Back to top

EX 10.1 SERIES SUPPLEMENT,

Pooling and Servicing Agreement

EX 10.1 SERIES SUPPLEMENT, | Document Parties: RALI SERIES 2006-QA10 TRUST | RESIDENTIAL ACCREDIT LOANS, INC., | RESIDENTIAL FUNDING COMPANY, LLC, | DEUTSCHE BANK TRUST COMPANY AMERICAS, You are currently viewing:
This Pooling and Servicing Agreement involves

RALI SERIES 2006-QA10 TRUST | RESIDENTIAL ACCREDIT LOANS, INC., | RESIDENTIAL FUNDING COMPANY, LLC, | DEUTSCHE BANK TRUST COMPANY AMERICAS,

. RealDealDocs™ contains millions of easily searchable legal documents and clauses from top law firms. Search for free - click here.
Title: EX 10.1 SERIES SUPPLEMENT,
Governing Law: New York     Date: 12/14/2006

EX 10.1 SERIES SUPPLEMENT,, Parties: rali series 2006-qa10 trust , residential accredit loans  inc.  , residential funding company  llc  , deutsche bank trust company americas
50 of the Top 250 law firms use our Products every day
 
 
                                                                   
                             
EXECUTION COPY
 
 
 
                                                                   
                                               

 
                      
                             
RESIDENTIAL ACCREDIT LOANS, INC.,
 
                                                               
Company,
 
                                                   
RESIDENTIAL FUNDING COMPANY, LLC,
 
                                 
                          
Master Servicer,
 
                                                                  
and
 
                                                 
DEUTSCHE BANK TRUST COMPANY AMERICAS,
 
                                                     
           
Trustee
 
                                                          
SERIES SUPPLEMENT,
 
                                                     
Dated as of November 1, 2006
 
                                                                  
TO
 
     
                                                      
STANDARD TERMS OF
                                                    
POOLING AND SERVICING AGREEMENT
                                                     
dated as of November 1, 2006
 
                 
                           
Mortgage Asset-Backed Pass-Through Certificates
 
                                                           
SERIES 2006-QA10
 
 
 
                                                                   
                                 
              

 
 
 
 
 



 
 
 
                                                           
TABLE OF CONTENTS
                                                         

ARTICLE I DEFINITIONS
...........................................................................................2
 
         
SECTION 1.01.
         
DEFINITIONS.......................................................................2
 
         
SECTION 1.02.
         
DETERMINATION OF
LIBOR............................................................2
 
    
     
SECTION 1.03.
         
USE OF WORDS AND
PHRASES..........................................................2
 
ARTICLE II CONVEYANCE OF MORTGAGE LOANS; ORIGINAL ISSUANCE OF
CERTIFICATES.......................................2
 
         
SECTION 2.01.
      
   
CONVEYANCE OF MORTGAGE
LOANS......................................................2
 
         
SECTION 2.02.
         
REPRESENTATIONS, WARRANTIES AND COVENANTS OF THE MASTER SERVICER
AND THE COMPANY..2
 
         
SECTION 2.03.
         
REPRESENTATIONS AND WARRANTIES OF
SELLERS.........................................2
 
         
SECTION 2.04.
         
EXECUTION AND AUTHENTICATION OF CERTIFICATES/ISSUANCE OF
CERTIFICATES EVIDENCING 
                               
INTERESTS IN
REMICS...............................................................2
 
         
SECTION 2.05.
         
CONVEYANCE OF UNCERTIFICATED REMIC REGULAR INTERESTS; ACCEPTANCE BY
THE TRUSTEE...2
 
         
SECTION 2.06.
         
ISSUANCE OF CERTIFICATES EVIDENCING INTEREST IN REMIC III AND REMIC
IV............2
 
         
SECTION 2.07.
         
PURPOSES AND POWERS OF THE
TRUST..................................................2
 
         
SECTION 2.08.
         
