class R Certificateholders": The Holders of Class R

Certificates evidencing at least a 51% Percentage Interest in the Class R

Certificates.

 

            "Marker Rate": With respect to the REMIC A Class X/N Interest and

the REMIC 2 Class X/N Interest and any Distribution Date, a per annum rate equal

to two (2) times the weighted average of the Uncertificated REMIC Pass-Through

Rates for REMIC 1 Regular Interest LT1AF1, REMIC 1 Regular Interest LT1AF2,

REMIC 1 Regular Interest LT1AF3, REMIC 1 Regular Interest LT1AF4, REMIC 1

Regular Interest LT1AV1, REMIC 1 Regular Interest LT1AV2, REMIC 1 Regular

Interest LT1M1, REMIC 1 Regular Interest LT1M2, REMIC 1 Regular Interest LT1M3,

REMIC 1 Regular Interest LT1B1, REMIC 1 Regular Interest LT1B2, REMIC 1 Regular

Interest LT1B3, REMIC 1 Regular Interest LTB4, REMIC 1 Regular Interest LTB5 and

REMIC 1 Regular Interest LT1ZZ, (i) with the rate on each such REMIC Regular

Interest (other than REMIC 1 Regular Interest LT1ZZ) subject to a cap equal to

the Pass-Through Rate of its Corresponding Class (taking into account in

determining any such Pass-Through Rate the imposition of the Group I Cap, Group

II Cap or Pool Cap, as applicable, as described in footnotes 1 through 14 to the

table at the end of the Preliminary Statement) for the purposes of this

calculation and (ii) with the rate on REMIC 1 Regular Interest LT1ZZ subject to

a cap of zero for the purpose of this calculation; provided, however, that for

this purpose, calculations of the Uncertificated REMIC 1 Pass-Through Rate and

the Caps with respect to each such REMIC Regular Interest (other than REMIC 1

Regular Interest LT1AF1, REMIC 1 Regular Interest LT1AF2, REMIC 1 Regular

Interest LT1AF3, REMIC 1 Regular Interest LT1AF4, REMIC 1 Regular Interest

LT1B4, REMIC 1 Regular Interest LT1B5 and REMIC 1 Regular Interest LT1ZZ) shall

be multiplied by a fraction, the numerator of which is the actual number of days

in the Interest Accrual Period and the denominator of which is 30.

 

            "Maximum Loan Rate": With respect to each Adjustable-Rate Mortgage

Loan, the percentage set forth in the related Mortgage Note as the maximum

Mortgage Interest Rate thereunder.

 

            "Maximum LT1ZZ Uncertificated Accrued Interest Deferral Amount":

With respect to any Distribution Date, the excess of (a) accrued interest at the

Uncertificated REMIC 1 Pass-Through Rate applicable to REMIC 1 Regular Interest

LT1ZZ for such Distribution Date on a balance equal to the Uncertificated

Principal Balance of REMIC 1 Regular Interest LT1ZZ minus the REMIC 1

Overcollateralized Amount, in each case for such Distribution Date, over (b)

Uncertificated Accrued Interest on REMIC 1 Regular Interest LT1AF1, REMIC 1

Regular Interest LT1AF2, REMIC 1 Regular Interest LT1AF3, REMIC 1 Regular

Interest LT1AF4, REMIC 1 Regular Interest LT1AV1, REMIC 1 Regular Interest

LT1AV2, REMIC 1 Regular Interest LT1M1, REMIC 1 Regular Interest LT1M2, REMIC 1

Regular Interest LT1M3, REMIC 1 Regular Interest LT1B1, REMIC 1 Regular Interest

LT1B2, REMIC 1 Regular Interest LT1B3, REMIC 1 Regular Interest LT1B4 and REMIC

1 Regular Interest LT1B5, each subject to a cap equal to the Pass-Through Rate

of the related Corresponding Class (taking into account in determining any such

Pass-Through Rate the imposition of the Group I Cap, Group II Cap or Pool Cap,

as applicable, as described in footnotes 1 through 14 to the table at the end of

the Preliminary Statement) for the purpose of this calculation; provided,

however, that for this purpose, calculations of the Uncertificated REMIC 1

Pass-Through Rate and the related caps with respect to Uncertificated Accrued

Interest on REMIC 1 Regular Interest LT1AV1, REMIC 1 Regular Interest LT1AV2,

REMIC 1 Regular Interest LT1M1, REMIC 1 Regular Interest LT1M2, REMIC 1 Regular

Interest LT1M3, REMIC 1 Regular Interest LT1B1, REMIC 1 Regular Interest LT1B2

and REMIC 1 Regular Interest LT1B3 shall be multiplied by a fraction, the

numerator of which is the actual number of days in the Interest Accrual Period

and the denominator of which is 30.

 

            "Maximum Mortgage Interest Rate": With respect to each

Adjustable-Rate Mortgage Loan, the percentage set forth in the related Mortgage

Note as the maximum Mortgage Interest Rate thereunder.

 

            "Minimum Loan Rate": With respect to each Adjustable-Rate Mortgage

Loan, either the percentage set forth in the related Mortgage Note as the

minimum Mortgage Interest Rate thereunder or if no such percentage is set forth

in the related Mortgage Note, the Gross Margin set forth in the related Mortgage

Note.

 

            "Monthly Excess Cashflow Amount": The sum of the Monthly Excess

Interest Amount, the Overcollateralization Release Amount and (without

duplication) any portion of the Principal Distribution Amount remaining after

principal distributions on the Offered Certificates and the Class B

Certificates.

 

            "Monthly Excess Interest Amount": With respect to each Distribution

Date, the amount, if any, by which the Interest Remittance Amount for such

Distribution Date exceeds the aggregate amount distributed on such Distribution

Date pursuant to paragraphs (i) through (xii) under Section 4.01.

 

            "Monthly Payment": With respect to any Mortgage Loan, the scheduled

monthly payment of principal and interest on such Mortgage Loan which is payable

by the related Mortgagor from time to time under the related Mortgage Note,

determined: (a) after giving effect to (i) any Deficient Valuation and/or Debt

Service Reduction with respect to such Mortgage Loan and (ii) any reduction in

the amount of interest collectible from the related Mortgagor pursuant to the

Relief Act or similar state laws; (b) without giving effect to any extension

granted or agreed to by the Servicer pursuant to Section 3.01; and (c) on the

assumption that all other amounts, if any, due under such Mortgage Loan are paid

when due.

 

            "Moody's": Moody's Investors Service, Inc. and its successors, and

if such company shall for any reason no longer perform the functions of a

securities rating agency, "Moody's" shall be deemed to refer to any other

"nationally recognized statistical rating organization" as set forth on the most

current list of such organizations released by the Securities and Exchange

Commission.

 

            "Mortgage": The mortgage, deed of trust or other instrument creating

a first or second lien on, or first or second priority security interest in, a

Mortgaged Property securing a Mortgage Note.

 

            "Mortgage File": The mortgage documents listed in Section 2.01

pertaining to a particular Mortgage Loan and any additional documents required

to be added to the Mortgage File pursuant to this Agreement.

 

            "Mortgage Insurance Certificate": The certificate evidencing an FHA

Insurance Contract.

 

            "Mortgage Interest Rate": With respect to each Mortgage Loan, the

annual rate at which interest accrues on such Mortgage Loan from time to time in

accordance with the provisions of the related Mortgage Note, which rate (i) in

the case of each Fixed-Rate Mortgage Loan shall remain constant at the rate set

forth in the Group II Mortgage Loan Schedule as the Mortgage Interest Rate in

effect immediately following the Cut-off Date and (ii) in the case of each

Adjustable-Rate Mortgage Loan (A) as of any date of determination until the

first Adjustment Date following the Cut-off Date shall be the rate set forth in

the Group I Mortgage Loan Schedule as the Mortgage Interest Rate in effect

immediately following the Cut-off Date and (B) as of any date of determination

thereafter shall be the rate as adjusted on the most recent Adjustment Date, to

equal the sum, rounded to the nearest 0.125% as provided in the Mortgage Note,

of the Index, determined as set forth in the related Mortgage Note, plus the

related Gross Margin subject to the limitations set forth in the related

Mortgage Note. With respect to each Mortgage Loan that becomes an REO Property,

as of any date of determination, the annual rate determined in accordance with

the immediately preceding sentence as of the date such Mortgage Loan became an

REO Property.

 

            "Mortgage Loan": Each mortgage loan transferred and assigned to the

Trustee pursuant to Section 2.01 or Section 2.03(d) as from time to time held as

a part of the Trust Fund, the Mortgage Loans so held being identified in the

Mortgage Loan Schedules and set forth in Exhibits D-1 or D-2 attached hereto.

 

            "Mortgage Loan Purchase Agreement": The agreement between the Seller

and the Depositor, dated as of March 1, 2005, regarding the transfer of the

Mortgage Loans by the Seller to or at the direction of the Depositor.

 

            "Mortgage Loan Schedule": As of any date with respect to the

Mortgage Loans, the lists of such Mortgage Loans included in the Trust Fund on

such date, separately identifying the Group I Mortgage Loans and the Group II

Mortgage Loans, attached hereto as Exhibits D-1 and D-2, respectively. Each

Mortgage Loan Schedule shall be prepared by the Seller and shall set forth the

following information with respect to each Mortgage Loan:

 

      (1) the Seller's Mortgage Loan identifying number;

 

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

 

      (3) the type of Residential Dwelling constituting the Mortgaged Property

or a designation that the Mortgaged Property is a multi-family property;

 

      (4) the occupancy status of the Mortgaged Property at origination;

 

      (5) the original months to maturity;

 

      (6) the date of origination;

 

      (7) the first payment date;

 

      (8) the stated maturity date;

 

      (9) the stated remaining months to maturity;

 

      (10) the original principal amount of the Mortgage Loan;

 

      (11) the Principal Balance of each Mortgage Loan as of the Cut-off Date;

 

      (12) the Mortgage Interest Rate of the Mortgage Loan as of the Cut-off

Date;

 

      (13) the current principal and interest payment of the Mortgage Loan as of

the Cut-off Date;

 

      (14) if the Mortgage Loan is not owner-financed, the Combined

Loan-to-Value Ratio at origination;

 

      (15) a code indicating the loan performance status of the Mortgage Loan as

of the Cut-off Date;

 

      (16) a code indicating whether the Mortgaged Property is in bankruptcy or

in its forbearance period as of the Cut-off Date;

 

      (17) a code indicating whether the Mortgage Loan is conventional or

insured by the FHA;

 

      (18) a code indicating the Index that is associated with such Mortgage

Loan;

 

      (19) the Gross Margin;

 

      (20) the Periodic Rate Cap;

 

      (21) the Minimum Loan Rate;

 

      (22) the Maximum Loan Rate;

 

      (23) a code indicating whether the Mortgage Loan has a prepayment penalty

and the type of prepayment penalty;

 

      (24) the first Adjustment Date immediately following the Cut-off Date;

 

      (25) the rate adjustment frequency;

 

      (26) the payment adjustment frequency;

 

      (27) a code indicating whether the Mortgage Loan is owner-financed; and

 

      (28) a code indicating whether the Mortgage Loan is a Second Lien Mortgage

Loan.

 

            Each Mortgage Loan Schedule shall set forth the following

information, as of the Cut-off Date, with respect to the Mortgage Loans in the

aggregate, for the applicable Loan Group: (1) the number of Mortgage Loans; (2)

the current Principal Balance of the Mortgage Loans; (3) the weighted average

Mortgage Interest Rate of the Mortgage Loans; and (4) the weighted average

maturity of the Mortgage Loans. Each Mortgage Loan Schedule shall be amended

from time to time by the Seller in accordance with the provisions of this

Agreement. With respect to any Eligible Substitute Mortgage Loan, Cut-off Date

shall refer to the related Cut-off Date for such Mortgage Loan, determined in

accordance with the definition of Cut-off Date herein.

 

            "Mortgage Note": The original executed note or other evidence of

indebtedness evidencing the indebtedness of a Mortgagor under a Mortgage Loan.

 

            "Mortgage Pool": The pool of Mortgage Loans, identified on Exhibits

D-1 and D-2 from time to time, and any REO Properties acquired in respect

thereof.

 

            "Mortgaged Property": The underlying property securing a Mortgage

Loan (which may also include Co-op Shares), including any REO Property,

consisting of an Estate in Real Property improved by a Residential Dwelling or

multi-family dwelling.

 

            "Mortgagor": The obligor on a Mortgage Note.

 

            "Net Liquidation Proceeds": With respect to any Liquidated Mortgage

Loan or any other disposition of related Mortgaged Property (including REO

Property) the related Liquidation Proceeds net of Advances, Servicing Advances,

Servicing Fees and any other accrued and unpaid servicing fees received and

retained in connection with the liquidation of such Mortgage Loan or Mortgaged

Property.

 

            "Net Maximum Mortgage Interest Rate": With respect to any

Adjustable-Rate Mortgage Loan, the applicable Maximum Mortgage Interest Rate

minus the Expense Fee Rate.

 

            "Net Mortgage Interest Rate": With respect to any Mortgage Loan, the

Mortgage Interest Rate borne by such Mortgage Loan minus the Expense Fee Rate.

 

            "New Lease": Any lease of REO Property entered into on behalf of the

Trust, including any lease renewed or extended on behalf of the Trust if the

Trust has the right to renegotiate the terms of such lease.

 

            "Nonrecoverable Advance": Any Advance or Servicing Advance

previously made or proposed to be made in respect of a Mortgage Loan or REO

Property that, in the good faith business judgment of the Servicer, will not or,

in the case of a proposed Advance or Servicing Advance, would not be ultimately

recoverable from Late Collections on such Mortgage Loan or REO Property as

provided herein.

 

            "Notional Amount": With respect to the Class N Certificates, an

amount equal to the Original Class N Notional Amount reduced by the aggregate

distributions made to the Class N Certificates pursuant to Section 4.02(b)(xxx).

With respect to the REMIC 2 Class X/N Interest and the REMIC A Class X/N

Interest, an amount equal to the aggregate principal balance of the REMIC 1

Regular Interests. With respect to the Class X Certificates, $1.00.

 

             "Offered Certificates": The Class AV-1, Class AV-2, Class AF-1,

Class AF-2, Class AF-3, Class AF-4, Class M-1, Class M-2 and Class M-3

Certificates.

 

            "Officers' Certificate": A certificate signed by the Chairman of the

Board, the Vice Chairman of the Board, the President or a vice president

(however denominated), and by the Treasurer, the Secretary, or one of the

assistant treasurers or assistant secretaries of the Servicer, the Seller or the

Depositor, as applicable.