AGREEMENT REGARDING ABILITY TO
DISCLOSE...........................................2
 
ARTICLE III ADMINISTRATION AND SERVICING OF MORTGAGE
LOANS.......................................................2
 
         
SECTION 3.01.
         
MASTER SERVICER TO ACT AS
SERVICER................................................2
 
         
SECTION 3.02.
         
SUBSERVICING AGREEMENTS BETWEEN MASTER SERVICER AND SUBSERVICERS;
ENFORCEMENT OF 
                               
SUBSERVICERS' AND SELLERS'
OBLIGATIONS............................................2
 
         
SECTION 3.03.
         
SUCCESSOR
SUBSERVICERS............................................................2
 
         
SECTION 3.04.
         
LIABILITY OF THE MASTER
SERVICER..................................................2
 
         
SECTION 3.05.
         
NO CONTRACTUAL RELATIONSHIP BETWEEN SUBSERVICER AND TRUSTEE OR
CERTIFICATEHOLDERS.2
 
         
SECTION 3.06.
         
ASSUMPTION OR TERMINATION OF SUBSERVICING AGREEMENTS BY
TRUSTEE...................2
 
         
SECTION 3.07.
         
COLLECTION OF CERTAIN MORTGAGE LOAN PAYMENTS; DEPOSIT TO CUSTODIAL
ACCOUNT........2
 
         
SECTION 3.08.
         
SUBSERVICING ACCOUNTS; SERVICING
ACCOUNTS.........................................2
 
         
SECTION 3.09.
         
ACCESS TO CERTAIN DOCUMENTATION AND
  
INFORMATION REGARDING THE MORTGAGE LOANS.....2
 
         
SECTION 3.10.
         
PERMITTED WITHDRAWALS FROM THE CUSTODIAL
ACCOUNT..................................2
 
         
SECTION 3.11.
         
MAINTENANCE OF THE PRIMARY INSURANCE
  
POLICIES; COLLECTIONS THEREUNDER............2
 
         
SECTION 3.12.
         
MAINTENANCE OF FIRE INSURANCE AND OMISSIONS AND FIDELITY
COVERAGE.................2
 
         
SECTION 3.13.
         
ENFORCEMENT OF DUE-ON-SALE CLAUSES; ASSUMPTION AND
  
MODIFICATION AGREEMENTS; CERTAIN 
                               
ASSIGNMENTS.......................................................................2
 
         
SECTION 3.14.
         
REALIZATION UPON DEFAULTED MORTGAGE
LOANS.........................................2
 
         
SECTION 3.15.
         
TRUSTEE TO COOPERATE; RELEASE OF CUSTODIAL
FILES..................................2
 
         
SECTION 3.16.
         
SERVICING AND OTHER COMPENSATION; COMPENSATING
INTEREST...........................2
 
         
SECTION 3.17.
         
REPORTS TO THE TRUSTEE AND THE
COMPANY............................................2
 
         
SECTION 3.18.
         
ANNUAL STATEMENT AS TO
COMPLIANCE.................................................2
 
         
SECTION 3.19.
         
ANNUAL INDEPENDENT PUBLIC ACCOUNTANTS' SERVICING
REPORT...........................2
 
         
SECTION 3.20.
         
RIGHTS OF THE COMPANY IN RESPECT OF THE MASTER
SERVICER...........................2
 
         
SECTION 3.21.
         
ADMINISTRATION OF BUYDOWN
FUNDS...................................................2
 
         
SECTION 3.22.
         
ADVANCE
FACILITY..................................................................2
 
ARTICLE IV PAYMENTS TO
CERTIFICATEHOLDERS........................................................................2
 
         
SECTION 4.01.
         
CERTIFICATE
ACCOUNT...............................................................2
 
         
SECTION 4.02.
         
DISTRIBUTIONS.....................................................................2
 
         
SECTION 4.03.
         
STATEMENTS TO CERTIFICATEHOLDERS; STATEMENTS TO THE RATING
AGENCIES; EXCHANGE 
                               
ACT REPORTING.
...................................................................2
 
         
SECTION 4.04.
         
DISTRIBUTION OF REPORTS TO THE TRUSTEE AND THE COMPANY; ADVANCES BY
THE MASTER 
            
                   
SERVICER.
........................................................................2
 
         
SECTION 4.05.
         
ALLOCATION OF REALIZED
LOSSES.....................................................2
 
         
SECTION 4.06.
         
REPORTS OF FORECLOSURES AND ABANDONMENT OF MORTGAGED
PROPERTY.....................2
 
         
SECTION 4.07.
         
OPTIONAL PURCHASE OF DEFAULTED MORTGAGE
LOANS.....................................2
 
         
SECTION 4.08.
         
SURETY
BOND.......................................................................2
 
         
SECTION 4.09.
         
SWAP
AGREEMENT....................................................................2
 
         
SECTION 4.10.
         
COLLATERAL
ACCOUNT................................................................2
 
ARTICLE V THE
CERTIFICATES.......................................................................................2
 
         
SECTION 5.01.
         
THE
CERTIFICATES..................................................................2
 
         
SECTION 5.02.
         
REGISTRATION OF TRANSFER AND EXCHANGE OF
CERTIFICATES.............................2
 
         
SECTION 5.03.
         
MUTILATED, DESTROYED, LOST OR STOLEN
CERTIFICATES.................................2
 
         
SECTION 5.04.
         
PERSONS DEEMED
OWNERS.............................................................2
 
         
SECTION 5.05.
         
APPOINTMENT OF PAYING
AGENT.......................................................2
 
         
SECTION 5.06.
         
U.S.A. PATRIOT ACT
COMPLIANCE.....................................................2
 
ARTICLE VI THE COMPANY AND THE MASTER
SERVICER...................................................................2
 
ARTICLE VII DEFAULT
.............................................................................................2
 
ARTICLE VIII CONCERNING THE TRUSTEE AND SUPPLEMENTAL INTEREST TRUST
TRUSTEE......................................2
 
         
SECTION 8.01.
         
DUTIES OF THE TRUSTEE AND SUPPLEMENTAL INTEREST TRUST
TRUSTEE.....................2
 
         
SECTION 8.02.
         
CERTAIN MATTERS AFFECTING THE TRUSTEE AND SUPPLEMENTAL INTEREST
TRUST TRUSTEE.....2
 
         
SECTION 8.03.
         
TRUSTEE AND SUPPLEMENTAL INTEREST TRUST TRUSTEE NOT LIABLE FOR
CERTIFICATES OR 
 
                              
MORTGAGE LOANS.
..................................................................2
 
         
SECTION 8.04.
         
TRUSTEE AND SUPPLEMENTAL INTEREST TRUST TRUSTEE MAY OWN
CERTIFICATES..............2
 
         
SECTION 8.05.
   
      
MASTER SERVICER TO PAY TRUSTEE'S AND SUPPLEMENTAL INTEREST TRUST
TRUSTEE'S FEES 
                               
AND EXPENSES; 
                               
INDEMNIFICATION...................................................................2
 
       
  
SECTION 8.06.
         
ELIGIBILITY REQUIREMENTS FOR
TRUSTEE..............................................2
 
         
SECTION 8.07.
         
RESIGNATION AND REMOVAL OF THE TRUSTEE AND SUPPLEMENTAL INTEREST
TRUST TRUSTEE....2
 
         
SECTION 8.08.
         
SUCCESSOR TRUSTEE AND SUCCESSOR SUPPLEMENTAL INTEREST TRUST
TRUSTEE...............2
 
         
SECTION 8.09.
         
MERGER OR CONSOLIDATION OF
TRUSTEE................................................2
 
         
SECTION 8.10.
         
APPOINTMENT OF CO-TRUSTEE OR SEPARATE TRUSTEE.
  