 

            "Opinion of Counsel": A written opinion of counsel, who may, without

limitation, be a salaried counsel for the Depositor or the Servicer except that

any opinion of counsel relating to (a) the qualification of any REMIC as a REMIC

or (b) compliance with the REMIC Provisions must be an opinion of Independent

counsel.

 

            "Optional Termination Date": The first Distribution Date on which

the Servicer may opt to terminate the Mortgage Pool pursuant to Section 10.01.

 

            "Original Class N Notional Amount": The Notional Amount of the Class

N Certificates on the Closing Date, as set forth opposite such Class in the

Preliminary Statement.

 

            "Original Class Certificate Principal Balance": With respect to each

Class of Certificates, the Certificate Principal Balance thereof on the Closing

Date, as set forth opposite such Class in the Preliminary Statement, except with

respect to the Class N, Class X and Residual Certificates, which have an

Original Class Certificate Principal Balance of zero.

 

             "Original Class X Notional Amount": The Notional Amount of the Class

X Certificates on the Closing Date, as set forth opposite such Class in the

Preliminary Statement.

 

            "Overcollateralization Amount": As of any Distribution Date, the

excess, if any, of (x) the Pool Balance as of the last day of the immediately

preceding Collection Period over (y) the aggregate Certificate Principal

Balances of all Classes of Offered Certificates and the Class B Certificates

(after taking into account all distributions of principal on such Distribution

Date and the increase of any Certificate Principal Balance as a result of

Subsequent Recoveries).

 

            "Overcollateralization Deficiency": As of any Distribution Date, the

excess, if any, of (x) the Targeted Overcollateralization Amount for such

Distribution Date over (y) the Overcollateralization Amount for such

Distribution Date, calculated for this purpose after taking into account the

reduction on such Distribution Date of the Certificate Principal Balances of all

Classes of Offered Certificates and the Class B Certificates resulting from the

distribution of the Principal Distribution Amount (but not the Extra Principal

Distribution Amount) on such Distribution Date, but prior to taking into account

any Applied Realized Loss Amounts on such Distribution Date.

 

            "Overcollateralization Floor": The product of 0.50% and the Pool

Balance as of the Cut-off Date.

 

            "Overcollateralization Release Amount": With respect to any

Distribution Date after the Stepdown Date on which a Trigger Event is not in

effect, the lesser of (x) the Principal Remittance Amount for such Distribution

Date and (y) the excess, if any, of (i) the Overcollateralization Amount for

such Distribution Date, assuming that 100% of the Principal Remittance Amount is

applied as a principal payment on the Offered Certificates and the Class B

Certificates on such Distribution Date, over (ii) the Targeted

Overcollateralization Amount for such Distribution Date. With respect to any

Distribution Date on which a Trigger Event is in effect, the

Overcollateralization Release Amount will be zero.

 

            "Ownership Interest": As to any Certificate, any ownership or

security interest in such Certificate, including any interest in such

Certificate as the Holder thereof and any other interest therein, whether direct

or indirect, legal or beneficial, as owner or as pledgee.

 

            "Pass-Through Rate": Any of the Class AF-1 Pass-Through Rate, the

Class AF-2 Pass-Through Rate, the Class AF-3 Pass-Through Rate, the Class AF-4

Pass-Through Rate, the Class AV-1 Pass-Through Rate, the Class AV-2 Pass-Through

Rate, the Class M-1 Pass-Through Rate, the Class M-2 Pass-Through Rate, the

Class M-3 Pass-Through Rate, the Class B-1 Pass-Through Rate, the Class B-2

Pass-Through Rate, the Class B-3 Pass-Through Rate, the Class B-4 Pass-Through

Rate and the Class B-5 Pass-Through Rate. With respect to the Class N

Certificates, the Pass-Through Rate is 12.00% per annum.

 

            With respect to the REMIC 2 Class X/N Interest and the REMIC A Class

X/N Interest and any Distribution Date, a per annum rate equal to the percentage

equivalent of a fraction, the numerator of which is the sum of the amounts

calculated pursuant to clauses (A) through (P) below, and the denominator of

which is the aggregate of the Uncertificated Principal Balances of REMIC 1

Regular Interest LT1AA, REMIC 1 Regular Interest LT1AF1, REMIC 1 Regular

Interest LT1AF2, REMIC 1 Regular Interest LT1AF3, REMIC 1 Regular Interest

LT1AF4, REMIC 1 Regular Interest LT1AV1, REMIC 1 Regular Interest LT1AV2, REMIC

1 Regular Interest LT1M1, REMIC 1 Regular Interest LT1M2, REMIC 1 Regular

Interest LT1M3, REMIC 1 Regular Interest LT1B1, REMIC 1 Regular Interest LT1B2,

REMIC 1 Regular Interest LT1B3, REMIC 1 Regular Interest LT1B4, REMIC 1 Regular

Interest LT1B5 and REMIC 1 Regular Interest LT1ZZ. For purposes of calculating

the Pass-Through Rate for the REMIC 2 Class X/N Interest and the REMIC A Class

X/N Interest, the numerator is equal to the sum of the following components:

 

                  (A) the Uncertificated REMIC 1 Pass-Through Rate for REMIC 1

            Regular Interest LT1AA minus the Marker Rate, applied to an amount

            equal to the Uncertificated Principal Balance of REMIC 1 Regular

            Interest LT1AA;

 

                  (B) the Uncertificated REMIC 1 Pass-Through Rate for REMIC 1

            Regular Interest LT1AF1 minus the Marker Rate, applied to an amount

            equal to the Uncertificated Principal Balance of REMIC 1 Regular

            Interest LT1AF1;

 

                  (C) the Uncertificated REMIC 1 Pass-Through Rate for REMIC 1

            Regular Interest LT1AF2 minus the Marker Rate, applied to an amount

            equal to the Uncertificated Principal Balance of REMIC 1 Regular

            Interest LT1AF2;

 

                  (D) the Uncertificated REMIC 1 Pass-Through Rate for REMIC 1

            Regular Interest LT1AF3 minus the Marker Rate, applied to an amount

            equal to the Uncertificated Principal Balance of REMIC 1 Regular

            Interest LT1AF3;

 

                  (E) the Uncertificated REMIC 1 Pass-Through Rate for REMIC 1

            Regular Interest LT1AF4 minus the Marker Rate, applied to an amount

            equal to the Uncertificated Principal Balance of REMIC 1 Regular

            Interest LT1AF4;

 

                  (F) the Uncertificated REMIC 1 Pass-Through Rate for REMIC 1

            Regular Interest LT1AV1 minus the Marker Rate, applied to an amount

             equal to the Uncertificated Principal Balance of REMIC 1 Regular

            Interest LT1AV1;

 

                  (G) the Uncertificated REMIC 1 Pass-Through Rate for REMIC 1

            Regular Interest LT1AV2 minus the Marker Rate, applied to an amount

            equal to the Uncertificated Principal Balance of REMIC 1 Regular

            Interest LT1AV2;

 

                  (H) the Uncertificated REMIC 1 Pass-Through Rate for REMIC 1

            Regular Interest LT1M1 minus the Marker Rate, applied to an amount

            equal to the Uncertificated Principal Balance of REMIC 1 Regular

            Interest LT1M1;

 

                  (I) the Uncertificated REMIC 1 Pass-Through Rate for REMIC 1

            Regular Interest LT1M2 minus the Marker Rate, applied to an amount

            equal to the Uncertificated Principal Balance of REMIC 1 Regular

            Interest LT1M2;

 

                  (J) the Uncertificated REMIC 1 Pass-Through Rate for REMIC 1

            Regular Interest LT1M3 minus the Marker Rate, applied to an amount

            equal to the Uncertificated Principal Balance of REMIC 1 Regular

            Interest LT1M3;

 

                  (K) the Uncertificated REMIC 1 Pass-Through Rate for REMIC 1

            Regular Interest LT1B1 minus the Marker Rate, applied to an amount

            equal to the Uncertificated Principal Balance of REMIC 1 Regular

            Interest LT1B1;

 

                  (L) the Uncertificated REMIC 1 Pass-Through Rate for REMIC 1

            Regular Interest LT1B2 minus the Marker Rate, applied to an amount

            equal to the Uncertificated Principal Balance of REMIC 1 Regular

            Interest LT1B2;

 

                  (M) the Uncertificated REMIC 1 Pass-Through Rate for REMIC 1

            Regular Interest LT1B3 minus the Marker Rate, applied to an amount

            equal to the Uncertificated Principal Balance of REMIC 1 Regular

            Interest LT1B3;

 

                  (N) the Uncertificated REMIC 1 Pass-Through Rate for REMIC 1

            Regular Interest LT1B4 minus the Marker Rate, applied to an amount

            equal to the Uncertificated Principal Balance of REMIC 1 Regular

            Interest LT1B4;

 

                  (O) the Uncertificated REMIC 1 Pass-Through Rate for REMIC 1

             Regular Interest LT1B5 minus the Marker Rate, applied to an amount

            equal to the Uncertificated Principal Balance of REMIC 1 Regular

            Interest LT1B5; and

 

                  (P) the Uncertificated REMIC 1 Pass-Through Rate for REMIC 1

            Regular Interest LT1ZZ minus the Marker Rate, applied to an amount

            equal to the Uncertificated Principal Balance of REMIC 1 Regular

            Interest LT1ZZ.

 

            "Paying Agent": Any paying agent appointed pursuant to Section 5.05.

 

            "Percentage Interest": With respect to any Certificate (other than a

Class N, Class X or Residual Certificate), a fraction, expressed as a

percentage, the numerator of which is the Initial Certificate Principal Balance

represented by such Certificate and the denominator of which is the Original

Class Certificate Principal Balance of the related Class. With respect to a

Class N Certificate, the undivided percentage interest obtained by dividing the

Initial Class N Notional Amount by the Original Class N Notional Amount of such

Class. With respect to a Class X Certificate, the undivided percentage interest

obtained by dividing the Initial Class X Notional Amount by the Original Class X

Notional Amount of such Class. With respect to a Residual Certificate, the

portion of the Class evidenced thereby, expressed as a percentage, as stated on

the face of such Certificate; provided, however, that the sum of all such

percentages for each such Class totals 100%.

 

            "Periodic Rate Cap": With respect to each Adjustable-Rate Mortgage

Loan and any Adjustment Date therefor, the fixed percentage set forth in the

related Mortgage Note, which is the maximum amount by which the Mortgage

Interest Rate for such Mortgage Loan may increase or decrease (without regard to

the Maximum Loan Rate or the Minimum Loan Rate) on such Adjustment Date from the

Mortgage Interest Rate in effect immediately prior to such Adjustment Date.

 

            "Permitted Investments": Any one or more of the following

obligations or securities acquired at a purchase price of not greater than par,

regardless of whether issued or managed by the Depositor, the Servicer, the

Trustee or any of their respective Affiliates or for which an Affiliate of the

Trustee serves as an advisor:

 

            (i) direct obligations of, or obligations fully guaranteed as to

      timely payment of 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) demand and time deposits in, certificates of deposit of,

      bankers' acceptances issued by or federal funds sold by any depository

      institution or trust company (including the Trustee or its agents acting

      in their respective commercial capacities) 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 authorities, so long

      as, at the time of such investment or contractual commitment providing for

      such investment, such depository institution or trust company or its

      ultimate parent has a short-term uninsured debt rating in one of the two

      highest available rating categories of S&P, Moody's and DBRS and the

      highest available rating category of Fitch and provided that each such

      investment has an original maturity of no more than 365 days and (B) any

      other demand or time deposit or deposit which is fully insured by the

      FDIC;

 

            (iii) repurchase obligations with a term not to exceed 30 days with

      respect to any security described in clause (i) above and entered into

      with a depository institution or trust company (acting as principal) rated

      A or higher by S&P, Fitch and DBRS and rated A2 or higher by Moody's,

      provided, however, that collateral transferred pursuant to such repurchase

      obligation must be of the type described in clause (i) above and must (A)

       be valued daily at current market prices plus accrued interest or (B)

      pursuant to such valuation, be equal, at all times, to 105% of the cash

      transferred by the Trustee in exchange for such collateral and (C) be

      delivered to the Trustee or, if the Trustee is supplying the collateral,

      an agent for the Trustee, in such a manner as to accomplish perfection of

      a security interest in the collateral by possession of certificated

      securities;

 

            (iv) securities bearing interest or sold at a discount that are

      issued by any corporation incorporated under the laws of the United States

      of America or any State thereof and that are rated by each Rating Agency

      in its highest long-term unsecured rating categories at the time of such

      investment or contractual commitment providing for such investment;

 

            (v) commercial paper (including both non-interest-bearing discount

      obligations and interest-bearing obligations payable on demand or on a

      specified date not more than 30 days after the date of acquisition

      thereof) that is rated by each Rating Agency in its highest short-term

      unsecured debt rating available at the time of such investment;

 

            (vi) units of money market funds registered under the Investment

      Company Act of 1940 including funds managed or advised by the Trustee or

      affiliates thereof having the highest rating category by the applicable

      Rating Agency; and

 

            (vii) if previously confirmed in writing to the Trustee, any other

      demand, money market or time deposit, or any other obligation, security or

      investment, as may be acceptable to the Rating Agencies in writing as a

      permitted investment of funds backing securities having ratings equivalent

      to its highest initial rating of the Class A Certificates;

 

provided, that no instrument described hereunder shall evidence either the right

to receive (a) only interest with respect to the obligations underlying such

instrument or (b) 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 par greater than 120% of the

yield to maturity at par of the underlying obligations.

 

            "Permitted Transferee": Any transferee of a Residual Certificate

other than a Disqualified Organization or a Disqualified Non-U.S. Person.

 

            "Person": Any individual, corporation, partnership, joint venture,

association, joint stock company, trust, limited liability company,

unincorporated organization or government or any agency or political subdivision

thereof.

 

            "Pool Balance": As of any date of determination, the aggregate

Principal Balance of the Mortgage Loans.

 

            "Pool Cap": With respect to any Distribution Date, a per annum rate

(adjusted in the case of the Class M, Class B-1, Class B-2 and Class B-3

Certificates by multiplying such rate by a fraction equal to 30 over the actual

number of days in the related Interest Accrual Period) equal to the weighted

average of the Group I Cap and the Group II Cap, weighted on the basis of the

related Group Subordinate Amount. For federal income tax purposes, the economic

equivalent of such rate shall be expressed as the weighted average of the

Uncertificated REMIC 1 Pass-Through Rate on (a) REMIC 1 Regular Interest LT1SUB,

subject to a cap and floor equal to the Weighted Average Net Mortgage Interest

Rates of the Group I Mortgage Loans and (b) REMIC 1 Regular Interest LT2SUB,

subject to a cap and floor equal to the Weighted Average Net Mortgage Interest

Rates of the Group II Mortgage Loans, weighted on the basis of the

Uncertificated Balances of such REMIC 1 Regular Interests.

 

             "Pool Maximum Rate Cap": With respect to any Distribution Date and

the Class M-1, Class M-2, Class M-3, Class B-1, Class B-2 and Class B-3

Certificates, a per annum rate (adjusted by multiplying such rate by a fraction

equal to 30 over the actual number of days in the related Interest Accrual

Period) equal to the weighted average of the Group I Maximum Rate Cap and the

Group II Cap, weighted on the basis of the related Group Subordinate Amount.

 

            "Prepayment Interest Shortfall": With respect to any Distribution

Date, for each Mortgage Loan that was during the related Prepayment Period the

subject of a Principal Prepayment in full that was applied by the Servicer to

reduce the outstanding principal balance of such loan on a date preceding the

related Due Date, an amount equal to interest at the applicable Mortgage

Interest Rate (net of the Servicing Fee Rate) on the amount of such Principal

Prepayment for the number of days commencing on the date on which the prepayment

is applied and ending on the last day of the related Prepayment Period.

 

            "Prepayment Period": With respect to any Distribution Date, the

calendar month preceding the month in which such Distribution Date occurs.

 

            "Primary Insurance Policy": Each policy of primary guaranty mortgage

insurance issued by a Qualified Insurer in effect with respect to any Mortgage

Loan, or any replacement policy therefor obtained by the Servicer pursuant to

Section 3.08.

 

            "Principal Balance": As to any Mortgage Loan and any day, other than

a Liquidated Mortgage Loan, the related Cut-off Date Principal Balance, minus

the sum of (i) all collections and other amounts credited against the principal

balance of any such Mortgage Loan, (ii) the principal portion of Advances, (iii)

any Deficient Valuation and (iv) any principal reduction resulting from a

Servicer Modification. For purposes of this definition, a Liquidated Mortgage

Loan shall be deemed to have a Principal Balance equal to the Principal Balance

of the related Mortgage Loan as of the final recovery of related Liquidation

Proceeds and a Principal Balance of zero thereafter. As to any REO Property and

any day, the Principal Balance of the related Mortgage Loan immediately prior to

such Mortgage Loan becoming REO Property minus any REO Principal Amortization

received with respect thereto on or prior to such day.

 

            "Principal Distribution Amount": As to any Distribution Date, the

sum of (i) the Principal Remittance Amount minus, for Distribution Dates

occurring on and after the Stepdown Date and for which a Trigger Event is not in

effect, the Overcollateralization Release Amount, if any, and (ii) the Extra

Principal Distribution Amount, if any.

 

            "Principal Prepayment": Any payment of principal made by the

Mortgagor on a Mortgage Loan which is received in advance of its scheduled Due

Date and which is not accompanied by an amount of interest representing the full

amount of scheduled interest due on any Due Date in any month or months

subsequent to the month of prepayment.

 

            "Principal Remittance Amount": With respect to any Distribution

Date, to the extent of funds available therefor, the sum (less amounts available

for reimbursement of Advances and Servicing Advances pursuant to Section 3.05

and expenses reimbursable pursuant to Section 6.03) of: (i) each payment of

principal on a Mortgage Loan due during the related Collection Period and

received by the Servicer on or prior to the related Determination Date, and any

Advances with respect thereto, (ii) the portion of all full and partial

Principal Prepayments or Insurance Proceeds and Subsequent Recoveries allocable

to principal received by the Servicer during the related Prepayment Period,

(iii) the Net Liquidation Proceeds allocable to principal actually collected by

the Servicer during the related Prepayment Period, (iv) with respect to

Defective Mortgage Loans repurchased with respect to such Prepayment Period, the

portion of the Purchase Price allocable to principal, (v) any Substitution

Adjustment Amounts allocable to principal received during the related Prepayment

Period and (vi) on the Distribution Date on which the Trust is to be terminated

in accordance with Section 10.01 hereof, that portion of the Termination Price

in respect of principal.

 

            "Private Certificates": Any of the Class B-1, Class B-2, Class B-3,

Class B-4, Class B-5, Class N, Class X and Residual Certificates.

 

            "Property Insurance Proceeds": Proceeds of any title policy, hazard

policy or other insurance policy covering a Mortgage Loan, to the extent such

proceeds are received by the Servicer and are not to be applied to the

restoration of the related Mortgaged Property or released to the Mortgagor in

accordance with the Servicer's servicing procedures, subject to the terms and

conditions of the related Mortgage Note and Mortgage.

 

            "Prospectus Supplement": That certain Prospectus Supplement dated

April 5, 2005 relating to the public offering of the Offered Certificates.

 

            "Purchase Price": With respect to any Mortgage Loan or REO Property

to be purchased pursuant to or as contemplated by Section 2.03 or 10.01, and as

confirmed by an Officers' Certificate from the Servicer to the Trustee, an

amount equal to the sum of (i) 100% of the Principal Balance thereof as of the

date of purchase (or such other price as provided in Section 10.01), (ii) in the

case of (x) a Mortgage Loan, accrued interest on such Principal Balance at the

applicable Mortgage Interest Rate in effect from time to time from the Due Date

as to which interest was last covered by a payment by the Mortgagor or an

Advance by the Servicer, which payment or Advance had as of the date of purchase

been distributed pursuant to Section 4.01, through the end of the calendar month

in which the purchase is to be effected, and (y) an REO Property, its fair

market value, determined in good faith by the Servicer, (iii) any unreimbursed

Servicing Advances and Advances and any unpaid Servicing Fees allocable to such

Mortgage Loan or REO Property, (iv) any amounts previously withdrawn from the

Collection Account in respect of such Mortgage Loan or REO Property pursuant to

Section 3.13, and (v) in the case of a Mortgage Loan required to be purchased

pursuant to Section 2.03, expenses reasonably incurred or to be incurred by the

Servicer or the Trustee in respect of the breach or defect giving rise to the

purchase obligation.

 

            "Qualified Insurer": Any insurance company acceptable to Fannie Mae

or Freddie Mac.

 

            "Rating Agency or Rating Agencies": Fitch, Moody's, S&P and DBRS, or

their respective successors. If such agencies or their successors are no longer

in existence, "Rating Agencies" shall be such nationally recognized statistical

rating organizations as set forth on the most current list of such organizations

released by the Securities and Exchange Commission and designated by the

Depositor, notice of which designation shall be given to the Trustee and the

Servicer.

 

            "Realized Loss": With respect to a Liquidated Mortgage Loan, the

amount by which the remaining unpaid Principal Balance of the Mortgage Loan plus

accrued and unpaid interest thereon at the Mortgage Interest Rate through the

last day of the month of liquidation, exceeds the amount of Net Liquidation

Proceeds applied to the principal balance of the related Mortgage Loan. With

respect to any Mortgage Loan, a Deficient Valuation or a reduction in the

Principal Balance thereof resulting from a Servicer Modification.

 

            "Realized Loss Amortization Amount": Any of the Class M-1 Realized

Loss Amortization Amount, the Class M-2 Realized Loss Amortization Amount, the

Class M-3 Realized Loss Amortization Amount, the Class B-1 Realized Loss

Amortization Amount, the Class B-2 Realized Loss Amortization Amount, the Class

B-3 Realized Loss Amortization Amount, the Class B-4 Realized Loss Amortization

Amount and the Class B-5 Realized Loss Amortization Amount.

 

            "Record Date": With respect to the Floating Rate Certificates, the

Business Day immediately preceding such Distribution Date; provided, however,

that if any such Certificate becomes a Definitive Certificate, the Record Date

for such Certificate shall be the last Business Day of the month immediately

preceding the month in which the related Distribution Date occurs. With respect

to the Fixed-Rate Certificates and the Class N, Class X, Class R and Class R-X

Certificates, the last Business Day of the month immediately preceding the month

in which the related Distribution Date occurs or the Closing Date, in the case

of the first Distribution Date.

 

            "Reference Banks": Those banks (i) with an established place of

business in London, England, (ii) not controlling, under the control of or under

common control with the Depositor or the Trustee, (iii) that have been

designated as such by the Trustee, after consultation with the Servicer and (iv)

that are engaged in transactions in the London interbank market.

 

            "Regular Certificate": Any of the Offered Certificates, the Class B

Certificates, the Class N Certificates and the Class X Certificates.

 

            "Reimbursement Amount": As defined in Section 2.03.

 

            "Related Documents": With respect to any Mortgage Loan, the related

Mortgage Notes, Mortgages and other related documents.

 

            "Relief Act": The Servicemembers Civil Relief Act.

 

            "Relief Act Interest Shortfall": With respect to any Distribution

Date, for any Mortgage Loan with respect to which there has been a reduction in

the amount of interest collectible thereon for the most recently ended

Collection Period as a result of the application of the Relief Act or similar

state laws, the amount by which (i) interest collectible on such Mortgage Loan

during such Collection Period is less than (ii) one month's interest on the

Principal Balance of such Mortgage Loan at the Mortgage Interest Rate for such

Mortgage Loan before giving effect to the application of the Relief Act or

similar state laws.

 

            "REMIC": A "real estate mortgage investment conduit" within the

meaning of Section 860D of the Code.

 

            "REMIC 1 Interest Loss Allocation Amount": With respect to any

Distribution Date, an amount equal to (a) the product of (i) 50% of the sum of

the aggregate Principal Balance of the Mortgage Loans and related REO Properties

then outstanding and (ii) the Uncertificated REMIC 1 Pass-Through Rate for REMIC

1 Regular Interest LT1AA minus the Marker Rate, divided by (b) 12.

 

            "REMIC 1 Marker Allocation Percentage": 50% of any amount payable

from or loss attributable to the Mortgage Loans, which shall be allocated to

REMIC 1 Regular Interest LT1AA, REMIC 1 Regular Interest LT1AF1, REMIC 1 Regular

Interest LT1AF2, REMIC 1 Regular Interest LT1AF3, REMIC 1 Regular Interest

LT1AF4, REMIC 1 Regular Interest LT1AV1, REMIC 1 Regular Interest LT1AV2, REMIC

1 Regular Interest LT1M1, REMIC 1 Regular Interest LT1M2, REMIC 1 Regular

Interest LT1M3, REMIC 1 Regular Interest LT1B1, REMIC 1 Regular Interest LT1B2,

REMIC 1 Regular Interest LT1B3, REMIC 1 Regular Interest LT1B4, REMIC 1 Regular

Interest LT1B5 and REMIC 1 Regular Interest LT1ZZ.

 

            "REMIC 1 Overcollateralization Target Amount": 0.50% of the Targeted

Overcollateralization Amount.

 

            "REMIC 1 Overcollateralized Amount": With respect to any date of

determination, (i) 0.50% of the aggregate Uncertificated Principal Balances of

the REMIC 1 Regular Interests minus (ii) the aggregate of the Uncertificated

Principal Balances of REMIC 1 Regular Interest LT1AF1, REMIC 1 Regular Interest

LT1AF2, REMIC 1 Regular Interest LT1AF3, REMIC 1 Regular Interest LT1AF4, REMIC

1 Regular Interest LT1AV1, REMIC 1 Regular Interest LT1AV2, REMIC 1 Regular

Interest LT1M1, REMIC 1 Regular Interest LT1M2, REMIC 1 Regular Interest LT1M3,

REMIC 1 Regular Interest LT1B1, REMIC 1 Regular Interest LT1B2, REMIC 1 Regular

Interest LT1B3, REMIC 1 Regular Interest LT1B4 and REMIC 1 Regular Interest

LT1B5, in each case as of such date of determination.

 

            "REMIC 1 Principal Loss Allocation Amount": With respect to any

Distribution Date, an amount equal to (a) the product of (i) 50% of the

aggregate Principal Balance of the Mortgage Loans and related REO Properties

then outstanding and (ii) 1 minus a fraction, the numerator of which is two

times the aggregate of the Uncertificated Principal Balances of REMIC 1 Regular

Interest LT1AF1, REMIC 1 Regular Interest LT1AF2, REMIC 1 Regular Interest

LT1AF3, REMIC 1 Regular Interest LT1AF4, REMIC 1 Regular Interest LT1AV1, REMIC

1 Regular Interest LT1AV2, REMIC 1 Regular Interest LT1M1, REMIC 1 Regular

Interest LT1M2, REMIC 1 Regular Interest LT1M3, REMIC 1 Regular Interest LT1B1,

REMIC 1 Regular Interest LT1B2, REMIC 1 Regular Interest LT1B3, REMIC 1 Regular

Interest LT1B4, and REMIC 1 Regular Interest LT1B5 and the denominator of which

is the aggregate of the Uncertificated Principal Balances of REMIC 1 Regular

Interest LT1AF1, REMIC 1 Regular Interest LT1AF2, REMIC 1 Regular Interest

LT1AF3, REMIC 1 Regular Interest LT1AF4, REMIC 1 Regular Interest LT1AV1, REMIC

1 Regular Interest LT1AV2, REMIC 1 Regular Interest LT1M1, REMIC 1 Regular

Interest LT1M2, REMIC 1 Regular Interest LT1M3, REMIC 1 Regular Interest LT1B1,

REMIC 1 Regular Interest LT1B2, REMIC 1 Regular Interest LT1B3, REMIC 1 Regular

Interest LT1B4, REMIC 1 Regular Interest LT1B5 and REMIC 1 Regular Interest

LT1ZZ.

 

            "REMIC 1 Regular Interest LT1AA": One of the separate

non-certificated beneficial ownership interests in REMIC 1 issued hereunder and

designated as a Regular Interest in REMIC 1. REMIC 1 Regular Interest LT1AA

shall accrue interest at the related Uncertificated REMIC 1 Pass-Through Rate in

effect from time to time, and shall be entitled to distributions of principal,

subject to the terms and conditions hereof, in an aggregate amount equal to its

initial Uncertificated Principal Balance as set forth in the Preliminary

Statement hereto.

 

            "REMIC 1 Regular Interest LT1AF1": One of the separate

non-certificated beneficial ownership interests in REMIC 1 issued hereunder and

designated as a Regular Interest in REMIC 1. REMIC 1 Regular Interest LT1AF1

shall accrue interest at the related Uncertificated REMIC 1 Pass-Through Rate in

effect from time to time, and shall be entitled to distributions of principal,

subject to the terms and conditions hereof, in an aggregate amount equal to its

initial Uncertificated Principal Balance as set forth in the Preliminary

Statement hereto.

 

            "REMIC 1 Regular Interest LT1AF2": One of the separate

non-certificated beneficial ownership interests in REMIC 1 issued hereunder and

designated as a Regular Interest in REMIC 1. REMIC 1 Regular Interest LT1AF2

shall accrue interest at the related Uncertificated REMIC 1 Pass-Through Rate in

effect from time to time, and shall be entitled to distributions of principal,

subject to the terms and conditions hereof, in an aggregate amount equal to its

initial Uncertificated Principal Balance as set forth in the Preliminary

Statement hereto.

 

            "REMIC 1 Regular Interest LT1AF3": One of the separate

non-certificated beneficial ownership interests in REMIC 1 issued hereunder and

designated as a Regular Interest in REMIC 1. REMIC 1 Regular Interest LT1AF3

shall accrue interest at the related Uncertificated REMIC 1 Pass-Through Rate in

effect from time to time, and shall be entitled to distributions of principal,

subject to the terms and conditions hereof, in an aggregate amount equal to its

initial Uncertificated Principal Balance as set forth in the Preliminary

Statement hereto.

 

            "REMIC 1 Regular Interest LT1AF4": One of the separate

non-certificated beneficial ownership interests in REMIC 1 issued hereunder and

designated as a Regular Interest in REMIC 1. REMIC 1 Regular Interest LT1AF4

shall accrue interest at the related Uncertificated REMIC 1 Pass-Through Rate in

effect from time to time, and shall be entitled to distributions of principal,

subject to the terms and conditions hereof, in an aggregate amount equal to its

initial Uncertificated Principal Balance as set forth in the Preliminary

Statement hereto.

 

            "REMIC 1 Regular Interest LT1AV1": One of the separate

non-certificated beneficial ownership interests in REMIC 1 issued hereunder and

designated as a Regular Interest in REMIC 1. REMIC 1 Regular Interest LT1AV1

shall accrue interest at the related Uncertificated REMIC 1 Pass-Through Rate in

effect from time to time, and shall be entitled to distributions of principal,

subject to the terms and conditions hereof, in an aggregate amount equal to its

initial Uncertificated Principal Balance as set forth in the Preliminary

Statement hereto.

 

            "REMIC 1 Regular Interest LT1AV2": One of the separate

non-certificated beneficial ownership interests in REMIC 1 issued hereunder and

designated as a Regular Interest in REMIC 1. REMIC 1 Regular Interest LT1AV2

shall accrue interest at the related Uncertificated REMIC 1 Pass- Through Rate

in effect from time to time, and shall be entitled to distributions of

principal, subject to the terms and conditions hereof, in an aggregate amount

equal to its initial Uncertificated Principal Balance as set forth in the

Preliminary Statement hereto.

 

            "REMIC 1 Regular Interest LT1M1": One of the separate

non-certificated beneficial ownership interests in REMIC 1 issued hereunder and

designated as a Regular Interest in REMIC 1. REMIC 1 Regular Interest LT1M1

shall accrue interest at the related Uncertificated REMIC 1 Pass- Through Rate

in effect from time to time, and shall be entitled to distributions of

principal, subject to the terms and conditions hereof, in an aggregate amount

equal to its initial Uncertificated Principal Balance as set forth in the

Preliminary Statement hereto.

 

            "REMIC 1 Regular Interest LT1M2": One of the separate

non-certificated beneficial ownership interests in REMIC 1 issued hereunder and

designated as a Regular Interest in REMIC 1. REMIC 1 Regular Interest LT1M2

shall accrue interest at the related Uncertificated REMIC 1 Pass-Through Rate in

effect from time to time, and shall be entitled to distributions of principal,

subject to the terms and conditions hereof, in an aggregate amount equal to its

initial Uncertificated Principal Balance as set forth in the Preliminary

Statement hereto.

 

            "REMIC 1 Regular Interest LT1M3": One of the separate

non-certificated beneficial ownership interests in REMIC 1 issued hereunder and

designated as a Regular Interest in REMIC 1. REMIC 1 Regular Interest LT1M3

shall accrue interest at the related Uncertificated REMIC 1 Pass-Through Rate in

effect from time to time, and shall be entitled to distributions of principal,

subject to the terms and conditions hereof, in an aggregate amount equal to its

initial Uncertificated Principal Balance as set forth in the Preliminary

Statement hereto.

 

            "REMIC 1 Regular Interest LT1B1": One of the separate

non-certificated beneficial ownership interests in REMIC 1 issued hereunder and

designated as a Regular Interest in REMIC 1. REMIC 1 Regular Interest LT1B1

shall accrue interest at the related Uncertificated REMIC 1 Pass-Through Rate in

effect from time to time, and shall be entitled to distributions of principal,

subject to the terms and conditions hereof, in an aggregate amount equal to its

initial Uncertificated Principal Balance as set forth in the Preliminary

Statement hereto.

 

            "REMIC 1 Regular Interest LT1B2": One of the separate

non-certificated beneficial ownership interests in REMIC 1 issued hereunder and

designated as a Regular Interest in REMIC 1. REMIC 1 Regular Interest LT1B2

shall accrue interest at the related Uncertificated REMIC 1 Pass-Through Rate in

effect from time to time, and shall be entitled to distributions of principal,

subject to the terms and conditions hereof, in an aggregate amount equal to its

initial Uncertificated Principal Balance as set forth in the Preliminary

Statement hereto.

 

            "REMIC 1 Regular Interest LT1B3": One of the separate

non-certificated beneficial ownership interests in REMIC 1 issued hereunder and

designated as a Regular Interest in REMIC 1. REMIC 1 Regular Interest LT1B3

shall accrue interest at the related Uncertificated REMIC 1 Pass-Through Rate in

effect from time to time, and shall be entitled to distributions of principal,

subject to the terms and conditions hereof, in an aggregate amount equal to its

initial Uncertificated Principal Balance as set forth in the Preliminary

Statement hereto.

 

            "REMIC 1 Regular Interest LT1B4": One of the separate

non-certificated beneficial ownership interests in REMIC 1 issued hereunder and

designated as a Regular Interest in REMIC 1. REMIC 1 Regular Interest LT1B4

shall accrue interest at the related Uncertificated REMIC 1 Pass-Through Rate in

effect from time to time, and shall be entitled to distributions of principal,

subject to the terms and conditions hereof, in an aggregate amount equal to its

initial Uncertificated Principal Balance as set forth in the Preliminary

Statement hereto.

 

            "REMIC 1 Regular Interest LT1B5": One of the separate

non-certificated beneficial ownership interests in REMIC 1 issued hereunder and

designated as a Regular Interest in REMIC 1. REMIC 1 Regular Interest LT1B5

shall accrue interest at the related Uncertificated REMIC 1 Pass-Through Rate in

effect from time to time, and shall be entitled to distributions of principal,

subject to the terms and conditions hereof, in an aggregate amount equal to its

initial Uncertificated Principal Balance as set forth in the Preliminary

Statement hereto.

 

            "REMIC 1 Regular Interest LT1SUB": One of the separate

non-certificated beneficial ownership interests in REMIC 1 issued hereunder and

designated as a Regular Interest in REMIC 1. REMIC 1 Regular Interest LT1SUB

shall accrue interest at the related Uncertificated REMIC 1 Pass-Through Rate in

effect from time to time, and shall be entitled to distributions of principal,

subject to the terms and conditions hereof, in an aggregate amount equal to its

initial Uncertificated Principal Balance as set forth in the Preliminary

Statement hereto.

 

            "REMIC 1 Regular Interest LT1GRP": One of the separate

non-certificated beneficial ownership interests in REMIC 1 issued hereunder and

designated as a Regular Interest in REMIC 1. REMIC 1 Regular Interest LT1GRP

shall accrue interest at the related Uncertificated REMIC 1 Pass-Through Rate in

effect from time to time, and shall be entitled to distributions of principal,

subject to the terms and conditions hereof, in an aggregate amount equal to its

initial Uncertificated Principal Balance as set forth in the Preliminary

Statement hereto.

 

            "REMIC 1 Regular Interest LT2SUB": One of the separate

non-certificated beneficial ownership interests in REMIC 1 issued hereunder and

designated as a Regular Interest in REMIC 1. REMIC 1 Regular Interest LT2SUB

shall accrue interest at the related Uncertificated REMIC 1 Pass-Through Rate in

effect from time to time, and shall be entitled to distributions of principal,

subject to the terms and conditions hereof, in an aggregate amount equal to its

initial Uncertificated Principal Balance as set forth in the Preliminary

Statement hereto.

 

            "REMIC 1 Regular Interest LT2GRP": One of the separate

non-certificated beneficial ownership interests in REMIC 1 issued hereunder and

designated as a Regular Interest in REMIC 1. REMIC 1 Regular Interest LT2GRP

shall accrue interest at the related Uncertificated REMIC 1 Pass-Through Rate in

effect from time to time, and shall be entitled to distributions of principal,

subject to the terms and conditions hereof, in an aggregate amount equal to its

initial Uncertificated Principal Balance as set forth in the Preliminary

Statement hereto.

 

            "REMIC 1 Regular Interest LT1XX": One of the separate

non-certificated beneficial ownership interests in REMIC 1 issued hereunder and

designated as a Regular Interest in REMIC 1. REMIC 1 Regular Interest LT1XX

shall accrue interest at the related Uncertificated REMIC 1 Pass-Through Rate in

effect from time to time, and shall be entitled to distributions of principal,

subject to the terms and conditions hereof, in an aggregate amount equal to its

initial Uncertificated Principal Balance as set forth in the Preliminary

Statement hereto.

 

            "REMIC 1 Regular Interest LT1ZZ": One of the separate

non-certificated beneficial ownership interests in REMIC 1 issued hereunder and

designated as a Regular Interest in REMIC 1. REMIC 1 Regular Interest LT1ZZ

shall accrue interest at the related Uncertificated REMIC 1 Pass- Through Rate

in effect from time to time, and shall be entitled to distributions of

principal, subject to the terms and conditions hereof, in an aggregate amount

equal to its initial Uncertificated Principal Balance as set forth in the

Preliminary Statement hereto.

 

            "REMIC 1 Regular Interests": REMIC 1 Regular Interest LT1AA, REMIC 1

Regular Interest LT1AF1, REMIC 1 Regular Interest LT1AF2, REMIC 1 Regular

Interest LT1AF3, REMIC 1 Regular Interest LT1AF4, REMIC 1 Regular Interest

LT1AV1, REMIC 1 Regular Interest LT1AV2, REMIC 1 Regular Interest LT1M1, REMIC 1

Regular Interest LT1M2, REMIC 1 Regular Interest LT1M3, REMIC 1 Regular Interest

LT1B1, REMIC 1 Regular Interest LT1B2, REMIC 1 Regular Interest LT1B3, REMIC 1

Regular Interest LT1B4, REMIC 1 Regular Interest LT1B5, REMIC 1 Regular Interest

LT1SUB, REMIC 1 Regular Interest LT1GRP, REMIC 1 Regular Interest LT2SUB, REMIC

1 Regular Interest LT2GRP, REMIC 1 Regular Interest LT1XX and REMIC 1 Regular

Interest LT1ZZ.

 

            "REMIC 1 Sub WAC Allocation Percentage": 50% of any amount payable

or loss attributable from the Mortgage Loans, which shall be allocated to REMIC

1 Regular Interest LT1SUB, REMIC 1 Regular Interest LT1GRP, REMIC 1 Regular

Interest LT2SUB, REMIC 1 Regular Interest LT2GRP and REMIC 1 Regular Interest

LT1XX.

 

            "REMIC 1 Subordinated Balance Ratio": The ratio among the

Uncertificated Principal Balances of each REMIC 1 Regular Interest ending with

the designation "SUB," equal to the ratio among, with respect to each such REMIC

1 Regular Interest, the excess of (x) the aggregate Principal Balance of the

Mortgage Loans in the related Loan Group over (y) the current Certificate

Principal Amount of the Class A Certificates in the related Loan Group.

 

            "REMIC 2 Regular Interests": The Class AV-1, Class AV-2, Class AF-1,

Class AF-2, Class AF-3, Class AF-4, Class M-1, Class M-2 and Class M-3

Certificates (exclusive of the right of such Certificates to Cap Carryover

Amounts) the REMIC 2 Class X/N Interest, and the REMIC 2 Class B-1 Interest,

REMIC 2 Class B-2 Interest, REMIC 2 Class B-3 Interest, REMIC 2 Class B-4

Interest and REMIC 2 Class B-5 Interest (exclusive of any right to receive Cap

Carryover Amounts).

 

            "REMIC 2 Class B-1 Interest": One of the separate non-certificated

beneficial ownership interests in REMIC 2 issued hereunder and designated as a

Regular Interest in REMIC 2, and which is held as an asset of REMIC B. The REMIC

2 Class B-1 Interest shall have a principal balance and Pass-Through Rate equal

to the principal balance and Pass-Through Rate of the Class B-1 Certificates.

 

            "REMIC 2 Class B-2 Interest": One of the separate non-certificated

beneficial ownership interests in REMIC 2 issued hereunder and designated as a

Regular Interest in REMIC 2, and which is held as an asset of REMIC C. The REMIC

2 Class B-2 Interest shall have a principal balance and Pass-Through Rate equal

to the principal balance and Pass-Through Rate of the Class B-2 Certificates.

 

            "REMIC 2 Class B-3 Interest": One of the separate non-certificated

beneficial ownership interests in REMIC 2 issued hereunder and designated as a

Regular Interest in REMIC 2, and which is held as an asset of REMIC D. The REMIC

2 Class B-3 Interest shall have a principal balance and Pass-Through Rate equal

to the principal balance and Pass-Through Rate of the Class B-3 Certificates.

 

            "REMIC 2 Class B-4 Interest": One of the separate non-certificated

beneficial ownership interests in REMIC 2 issued hereunder and designated as a

Regular Interest in REMIC 2, and which is held as an asset of REMIC E. The REMIC

2 Class B-4 Interest shall have a principal balance and Pass-Through Rate equal

to the principal balance and Pass-Through Rate of the Class B-4 Certificates.

 

            "REMIC 2 Class B-5 Interest": One of the separate non-certificated

beneficial ownership interests in REMIC 2 issued hereunder and designated as a

Regular Interest in REMIC 2, and which is held as an asset of REMIC F. The REMIC

2 Class B-5 Interest shall have a principal balance and Pass-Through Rate equal

to the principal balance and Pass-Through Rate of the Class B-5 Certificates.

 

            "REMIC 2 Class X/N Interest": One of the separate non-certificated

beneficial ownership interests in REMIC 2 issued hereunder and designated as a

Regular Interest in REMIC 2, and which is held as an asset of REMIC A. The REMIC

2 Class X/N Interest shall accrue interest at its Pass- Through Rate in effect

from time to time, and shall be entitled to distributions of principal, subject

to the terms and conditions hereof, in an aggregate amount equal to the Class

X/N Uncertificated Principal Balance, as set forth in the Preliminary Statement

hereto.

 

            "REMIC A Class X/N Interest": The separate non-certificated

beneficial ownership interests in REMIC A issued hereunder and designated as a

Regular Interest in REMIC A, which is represented by the Class X/N Interest in

the Grantor Trust and is beneficially owned by the Class N and Class X

Certificates. The REMIC A Class X/N Interest shall accrue interest at its

Pass-Through Rate in effect from time to time, and shall be entitled to

distributions of principal, subject to the terms and conditions hereof, in an

aggregate amount equal to the Class X/N Uncertificated Principal Balance, as set

forth in the Preliminary Statement hereto (in all cases, subject to the

obligation of the REMIC A Class X/N Interest to pay Cap Carryover Amounts).

 

            "REMIC Regular Interest": Any regular interest in REMIC 1, REMIC 2,

REMIC A, REMIC B, REMIC C, REMIC D, REMIC E or REMIC F.

 

            "Remittance Report": A report prepared by the Servicer and delivered

to the Trustee pursuant to Section 4.07, containing the information attached

hereto as Exhibit P.

 

            "Rents from Real Property": With respect to any REO Property, gross

income of the character described in Section 856(d) of the Code.

 

            "REO Disposition": The sale or other disposition of an REO Property

on behalf of the Trust Fund.

 

            "REO Principal Amortization": With respect to any REO Property, for

any calendar month, the aggregate of all amounts received in respect of such REO

Property during such calendar month, whether in the form of rental income, sale

proceeds (including, without limitation, that portion of the Termination Price

paid in connection with a purchase of all of the Mortgage Loans and REO

Properties pursuant to Section 10.01 that is allocable to such REO Property) or

otherwise, net of any portion of such amounts (i) payable pursuant to Section

3.13 in respect of the proper operation, management and maintenance of such REO

Property or (ii) payable or reimbursable to the Servicer pursuant to Section

3.13 for unpaid Servicing Fees in respect of the related Mortgage Loan and

unreimbursed Servicing Advances and Advances in respect of such REO Property or

the related Mortgage Loan.

 

            "REO Property": A Mortgaged Property acquired by the Servicer on

behalf of the Trust Fund through foreclosure or deed-in-lieu of foreclosure, as

described in Section 3.13.

 

             "Request for Release": A release signed by a Servicing Officer, in

the form of Exhibit E attached hereto.

 

            "Reserve Account": Either the Class M Reserve Account or the Group I

Reserve Account.

 

            "Residential Dwelling": Any one of the following: (i) a one-family

dwelling, (ii) a two- to four-family dwelling, (iii) a one-family dwelling unit

in a Fannie Mae eligible condominium project, (iv) a one-family dwelling in a

planned unit development, which is not a co-operative, or (v) a mobile or

manufactured home (as defined in 42 United States Code, Section 5402(6)).

 

            "Residual Certificates": The Class R and Class R-X Certificates.

 

            "Residual Interest": The sole Class of "residual interests" in each

REMIC within the meaning of Section 860G(a)(2) of the Code.

 

            "Responsible Officer": When used with respect to the Trustee, any

officer assigned to the Corporate Trust Division (or any successor thereto),

including any Vice President, Assistant Vice President, Trust Officer, any

Assistant Secretary, any trust officer or any other officer of the Trustee

customarily performing functions similar to those performed by any of the above

designated officers and in each case having direct responsibility for the

administration of this Agreement.

 

            "S&P": Standard & Poor's, a division of The McGraw-Hill Companies,

Inc., and its successors, and if such company shall for any reason no longer

perform the functions of a securities rating agency, "S&P" shall be deemed to

refer to any other "nationally recognized statistical rating organization" as

set forth on the most current list of such organizations released by the

Securities and Exchange Commission.

 

            "Second Lien Mortgage Loan": Any of the of the Mortgage Loans which

are secured by a second mortgage lien that is junior to a first lien on the

related Mortgaged Property.

 

            "Seller": Credit-Based Asset Servicing and Securitization LLC, or

its successor in interest, in its capacity as seller under the Mortgage Loan

Purchase Agreement.

 

            "Senior Certificates": The Class AV-1, Class AV-2, Class AF-1, Class

AF-2, Class AF-3 and Class AF-4 Certificates.

 

            "Senior Enhancement Percentage": For any Distribution Date, the

percentage obtained by dividing (x) the sum of (i) the aggregate Certificate

Principal Balances of the Class M and Class B Certificates and (ii) the

Overcollateralization Amount, in each case before taking into account the

distribution of the Principal Distribution Amount on such Distribution Date by

(y) the Pool Balance as of the last day of the related Collection Period.

 

            "Senior Specified Enhancement Percentage": On any date of

determination thereof, 51.00%.

 

            "Servicer": Litton Loan Servicing LP, a Delaware limited

partnership, or any successor servicer appointed as herein provided, in its

capacity as Servicer hereunder.

 

            "Servicer Affiliate": A Person (i) controlling, controlled by or

under common control with the Servicer or which is 50% or more owned by the

Servicer and (ii) which is qualified to service residential mortgage loans.

 

            "Servicer Event of Termination": One or more of the events described

in Section 7.01.

 

            "Servicer Modification": A modification to the terms of a Mortgage

Loan, in accordance with the terms of Section 3.01, as to which the Mortgagor is

in default or as to which, in the judgment of the Servicer, default is

reasonably foreseeable.

 

            "Servicer Remittance Date": With respect to any Distribution Date,

one Business Day prior to such Distribution Date.

 

            "Servicer's Assignee": As defined in Section 6.05(c) hereof.

 

            "Servicing Advances": All customary, reasonable and necessary "out

of pocket" costs and expenses incurred by the Servicer in the performance of its

servicing obligations, including, but not limited to, the cost of (i) the

preservation, restoration and protection of the Mortgaged Property, (ii) any

enforcement or judicial proceedings, including foreclosures, (iii) the

management and liquidation of the REO Property and (iv) compliance with the

obligations under Section 3.08.

 

            "Servicing Fee": With respect to each Mortgage Loan (including each

REO Property) and for any calendar month, an amount equal to one month's

interest (or in the event of any payment of interest which accompanies a

Principal Prepayment in full made by the Mortgagor during such calendar month,

interest for the number of days covered by such payment of interest) at the

Servicing Fee Rate on the same principal amount on which interest on such

Mortgage Loan accrues for such calendar month.

 

            "Servicing Fee Rate": With respect to each Mortgage Loan, 0.50% per

annum.

 

            "Servicing Officer": Any officer of the Servicer involved in, or

responsible for, the administration and servicing of Mortgage Loans, whose name

appears on a list of servicing officers furnished by the Servicer to the Trustee

and the Depositor on the Closing Date, as such list may from time to time be

amended.

 

            "Servicing Rights Pledgee": One or more lenders, selected by the

Servicer, to which the Servicer will pledge and assign all of its right, title

and interest in, to and under this Agreement, including Wachovia Bank, National

Association, as the representative of certain lenders.

 

            "Servicing Standard": Shall mean the standards set forth in Section

3.01.

 

             "Special Hazard Loss": Any Realized Losses that result from direct

physical damage to Mortgaged Properties caused by natural disasters and other

hazards (i) which are not covered by hazard insurance policies (such as

earthquakes) and (ii) for which claims have been submitted and rejected by the

related hazard insurer and any shortfall in insurance proceeds for partial

damage due to the application of the co-insurance clauses contained in hazard

insurance policies.

 

            "SPV": As defined in Section 6.05(c).

 

            "Startup Day": As defined in Section 9.01(b) hereof.

 

            "Stayed Funds": Any payment required to be made under the terms of

the Certificates and this Agreement but which is not remitted by the Servicer

because the Servicer is the subject of a proceeding under the Bankruptcy Code

and the making of such remittance is prohibited by Section 362 of the Bankruptcy

Code.

 

            "Stepdown Date": The later to occur of (x) the earlier to occur of

(A) the Distribution Date in April 2008 and (B) the Distribution Date on which

the aggregate Certificate Principal Balance of the Class A Certificates is

reduced to zero, and (y) the first Distribution Date on which the Senior

Enhancement Percentage (after taking into account distributions of principal on

such Distribution Date) is greater than or equal to the Senior Specified

Enhancement Percentage.

 

            "Subordinated Certificates": The Class M-1, Class M-2, Class M-3,

Class B-1, Class B-2, Class B-3, Class B-4, Class B-5, Class N, Class X, Class R

and Class R-X Certificates.

 

            "Subsequent Recovery": Any amount (net of reimbursable expenses)

received on a Mortgage Loan subsequent to such Mortgage Loan being determined to

be a Liquidated Mortgage Loan that resulted in a Realized Loss in a prior month.

 

            "Substitution Adjustment Amount": As defined in Section 2.03(d)

hereof.

 

            "Targeted Overcollateralization Amount": As of any Distribution

Date, (x) prior to the Stepdown Date, 2.25% of the Pool Balance on the Cut-off

Date and (y) on and after the Stepdown Date, (i) if a Trigger Event has not

occurred, the lesser of (a) 2.25% of the Pool Balance on the Cut-off Date and

(b) the greater of (A) 4.50% of the Pool Balance as of the last day of the

related Collection Period and (B) 0.50% of the Pool Balance on the Cut-off Date

and (ii) if a Trigger Event has occurred, the Targeted Overcollateralization

Amount for the immediately preceding Distribution Date.

 

            "Tax Matters Person": The tax matters person appointed pursuant to

Section 9.01(e) hereof.

 

            "Tax Returns": The federal income tax returns on Internal Revenue

Service Form 1066, U.S. Real Estate Mortgage Investment Conduit Income Tax

Return, including Schedule Q thereto, Quarterly Notice to Residual Interest

Holders of the REMIC Taxable Income or Net Loss Allocation, or any successor

forms, to be filed on behalf of the Trust for each of the eight REMICs created

pursuant to this Agreement under the REMIC Provisions, together with any and all

other information reports or returns that may be required to be furnished to the

Certificateholders or filed with the Internal Revenue Service or any other

governmental taxing authority under any applicable provisions of federal, state

or local tax laws.

 

            "Telerate Page 3750": The display page currently so designated on

the Moneyline Telerate Service (or such other page as may replace the Telerate

Page 3750 page on that service for the purpose of displaying London interbank

offered rates of major banks).

 

            "Termination Price":   As defined in Section 10.01(a) hereof.

 

             "Trigger Event": With respect to any Distribution Date, if (i) the

six-month rolling average of 60+ Day Delinquent Loans equals or exceeds 32% of

the Senior Enhancement Percentage or (ii) the aggregate amount of Realized

Losses incurred since the Cut-off Date through the last day of the related

Collection Period (reduced by the aggregate amount of Subsequent Recoveries

received since the Cut-off Date through the last day of the related Collection

Period) divided by the Pool Balance as of the Cut-off Date exceeds the

applicable percentages set forth below with respect to such Distribution Date:

 

             Distribution Date Occurring In           Percentage

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

 

             April 2007 through March 2008               1.40%

             April 2008 through March 2009               3.20%

             April 2009 through March 2010               5.00%

             April 2010 through March 2011               6.45%

             April 2011 through March 2012               7.25%

             April 2012 and thereafter                   7.30%

 

            "Trust": 2005-CB2 Trust, the trust created hereunder.

 

            "Trust Fund": The segregated pool of assets subject hereto,

constituting the primary trust created hereby and to be administered hereunder,

with respect to a portion of which eight REMIC elections are to be made, such

entire Trust Fund consisting of: (i) such Mortgage Loans as from time to time

are subject to this Agreement, together with the Mortgage Files relating

thereto, and together with all collections thereon and proceeds thereof, (ii)

any REO Property, together with all collections thereon and proceeds thereof,

(iii) the Trustee's rights with respect to the Mortgage Loans under all

insurance policies required to be maintained pursuant to this Agreement and any

proceeds thereof, (iv) the Depositor's rights under the Mortgage Loan Purchase

Agreement (including any security interest created thereby), (v) the Trustee's

rights under the Yield Maintenance Agreements and (vi) the Collection Account,

the Distribution Account, the Reserve Accounts and any REO Account and such

assets that are deposited therein from time to time and any investments thereof,

together with any and all income, proceeds and payments with respect thereto.

 

            "Trustee": JPMorgan Chase Bank, National Association, a national

banking association organized under the laws of the United States, or any

successor Trustee appointed as herein provided.

 

            "Trustee Fee": With respect to any Distribution Date, the product of

(x) one-twelfth of the Trustee Fee Rate and (y) the aggregate of the Principal

Balances of all Mortgage Loans as of the opening of business on the first day of

the related Collection Period.

 

             "Trustee Fee Rate": With respect to any Distribution Date, 0.01% per

annum.

 

            "Uncertificated Accrued Interest": With respect to each REMIC 1

Regular Interest on each Distribution Date, an amount equal to one month's

interest at the related Uncertificated REMIC 1 Pass-Through Rate on the

Uncertificated Principal Balance of such REMIC Regular Interest. In each case,

Uncertificated Accrued Interest will be reduced by any Prepayment Interest

Shortfalls and Relief Act Interest Shortfalls (allocated to such REMIC Regular

Interests based on their respective entitlements to interest irrespective of any

Prepayment Interest Shortfalls and Relief Act Interest Shortfalls for such

Distribution Date).

 

            "Uncertificated Principal Balance": The amount of any REMIC 1

Regular Interest outstanding as of any date of determination. As of the Closing

Date, the Uncertificated Balance of each REMIC 1 Regular Interest shall equal

the amount set forth in the Preliminary Statement hereto as its initial

uncertificated balance. On each Distribution Date, the Uncertificated Principal

Balance of each REMIC 1 Regular Interest shall be reduced by all distributions

of principal made on such REMIC 1 Regular Interest on such Distribution Date

pursuant to Section 4.08 and, if and to the extent necessary and appropriate,

shall be further reduced on such Distribution Date by Realized Losses as

provided in Section 4.08(b) and shall be increased by all Subsequent Recoveries

allocated to such REMIC 1 Regular Interest on such Distribution Date pursuant to

Section 4.08. The Uncertificated Balance of REMIC 1 Regular Interest LT1ZZ shall

be increased by interest deferrals as provided in Section 4.08(a)(i). The

Uncertificated Balance of each REMIC 1 Regular Interest shall never be less than

zero.

 

            "Uncertificated REMIC 1 Pass-Through Rate": With respect to REMIC 1

Regular Interest LT1AA, REMIC 1 Regular Interest LT1AF1, REMIC 1 Regular

Interest LT1AF2, REMIC 1 Regular Interest LT1AF3, REMIC 1 Regular Interest

LT1AF4, REMIC 1 Regular Interest LT1AV1, REMIC 1 Regular Interest LT1AV2, REMIC

1 Regular Interest LT1M1, REMIC 1 Regular Interest LT1M2, REMIC 1 Regular

Interest LT1M3, REMIC 1 Regular Interest LT1B1, REMIC 1 Regular Interest LT1B2,

REMIC 1 Regular Interest LT1B3, REMIC 1 Regular Interest LT1B4, REMIC 1 Regular

Interest LT1B5, REMIC 1 Regular Interest LT1ZZ, REMIC 1 Regular Interest LT1SUB,

REMIC 1 Regular Interest LT2SUB and REMIC 1 Regular Interest LT1XX, the Weighted

Average Net Mortgage Rate of the Mortgage Loans. With respect to REMIC 1 Regular

Interest LT1GRP, the Weighted Average Net Mortgage Rate of the Group I Mortgage

Loans. With respect REMIC 1 Regular Interest LT2GRP, the Weighted Average Net

Mortgage Interest Rate of the Group II Mortgage Loans.

 

             "Underwriters": Banc of America Securities LLC and Citigroup Global

Markets Inc., as underwriters with respect to the Offered Certificates.

 

            "United States Person" or "U.S. Person": (i) A citizen or resident

of the United States, (ii) a corporation, partnership or other entity treated as

a corporation or partnership for United States federal income tax purposes

organized in or under the laws of the United States or any state thereof or the

District of Columbia (unless, in the case of a partnership, Treasury regulations

provide otherwise) or (iii) an estate the income of which is includible in gross

income for United States tax purposes, regardless of its source, or (iv) a trust

if a court within the United States is able to exercise primary supervision over

the administration of the trust and one or more United States persons have

authority to control all substantial decisions of the trust. Notwithstanding the

preceding sentence, to the extent provided in Treasury regulations, certain

Trusts in existence on August 20, 1996, and treated as United States persons

prior to such date, that elect to continue to be treated as United States

persons will also be a U.S. Person ; provided, that for purposes of the

definition of a "Permitted Transferee," a U.S. Person shall not include any

person whose income is attributable to a foreign permanent establishment or

fixed base, within the meaning of an applicable income tax treaty, of such

Person or any other Person.

 

            "Unpaid Realized Loss Amount": For any Class M-1, Class M-2, Class

M-3, Class B-1, Class B-2, Class B-3, Class B-4 and Class B-5 Certificates and

as to any Distribution Date, the excess of (x) the cumulative amount of related

Applied Realized Loss Amounts with respect to such Class for all prior

Distribution Dates over (y) the sum of (a) the cumulative amount of any

Subsequent Recoveries allocated to such Class and (b) the aggregate Realized

Loss Amortization Amounts with respect to such Class for all prior Distribution

Dates.

 

             "Value": With respect to any Mortgaged Property, the lower of the

value thereof as determined by an independent appraisal made at the time of the

origination of the related Mortgage Loan or the sale price, if the appraisal is

not available; except that, with respect to any Mortgage Loan that is a purchase

money mortgage loan, the lesser of (i) the value thereof as determined by an

independent appraisal made at the time of the origination of such Mortgage Loan,

if any, and (ii) the sales price of the related Mortgaged Property.

 

            "Voting Rights": The portion of the voting rights of all of the

Certificates which is allocated to any Certificate. The Voting Rights allocated

among Holders of the Certificates (other than the Class N, Class X, Class R and

Class R-X Certificates) shall be 98%, and shall be allocated among each such

Class according to the fraction, expressed as a percentage, the numerator of

which is the aggregate Certificate Principal Balance of all the Certificates of

such Class then outstanding and the denominator of which is the aggregate

Certificate Principal Balance of all the Certificates (other than the Class N,

Class X, Class R and Class R-X Certificates) then outstanding. The Voting Rights

allocated to each such Class of Certificates shall be allocated among all

holders of each such Class in proportion to the outstanding Certificate

Principal Balance of such Certificates; provided, however, that any Certificate

registered in the name of the Servicer, the Depositor or the Trustee or any of

their respective affiliates shall not be included in the calculation of Voting

Rights; provided that only such Certificates as are known by a Responsible

Officer of the Trustee to be so registered will be so excluded. On each

Distribution Date (a) prior to the date on which the Notional Amount of the

Class N Certificates is reduced to zero, the percentage of all the Voting Rights

allocated among the Holders of the Class N and Class X Certificates shall be 2%

and (b) on and after the date on which the Notional Amount of the Class N

Certificates is reduced to zero, the percentage of all the Voting Rights

allocated among the Holders of the Class N Certificates shall be 0% and the

percentage of all the Voting Rights allocated among the Holder of the Class X

Certificates shall be 2%. The Residual Certificates shall have no Voting Rights.

 

            "Weighted Average Net Mortgage Rate": With respect to either of Loan

Group I or Loan Group II, the weighted average (based on Principal Balance as of

the first day of the related Collection Period or, in the case of the first

Distribution Date, the Cut-Off Date) of the Net Mortgage Interest Rates of the

Mortgage Loans of such Loan Group, expressed as an annual rate and calculated on

the basis of twelve months consisting of 30 days each and a 360-day year.

 

            "Written Order to Authenticate": A written order by which the

Depositor directs the Trustee to execute, authenticate and deliver the

Certificates.

 

            "Yield Maintenance Agreement": Either the Class M Yield Maintenance

Agreement or the Group I Yield Maintenance Agreement.

 

            "Yield Maintenance Agreement Payment": Either a Group I Yield

Maintenance Agreement Payment or a Class M Yield Maintenance Agreement Payment.

 

             Section 1.02 Accounting.

 

            Unless otherwise specified herein, for the purpose of any definition

or calculation, whenever amounts are required to be netted, subtracted or added

or any distributions are taken into account such definition or calculation and

any related definitions or calculations shall be determined without duplication

of such functions.

 

                                   ARTICLE II

 

                          CONVEYANCE OF MORTGAGE LOANS;

                        ORIGINAL ISSUANCE OF CERTIFICATES

 

            Section 2.01 Conveyance of Mortgage Loans.

 

            The Depositor, concurrently with the execution and delivery hereof,

does hereby transfer, assign, set over and otherwise convey to the Trustee, on

behalf of the Trust, without recourse for the benefit of the Certificateholders

all the right, title and interest of the Depositor, including any security

interest therein for the benefit of the Depositor, in and to (i) each Mortgage

Loan identified on the Mortgage Loan Schedules, including the related Cut-off

Date Principal Balance, all interest accruing thereon after the Cut-off Date and

all collections in respect of interest and principal due after the Cut-off Date;

(ii) property which secured each such Mortgage Loan and which has been acquired

by foreclosure or deed in lieu of foreclosure; (iii) its interest in any

insurance policies in respect of the Mortgage Loans; (iv) all proceeds of any of

the foregoing; (v) the rights of the Depositor under the Mortgage Loan Purchase

Agreement, and (vi) all other assets included or to be included in the Trust

Fund; provided, however, so long as the Servicer is an FHA Approved Mortgagee,

the Servicer shall remain mortgagee of record with respect to any Mortgage Loan

that is an FHA Loan and the Commissioner of HUD shall have no obligation to

recognize or deal with any person other than the Servicer with respect to FHA

Insurance. Such assignment includes all interest and principal due to the

Depositor or the Servicer after the Cut-off Date with respect to the Mortgage

Loans.

 

            It is agreed and understood by the parties hereto that it is not

intended that any mortgage loan be included in the Trust that is a "High-Cost

Home Loan" as defined in any of (i) the New Jersey Home Ownership Act effective

November 27, 2003, (ii) the New Mexico Home Loan Protection Act effective

January 1, 2004, (iii) the Massachusetts Predatory Home Loan Practices Act

effective November 7, 2004, (iv) the Indiana Home Loan Practices Act, effective

January 1, 2005 or (v) the Illinois High Risk Home Loan Act, effective January

1, 2004.

 

            In connection with such transfer and assignment, the Seller, on

behalf of the Depositor, does hereby deliver to, and deposit with the Trustee,

or its designated agent (the "Custodian"), the following documents or

instruments with respect to each Mortgage Loan (a "Mortgage File") so

transferred and assigned:

 

       (i)     the original Mortgage Note, endorsed either (A) in blank or (B) in

              the following form: "Pay to the order of JPMorgan Chase Bank,

              National Association, as Trustee for the C-BASS Mortgage Loan

              Asset-Backed Certificates, Series 2005-CB2, without recourse," or

              with respect to any lost Mortgage Note, an original Lost Note

              Affidavit, together with a copy of the related Mortgage Note;

 

       (ii)    the original Mortgage with evidence of recording thereon, and the

              original recorded power of attorney, if the Mortgage was executed

              pursuant to a power of attorney, with evidence of recording

              thereon or, if such Mortgage or power of attorney has been

              submitted for recording but has not been returned from the

              applicable public recording office, has been lost or is not

              otherwise available, a copy of such Mortgage or power of attorney,

              as the case may be, certified to be a true and complete copy of

              the original submitted for recording;

 

        (iii)   an original Assignment of Mortgage, in form and substance

              acceptable for recording. The Mortgage shall be assigned either

              (A) in blank or (B) to "JPMorgan Chase Bank, National Association,

              as Trustee for the C-BASS Mortgage Loan Asset-Backed Certificates,

              Series 2005-CB2, without recourse";

 

       (iv)    an original or copy of any intervening assignment of Mortgage

              showing a complete chain of assignments;

 

       (v)     the original or a certified copy of lender's title insurance

              policy except with respect to those Mortgage Loans identified on

              Exhibit V hereto;

 

       (vi)    the original or copies of each assumption, modification, written

               assurance or substitution agreement, if any;

 

       (vii)   for each FHA Loan, the original Mortgage Insurance Certificate;

              and

 

       (viii) for each Mortgage Loan secured by Co-op Shares, the originals of

              the following documents or instruments:

 

                  a. The stock certificate;

 

                  b. The stock power executed in blank;

 

                  c. The executed proprietary lease;

 

                  d. The executed recognition agreement;

 

                   e. The executed assignment of recognition agreement, if any;

 

                  f. The executed UCC-1 financing statement with evidence of

                  recording thereon; and

 

                  g. Executed UCC-3 financing statements or other appropriate

                  UCC financing statements required by state law, evidencing a

                  complete and unbroken line from the mortgagee to the Trustee

                  with evidence of recording thereon (or in a form suitable for

                   recordation).

 

            The Trustee agrees to execute and deliver (or cause the Custodian to

execute and deliver) to the Depositor on or prior to the Closing Date an

acknowledgment of receipt of the original Mortgage Note (with any exceptions

noted), substantially in the form attached as Exhibit F-3 hereto.

 

            If any of the documents referred to in Section 2.01(ii), (iii) or

(iv) above has as of the Closing Date been submitted for recording but either

(x) has not been returned from the applicable public recording office or (y) has

been lost or such public recording office has retained the original of such

document, the obligations of the Seller to deliver such documents shall be

deemed to be satisfied upon (1) delivery to the Trustee or the Custodian no

later than the Closing Date, of a copy of each such document certified by the

Seller in the case of (x) above or the applicable public recording office in the

case of (y) above to be a true and complete copy of the original that was

submitted for recording and (2) if such copy is certified by the Seller,

delivery to the Trustee or the Custodian, promptly upon receipt thereof of

either the original or a copy of such document certified by the applicable

public recording office to be a true and complete copy of the original. The

Seller shall deliver or cause to be delivered to the Trustee or the Custodian

promptly upon receipt thereof any other documents constituting a part of a

Mortgage File received with respect to any Mortgage Loan, including, but not

limited to, any original documents evidencing an assumption or modification of

any Mortgage Loan.

 

            Upon discovery or receipt of notice of any materially defective

document in, or that a document is missing from, a Mortgage File, the Seller

shall have 120 days to cure such defect or 150 days following the Closing Date,

in the case of missing Mortgages or Assignments or deliver such missing document

to the Trustee or the Custodian. If the Seller does not cure such defect or

deliver such missing document within such time period, the Seller shall either

repurchase or substitute for such Mortgage Loan in accordance with Section 2.03.

 

            The Servicer shall cause the Assignments of Mortgage which were

delivered in blank to be completed and shall cause all Assignments referred to

in Section 2.01(iii) hereof and, to the extent necessary, in Section 2.01(iv)

hereof to be recorded; provided, however, the Servicer need not cause to be

recorded any Assignment which relates to a Mortgage Loan in any jurisdiction

under the laws of which, as evidenced by an Opinion of Counsel delivered by the

Servicer to the Trustee and the Rating Agencies, the recordation of such

assignment is not necessary to protect the Trustee's interest, on behalf of the

Trust, in the related Mortgage Loan. The Servicer shall be required to deliver

such assignments for recording within 30 days of the Closing Date. The Servicer

shall furnish the Trustee, or its designated agent, with a copy of each

assignment of Mortgage submitted for recording. In the event that any such

Assignment is lost or returned unrecorded because of a defect therein, the

Servicer shall promptly have a substitute Assignment prepared or have such

defect cured, as the case may be, and thereafter cause each such Assignment to

be duly recorded. In the event that any Mortgage Note is endorsed in blank as of

the Closing Date, promptly following the Closing Date the Servicer shall cause

to be completed such endorsements "Pay to the order of JPMorgan Chase Bank,

National Association, as Trustee for the C-BASS Mortgage Loan Asset-Backed

Certificates, Series 2005-CB2, without recourse."

 

            The Depositor herewith delivers to the Trustee executed copies of

the Mortgage Loan Purchase Agreement.

 

            Section 2.02 Acceptance by Trustee.

 

            The Trustee acknowledges the receipt of, subject to the provisions

of Section 2.01 and subject to the review described below and any exceptions

noted on the exception report described in the next paragraph below, the

documents referred to in Section 2.01 above and all other assets included in the

definition of "Trust Fund" and declares that it holds and will hold such

documents and the other documents delivered to it constituting a Mortgage File,

and that it holds or will hold all such assets and such other assets included in

the definition of "Trust Fund" in trust for the exclusive use and benefit of all

present and future Certificateholders.

 

            The Trustee agrees, for the benefit of the Certificateholders, to

review (or cause the Custodian to review) each Mortgage File within 60 days

after the Closing Date (or, with respect to any document delivered after the

Startup Day, within 60 days of receipt and with respect to any Qualified

Substitute Mortgage, within 60 days after the assignment thereof) and to certify

in substantially the form attached hereto as Exhibit F-1 that, as to each

Mortgage Loan listed in the Mortgage Loan Schedules (other than any Mortgage

Loan paid in full or any Mortgage Loan specifically identified in the exception

report annexed thereto as not being covered by such certification), (i) all

documents required to be delivered to it pursuant to Section 2.01 of this

Agreement are in its possession, (ii) such documents have been reviewed by it

and have not been mutilated, damaged or torn and relate to such Mortgage Loan

and (iii) based on its examination and only as to the foregoing, the information

set forth in the Mortgage Loan Schedules that corresponds to items (1), (2),

(3), (5), (13) and (25) (in the case of (25), only as to whether there is a

prepayment penalty) of the Mortgage Loan Schedules accurately reflects

information set forth in the Mortgage File. It is herein acknowledged that, in

conducting such review, the Trustee (or the Custodian, as applicable) is under

no duty or obligation to inspect, review or examine any such documents,

instruments, certificates or other papers to determine that they are genuine,

enforceable, or appropriate for the represented purpose or that they have

actually been recorded or that they are other than what they purport to be on

their face.

 

            Prior to the first anniversary date of this Agreement the Trustee

shall deliver (or cause the Custodian to deliver) to the Depositor and the

Servicer a final certification in the form annexed hereto as Exhibit F-2

evidencing the completeness of the Mortgage Files, with any applicable

exceptions noted thereon.

 

            If in the process of reviewing the Mortgage Files and making or

preparing, as the case may be, the certifications referred to above, the Trustee

(or the Custodian, as applicable) finds any document or documents constituting a

part of a Mortgage File to be missing or defective in any material respect, at

the conclusion of its review the Trustee shall so notify the Seller, the

Depositor and the Servicer. In addition, upon the discovery by the Seller,

Depositor, the Trustee or the Servicer (or upon receipt by the Trustee of

written notification of such breach) of a breach of any of the representations

and warranties made by the Seller in the related Mortgage Loan Purchase

Agreement in respect of any Mortgage Loan which materially adversely affects

such Mortgage Loan or the interests of the related Certificateholders in such

Mortgage Loan, the party discovering such breach shall give prompt written

notice to the other parties.

 

            The Depositor and the Trustee intend that the assignment and

transfer herein contemplated constitute a sale of the Mortgage Loans and the

Related Documents, conveying good title thereto free and clear of any liens and

encumbrances, from the Depositor to the Trustee and that such property not be

part of the Depositor's estate or property of the Depositor in the event of any

insolvency by the Depositor. In the event that such conveyance is deemed to be,

or to be made as security for, a loan, the parties intend that the Depositor

shall be deemed to have granted and does hereby grant to the Trustee, on behalf

of the Trust, a first priority perfected security interest in all of the

Depositor's right, title and interest in and to the Mortgage Loans and the

Related Documents, and that this Agreement shall constitute a security agreement

under applicable law.

 

            The Trustee is hereby directed to execute, deliver and perform its

obligations under each Yield Maintenance Agreement on the Closing Date and

thereafter on behalf of the Holders of the Class AV-1 and Class AV-2

Certificates, in the case of the Group I Yield Maintenance Agreement, and the

Holders of the Class M Certificates, in the case of the Class M Yield

Maintenance Agreement. The Seller, the Servicer, the Depositor and the

Certificateholders by acceptance of their Certificates acknowledge and agree

that the Trustee shall execute, deliver and perform its obligations under each

Yield Maintenance Agreement and shall do so solely in its capacity as Trustee of

the Trust Fund and not in its individual capacity.

 

            The Trustee is hereby directed to represent and warrant to the Group

I Yield Maintenance Agreement Provider under the Group I Yield Maintenance

Agreement and the Class M Yield Maintenance Agreement Provider under the Class M

Yield Maintenance Agreement that the beneficial owner for United States federal

income tax purposes of payments made under the Yield Maintenance Agreements is

either:

 

               (A) a "U.S. person" (as that term is used in section

               1.1441-4(a)(3)(ii) of United States Treasury Regulations (the

               "Regulations")) for United States federal income tax purposes, or

 

               (B) a "non-U.S. branch of a foreign person" as that term is used

               in section 1.1441-4(a)(3)(ii) of the Regulations for United

               States federal income tax purposes, and a "foreign person" as

               that term is used in section 1.6041-4(a)(4) of the Regulations

               for United States federal income tax purposes.

 

            Section 2.03 Repurchase or Substitution of Mortgage Loans by the

Seller.

 

            (a) Upon discovery or receipt of written notice of any materially

defective document in, or that a document is missing from, a Mortgage File or of

the breach by the Seller of any representation, warranty or covenant under the

Mortgage Loan Purchase Agreement or in Section 2.04 in respect of any Mortgage

Loan which materially adversely affects the value of such Mortgage Loan or the

interest therein of the Certificateholders, the Trustee (or the Custodian, as

applicable) shall promptly notify the Seller, the Servicer and the Trustee of

such defect, missing document or breach and request that the Seller deliver such

missing document or cure such defect or breach within 120 days or 150 days

following the Closing Date, in the case of missing Mortgages or Assignments from

the date the Seller was notified of such missing document, defect or breach, and

if the Seller does not deliver such missing document or cure such defect or

breach in all material respects during such period, the Trustee shall enforce

the Seller's obligation under the Mortgage Loan Purchase Agreement and cause the

Seller to repurchase such Mortgage Loan from the Trust Fund at the Purchase

Price on or prior to the Determination Date following the expiration of such 120

day period (subject to Section 2.03(e)); provided that, in connection with any

such breach that could not reasonably have been cured within such 120 day or 150

day period, if the Seller shall have commenced to cure such breach within such

120 day or 150 day period, the Seller shall be permitted to proceed thereafter

diligently and expeditiously to cure the same within the additional period

provided under the Mortgage Loan Purchase Agreement. The Purchase Price for the

repurchased Mortgage Loan shall be deposited in the Collection Account, and the

Trustee, upon receipt of written certification from the Servicer of such

deposit, shall release to the Seller the related Mortgage File and shall execute

and deliver such instruments of transfer or assignment, in each case without

recourse, as the Seller shall furnish to it and as shall be necessary to vest in

the Seller any Mortgage Loan released pursuant hereto and the Trustee shall have

no further responsibility with regard to such Mortgage File. In lieu of

repurchasing any such Mortgage Loan as provided above, the Seller may cause such

Mortgage Loan to be removed from the Trust Fund (in which case it shall become a

Defective Mortgage Loan) and substitute one or more Eligible Substitute Mortgage

Loans in the manner and subject to the limitations set forth in Section 2.03(d).

In addition to the foregoing, in the case of a breach of the Seller's

representation set forth in Section 3.01(f) or 3.01(zz) of the Mortgage Loan

Purchase Agreement, the Seller shall reimburse the Trust for all costs or

damages incurred by the Trust as a result of the violation of such law (such

amount, the "Reimbursement Amount"). The Reimbursement Amount shall be delivered

to the Servicer for deposit into the Collection Account within 10 days from the

date the Seller was notified by the Trustee of the amount of such costs and

damages. It is understood and agreed that the obligation of the Seller to pay

the Reimbursement Amount and to either cure or repurchase (or substitute for)

any Mortgage Loan as to which a document is missing, a material defect in a

constituent document exists or as to which such a breach has occurred and is

continuing shall constitute the sole remedy against the Seller respecting such

omission, defect or breach available to the Trustee and the Trustee on behalf of

the Certificateholders.

 

            (b) [Reserved].

 

            (c) Within 90 days of the earlier of discovery by the Servicer or

receipt of notice by the Servicer of the breach of any representation, warranty

or covenant of the Servicer set forth in Section 2.05 which materially and

adversely affects the interests of the Certificateholders in any Mortgage Loan,

the Servicer shall cure such breach in all material respects.

 

            (d) Any substitution of Eligible Substitute Mortgage Loans for

Defective Mortgage Loans made pursuant to Section 2.03(a) must be effected prior

to the last Business Day that is within two years after the Closing Date. As to

any Defective Mortgage Loan for which the Seller substitutes a Eligible

Substitute Mortgage Loan or Loans, such substitution shall be effected by the

Seller delivering to the Trustee for such Eligible Substitute Mortgage Loan or

Loans, the Mortgage Note, the Mortgage, the Assignment to the Trustee, and such

other documents and agreements, with all necessary endorsements thereon, as are

required by Section 2.01, together with an Officers' Certificate providing that

each such Eligible Substitute Mortgage Loan satisfies the definition thereof and

specifying the Substitution Adjustment Amount (as described below), if any, in

connection with such substitution. The Trustee shall acknowledge receipt for

such Eligible Substitute Mortgage Loan or Loans and, within ten Business Days

thereafter, shall review such documents as specified in Section 2.02 and deliver

(or cause the Custodian to deliver) to the Servicer, with respect to such

Eligible Substitute Mortgage Loan or Loans, a certification substantially in the

form attached hereto as Exhibit F-1, with any applicable exceptions noted

thereon. Within one year of the date of substitution, the Trustee shall deliver

(or cause the Custodian to deliver) to the Servicer a certification

substantially in the form of Exhibit F-2 hereto with respect to such Eligible

Substitute Mortgage Loan or Loans, with any applicable exceptions noted thereon.

Monthly Payments due with respect to Eligible Substitute Mortgage Loans in the

month of substitution are not part of the Trust Fund and will be retained by the

Seller. For the month of substitution, distributions to Certificateholders will

reflect the collections and recoveries in respect of such Defective Mortgage

Loan in the Collection Period preceding the month of substitution and the

Depositor or the Seller, as the case may be, shall thereafter be entitled to

retain all amounts subsequently received in respect of such Defective Mortgage

Loan. The Seller shall give or cause to be given written notice to the

Certificateholders that such substitution has taken place, shall amend the

applicable Mortgage Loan Schedule to reflect the removal of such Defective

Mortgage Loan from the terms of this Agreement and the substitution of the

Eligible Substitute Mortgage Loan or Loans and shall deliver a copy of such

amended Mortgage Loan Schedule to the Trustee. Upon such substitution, such

Eligible Substitute Mortgage Loan or Loans shall constitute part of the Mortgage

Pool and shall be subject in all respects to the terms of this Agreement and, in

the case of a substitution effected by the Seller, the Mortgage Loan Purchase

Agreement, including, in the case of a substitution effected by the Seller all

applicable representations and warranties thereof included in the Mortgage Loan

Purchase Agreement and all applicable representations and warranties thereof set

forth in Section 2.04, in each case as of the date of substitution.

 

            For any month in which the Seller substitutes one or more Eligible

Substitute Mortgage Loans for one or more Defective Mortgage Loans, the Servicer

will determine the amount (the "Substitution Adjustment Amount"), if any, by

which the aggregate Purchase Price of all such Defective Mortgage Loans exceeds

the aggregate, as to each such Eligible Substitute Mortgage Loan, of the

principal balance thereof as of the date of substitution, together with one

month's interest on such principal balance at the applicable Net Mortgage

Interest Rate. On the date of such substitution, the Seller will deliver or

cause to be delivered to the Servicer for deposit in the Collection Account an

amount equal to the Substitution Adjustment Amount, if any, and the Trustee,

upon receipt of the related Eligible Substitute Mortgage Loan or Loans and

certification by the Servicer of such deposit, shall release to the Seller the

related Mortgage File or Files and shall execute and deliver such instruments of

transfer or assignment, in each case without recourse, as the Seller shall

deliver to it and as shall be necessary to vest therein any Defective Mortgage

Loan released pursuant hereto.

 

            In addition, the Seller shall obtain at its own expense and deliver

to the Trustee an Opinion of Counsel to the effect that such substitution will

not cause (a) any federal tax to be imposed on the Trust Fund, including without

limitation, any federal tax imposed on "prohibited transactions" under Section

860F(a)(l) of the Code or on "contributions after the startup date" under

Section 860G(d)(l) of the Code, or (b) any REMIC formed under this Agreement to

fail to qualify as a REMIC at any time that any Certificate is outstanding. If

such Opinion of Counsel can not be delivered, then such substitution may only be

effected at such time as the required Opinion of Counsel can be given.

 

            (e) Upon discovery by the Seller, the Servicer or the Trustee that

any Mortgage Loan does not constitute a "qualified mortgage" within the meaning

of Section 860G(a)(3) of the Code, the party discovering such fact shall within

two Business Days give written notice thereof to the other parties. In

connection therewith, the Seller shall repurchase or, subject to the limitations

set forth in Section 2.03(d), substitute one or more Eligible Substitute

Mortgage Loans for the affected Mortgage Loan within 90 days of the earlier of

discovery or receipt of such notice with respect to such affected Mortgage Loan.

In addition, upon discovery that a Mortgage Loan is defective in a manner that

would cause it to be a "defective obligation" within the meaning of Treasury

regulations relating to REMICs, the Seller shall cure the defect or make the

required purchase or substitution no later than 90 days after the discovery of

the defect. Any such repurchase or substitution shall be made in the same manner

as set forth in Section 2.03(a), if made by the Seller. The Trustee shall

reconvey to the Seller the Mortgage Loan to be released pursuant hereto in the

same manner, and on the same terms and conditions, as it would a Mortgage Loan

repurchased for breach of a representation or warranty.

 

            Notwithstanding anything to the contrary contained herein, the

parties hereto acknowledge that the functions of the Trustee with respect to the

custody, acceptance, inspection and release of the Mortgage Files pursuant to

Sections 2.01, 2.02 and 2.03 and preparation and delivery of the certifications

in the form of Exhibit F-1 and Exhibit F-2 shall be performed by the Custodian

pursuant to the terms and conditions of the Custodial Agreement. The fees and

expenses of the Custodian shall be paid by the Servicer.

 

            Section 2.04 Representations and Warranties of the Seller with

Respect to the Mortgage Loans.

 

            The Seller hereby represents and warrants to the Trustee for the

benefit of the Certificateholders that as of the Closing Date or as of such

other date specifically provided herein:

 

            (a) The representations and warranties made by the Seller pursuant

to Section 3.01 of the Mortgage Loan Purchase Agreement are hereby being made to

the Trustee and are true and correct as of the Closing Date.

 

            (b) Any written agreement between the Mortgagor in respect of a

Mortgage Loan and the Servicer modifying such Mortgagor's obligation to make

payments under the Mortgage Loan (such modified Mortgage Loan, a "Modified

Mortgage Loan") involved the application of the Seller's underwriting standards

or some assessment of the Mortgagor's ability to repay the Modified Mortgage

Loan.

 

            With respect to the representations and warranties set forth in this

Section 2.04 that are made to the best of the Seller's knowledge or as to which

the Seller has no knowledge, if it is discovered by the Depositor, the Seller,

the Servicer or the Trustee that the substance of such representation and

warranty is inaccurate and such inaccuracy materially and adversely affects the

value of the related Mortgage Loan or the interest therein of the

Certificateholders then, notwithstanding the Seller's lack of knowledge with

respect to the substance of such representation and warranty being inaccurate at

the time the representation or warranty was made, such inaccuracy shall be

deemed a breach of the applicable representation or warranty.

 

            Upon discovery by the Depositor, the Seller, the Servicer or the

Trustee of a breach of any of the representations and warranties contained in

this Section that materially and adversely affects the value of any Mortgage

Loan or the interest therein of the Certificateholders, the party discovering

the breach shall give prompt written notice to the others and in no event later

than two Business Days from the date of such discovery. Within ninety days of

its discovery or its receipt of notice of any such missing or materially

defective documentation or any such breach of a representation or warranty, the

Seller shall promptly deliver such missing document or cure such defect or

breach in all material respects, or in the event such defect or breach cannot be

cured, the Seller shall repurchase the affected Mortgage Loan or cause the

removal of such Mortgage Loan from the Trust Fund and substitute for it one or

more Eligible Substitute Mortgage Loans, in either case, in accordance with

Section 2.03.

 

            It is understood and agreed that the representations and warranties

set forth in this Section 2.04 shall survive delivery of the Mortgage Files to

the Trustee and shall inure to the benefit of the Certificateholders

notwithstanding any restrictive or qualified endorsement or assignment. It is

understood and agreed that the obligations of the Seller set forth in Section

2.03(a) to cure, substitute for or repurchase a Mortgage Loan pursuant to the

Mortgage Loan Purchase Agreement and to reimburse the Trust the Reimbursement

Amount, constitute the sole remedies available to the Certificateholders or to

the Trustee on their behalf respecting a breach of the representations and

warranties contained in this Section 2.04.

 

            Section 2.05 Representations, Warranties and Covenants of the

Servicer.

 

            The Servicer hereby represents, warrants and covenants to the

Trustee, for the benefit of each of the Trustee and the Certificateholders and

to the Depositor that as of the Closing Date or as of such date specifically

provided herein:

 

            (i) The Servicer is duly organized, validly existing, and in good

      standing under the laws of the jurisdiction of its formation and has all

       licenses necessary to carry on its business as now being conducted, except

      for such licenses, certificates and permits the absence of which,

      individually or in the aggregate, would not have a material adverse effect

      on the ability of the Servicer to conduct its business as it is presently

      conducted, and is licensed, qualified and in good standing in the states

      where the Mortgaged Property is located if the laws of such state require

      licensing or qualification in order to conduct business of the type

      conducted by the Servicer or to ensure the enforceability or validity of

      each Mortgage Loan; the Servicer has the power and authority to execute

      and deliver this Agreement and to perform in accordance herewith; the

      execution, delivery and performance of this Agreement (including all

      instruments of transfer to be delivered pursuant to this Agreement) by the

      Servicer and the consummation of the transactions contemplated hereby have

      been duly and validly authorized; this Agreement evidences the valid,

      binding and enforceable obligation of the Servicer, subject to applicable

      bankruptcy, insolvency, reorganization, moratorium or other similar laws

      affecting the enforcement of creditors' rights generally; and all

      requisite corporate action has been taken by the Servicer to make this

      Agreement valid and binding upon the Servicer in accordance with its

      terms;

 

            (ii) The consummation of the transactions contemplated by this

      Agreement are in the ordinary course of business of the Servicer and will

      not result in the breach of any term or provision of the certificate of

      formation or the partnership agreement of the Servicer or result in the

      breach of any term or provision of, or conflict with or constitute a

      default under or result in the acceleration of any obligation under, any

      agreement, indenture or loan or credit agreement or other instrument to

      which the Servicer or its property is subject, or result in the violation

      of any law, rule, regulation, order, judgment or decree to which the

      Servicer or its property is subject;

 

            (iii) The Servicer is an approved seller/servicer of conventional

      mortgage loans for Fannie Mae and is an FHA Approved Mortgagee in good

      standing to service mortgages and has not been suspended as a mortgagee or

      servicer by the FHA and has the facilities, procedures and experienced

      personnel necessary for the sound servicing of mortgage loans of the same

      type as the Mortgage Loans. The Servicer is, and shall remain for as long

      as it is servicing the Mortgage Loans hereunder, in good standing as a FHA

      Approved Mortgagee and servicer of mortgage loans for HUD, Fannie Mae or

      Freddie Mac, and no event has occurred, including but not limited to a

      change in insurance coverage, which would make the Servicer unable to

      comply with HUD, Fannie Mae or Freddie Mac or FHA eligibility requirements

      or which would require notification to any of HUD, Fannie Mae, Freddie Mac

      or FHA;

 

            (iv) This Agreement, and all documents and instruments contemplated

      hereby which are executed and delivered by the Servicer, constitute and

      will constitute valid, legal and binding obligations of the Servicer,

      enforceable in accordance with their respective terms, except as the

      enforcement thereof may be limited by applicable bankruptcy laws and

      general principles of equity;

 

            (v) The Servicer does not believe, nor does it have any reason or

      cause to believe, that it cannot perform each and every covenant contained

      in this Agreement;

 

            (vi) There is no action, suit, proceeding or investigation pending

      or, to its knowledge, threatened against the Servicer that, either

      individually or in the aggregate, may result in any material adverse

      change in the business, operations, financial condition, properties or

      assets of the Servicer, or in any material impairment of the right or

      ability of the Servicer to carry on its business substantially as now

      conducted, or in any material liability on the part of the Servicer, or

      that would draw into question the validity or enforceability of this

      Agreement or of any action taken or to be taken in connection with the

      obligations of the Servicer contemplated herein, or that would be likely

      to impair materially the ability of the Servicer to perform under the

      terms of this Agreement;

 

            (vii) No consent, approval or order of any court or governmental

      agency or body is required for the execution, delivery and performance by

      the Servicer of or compliance by the Servicer with this Agreement or the

      consummation of the transactions contemplated by this Agreement, except

      for such consents, approvals, authorizations and orders, if any, that have

      been obtained;

 

            (viii) Neither this Agreement nor any information, certificate of an

      officer, statement furnished in writing or report delivered to the Trustee

      by the Servicer in connection with the transactions contemplated hereby

      contains or will contain any untrue statement of a material fact or omits

      or will omit to state a material fact necessary in order to make the

      statements contained therein, in light of the circumstances under which

      they were made, not misleading; and

 

            (ix) The Servicer has fully furnished, and shall continue to fully

      furnish for so long as it is servicing the Mortgage Loans hereunder, in

      accordance with the Fair Credit Reporting Act and its implementing

      regulations, accurate and complete information on the Mortgagor credit

      files to Equifax, Experian and Trans Union Credit Information Company on a

      monthly basis.

 

            It is understood and agreed that the representations, warranties and

covenants set forth in this Section 2.05 shall survive delivery of the Mortgage

Files to the Trustee and shall inure to the benefit of the Trustee, the

Depositor and the Certificateholders. Upon discovery by any of the Depositor,

the Servicer, the Seller or the Trustee of a breach of any of the foregoing

representations, warranties and covenants which materially and adversely affects

the value of any Mortgage Loan or the interests therein of the

Certificateholders, the party discovering such breach shall give prompt written

notice (but in no event later than two Business Days following such discovery)

to the other parties hereto.

 

            Section 2.06 Representations and Warranties of the Depositor.

 

            The Depositor represents and warrants to the Trust and the Trustee

on behalf of the Certificateholders as follows:

 

            (i) This agreement constitutes a legal, valid and binding obligation

      of the Depositor, enforceable against the Depositor in accordance with its

      terms, except as enforceability may be limited by applicable bankruptcy,

      insolvency, reorganization, moratorium or other similar laws now or

      hereafter in effect affecting the enforcement of creditors' rights in

      general and except as such enforceability may be limited by general

      principles of equity (whether considered in a proceeding at law or in

      equity);

 

            (ii) Immediately prior to the sale and assignment by the Depositor

      to the Trustee on behalf of the Trust of each Mortgage Loan, the Depositor

      had good and marketable title to each Mortgage Loan (insofar as such title

      was conveyed to it by the Seller) subject to no prior lien, claim,

      participation interest, mortgage, security interest, pledge, charge or

      other encumbrance or other interest of any nature;

 

            (iii) As of the Closing Date, the Depositor has transferred all

      right, title interest in the Mortgage Loans to the Trustee on behalf of

      the Trust;

 

            (iv) The Depositor has not transferred the Mortgage Loans to the

      Trustee on behalf of the Trust with any intent to hinder, delay or defraud

      any of its creditors;

 

            (v) The Depositor has been duly incorporated and is validly existing

      as a corporation in good standing under the laws of the State of Delaware,

      with full corporate power and authority to own its assets and conduct its

      business as presently being conducted;

 

            (vi) The Depositor is not in violation of its certificate of

      incorporation or by-laws or in default in the performance or observance of

      any material obligation, agreement, covenant or condition contained in any

      contract, indenture, mortgage, loan agreement, note, lease or other

      instrument to which the Depositor is a party or by which it or its

      properties may be bound, which default might result in any material

      adverse changes in the financial condition, earnings, affairs or business

      of the Depositor or which might materially and adversely affect the

      properties or assets, taken as a whole, of the Depositor;

 

            (vii) The execution, delivery and performance of this Agreement by

      the Depositor, and the consummation of the transactions contemplated

      thereby, do not and will not result in a material breach or violation of

      any of the terms or provisions of, or, to the knowledge of the Depositor,

      constitute a default under, any indenture, mortgage, deed of trust, loan

      agreement or other agreement or instrument to which the Depositor is a

      party or by which the Depositor is bound or to which any of the property

      or assets of the Depositor is subject, nor will such actions result in any

      violation of the provisions of the certificate of incorporation or by-laws

      of the Depositor or, to the best of the Depositor's knowledge without

      independent investigation, any statute or any order, rule or regulation of

      any court or governmental agency or body having jurisdiction over the

      Depositor or any of its properties or assets (except for such conflicts,

      breaches, violations and defaults as would not have a material adverse

      effect on the ability of the Depositor to perform its obligations under

      this Agreement);

 

            (viii) To the best of the Depositor's knowledge without any

      independent investigation, no consent, approval, authorization, order,

      registration or qualification of or with any court or governmental agency

      or body of the United States or any other jurisdiction is required for the

      issuance of the Certificates, or the consummation by the Depositor of the

      other transactions contemplated by this Agreement, except such consents,

      approvals, authorizations, registrations or qualifications as (a) may be

      required under State securities or Blue Sky laws, (b) have been previously

      obtained or (c) the failure of which to obtain would not have a material

      adverse effect on the performance by the Depositor of its obligations

      under, or the validity or enforceability of, this Agreement; and

 

            (ix) There are no actions, proceedings or investigations pending

      before or, to the Depositor's knowledge, threatened by any court,

      administrative agency or other tribunal to which the Depositor is a party

      or of which any of its properties is the subject: (a) which if determined

      adversely to the Depositor would have a material adverse effect on the

      business, results of operations or financial condition of the Depositor;

      (b) asserting the invalidity of this Agreement or the Certificates; (c)

      seeking to prevent the issuance of the Certificates or the consummation by

      the Depositor of any of the transactions contemplated by this Agreement,

       as the case may be; (d) which might materially and adversely affect the

      performance by the Depositor of its obligations under, or the validity or

      enforceability of, this Agreement.

 

            Section 2.07 Issuance of Certificates and the Uncertificated Regular

Interests.

 

            The Trustee acknowledges the assignment to it of the Mortgage Loans

and the delivery to it (or the Custodian, as bailee and Custodian of the

Trustee) of the Mortgage Files, subject to the provisions of Sections 2.01 and

2.02, and the Trustee acknowledges the assignment to it of all other assets

included in the Trust Fund, receipt of which is hereby acknowledged.

Concurrently with such assignment and delivery and in exchange therefor, the

Trustee, pursuant to the Written Order to Authenticate executed by an officer of

the Depositor, has executed, and the Certificate Registrar has authenticated and

delivered to or upon the order of the Depositor, the Certificates (other than

the Residual Certificates) in minimum dollar denominations of $25,000 and

integral dollar multiples of $1 in excess. The Class X Certificates are issuable

only in minimum denominations of $1 notional amount. The Class R and Class R-X

Certificates are issuable only in minimum Percentage Interests of 10%. The

Trustee acknowledges the issuance of the uncertificated REMIC 1 Regular

Interests and declares that it holds such regular interests as assets of REMIC

2. The Trustee acknowledges the issuance of the uncertificated REMIC 2 Class X/N

Interest and declares that it holds such regular interest as the asset of REMIC

A. The Trustee acknowledges the issuance of the uncertificated REMIC 2 Class B-1

Regular Interest and declares that it holds such regular interest as the asset

of REMIC B. The Trustee acknowledges the issuance of the uncertificated REMIC 2

Class B-2 Regular Interest and declares that it holds such regular interest as

the asset of REMIC C. The Trustee acknowledges the issuance of the

uncertificated REMIC 2 Class B-3 Regular Interest and declares that it holds

such regular interest as the asset of REMIC D. The Trustee acknowledges the

issuance of the uncertificated REMIC 2 Class B-4 Regular Interest and declares

that it holds such regular interest as the asset of REMIC E. The Trustee

acknowledges the issuance of the uncertificated REMIC 2 Class B-5 Regular

Interest and declares that it holds such regular interest as the asset of REMIC

F. The Trustee acknowledges that it holds the REMIC A Class X/N Interest as an

asset of the Grantor Trust, which Grantor Trust will issue the Class X/N

Interest, subject to the obligation thereof to pay Cap Carryover Amounts on

behalf of the Holders of the Fixed-Rate and Floating Rate Certificates. In

addition to the assets described in the preceding sentence, the assets of the

Grantor Trust shall also include the Yield Maintenance Agreements, the Reserve

Accounts and the beneficial interest of the Class X/N Interest with respect

thereto, subject to the obligation to pay Cap Carryover Amounts. The interests

evidenced by the Certificates constitute the entire beneficial ownership

interest in the Trust Fund.

 

            Section 2.08 Representations and Warranties of the Seller.

 

            The Seller hereby represents and warrants to the Trust and the

Trustee on behalf of the Certificateholders that as of the Closing Date or as of

such date specifically provided herein:

 

       &