(SEE SECTION 8.10 OF THE 
                               
STANDARD TERMS).
.................................................................2
 
         
SECTION 8.11.
         
APPOINTMENT OF
CUSTODIANS.........................................................2
 
         
SECTION 8.12.
         
APPOINTMENT OF OFFICE OR AGENCY.
  
(SEE SECTION 8.12 OF THE STANDARD TERMS)........2
 
         
SECTION 8.13.
         
SWAP
AGREEMENT....................................................................2
 
ARTICLE IX
TERMINATION...........................................................................................2
 
         
SECTION 9.01.
         
OPTIONAL PURCHASE BY THE MASTER SERVICER OF ALL CERTIFICATES;
TERMINATION UPON 
                           
    
PURCHASE BY THE 
                               
MASTER SERVICER OR LIQUIDATION OF ALL MORTGAGE
LOANS..............................2
 
ARTICLE X REMIC
PROVISIONS.......................................................................................2
 
   
      
SECTION 10.01.
        
REMIC
ADMINISTRATION..............................................................2
 
         
SECTION 10.02.
        
MASTER SERVICER; REMIC ADMINISTRATOR AND TRUSTEE
INDEMNIFICATION..................2
 
         
SECTION 10.03.
    
    
DESIGNATION OF
REMICS.............................................................2
 
         
SECTION 10.04.
        
DISTRIBUTIONS ON THE UNCERTIFICATED REMIC REGULAR
INTERESTS.......................2
 
         
SECTION 10.05.
        
COMPLIANCE WITH WITHHOLDING
REQUIREMENTS..........................................2
 
ARTICLE XI MISCELLANEOUS
PROVISIONS..............................................................................2
 
         
SECTION 11.01.
        
AMENDMENT.........................................................................2
 
         
SECTION 11.02.
        
RECORDATION OF AGREEMENT;
COUNTERPARTS............................................2
 
         
SECTION 11.03.
        
LIMITATION ON RIGHTS OF
CERTIFICATEHOLDERS........................................2
 
         
SECTION 11.04.
        
GOVERNING
LAW.....................................................................2
 
         
SECTION 11.05.
        
NOTICES...........................................................................2
 
       
  
SECTION 11.06.
        
REQUIRED NOTICES TO RATING AGENCY AND
SUBSERVICER.................................2
 
         
SECTION 11.07.
        
SEVERABILITY OF
PROVISIONS........................................................2
 
         
SECTION 11.08.
        
SUPPLEMENTAL PROVISIONS FOR
RESECURITIZATION......................................2
 
         
SECTION 11.09.
        
ALLOCATION OF VOTING
RIGHTS.......................................................2
 
         
SECTION 11.10.
        
NO
PETITION.......................................................................2
 
ARTICLE XII
  
COMPLIANCE WITH REGULATION
AB.......................................................................2
 
 
 
 



 
 
 
                                                               
EXHIBITS
 
 
         
Exhibit One:
               
Mortgage Loan Schedule
 
         
Exhibit Two:
               
Information to be Included in Monthly Distribution Date Statement
 
         
Exhibit Three:
             
Standard Terms of Pooling and Servicing Agreement, dated as of
November 1, 2006
 
         
Exhibit Four:
              
Swap Agreement
 
         
Exhibit Five:
              
SB-AM Swap Agreement
 
         
Exhibit Six:
               
Form of Certificate to be Given by Certificate Owner
 
         
Exhibit Seven:
      
       
Form of Certificate to be Given by Euroclear or Cedel
 
         
Exhibit Eight:
             
Form of Certificate to be Given by Transferee of Beneficial
Interest in a Regulation S Book-Entry
                                    
Certificate
 
         
Exhibit Nine:
              
Form of Transfer Certificate for Exchange or Transfer from 144A
Book-Entry Certificate to
                                    
Regulation S Book-Entry Certificate
 
         
Exhibit Ten:
               
Form of Initial Purchaser Exchange Instructions
 
         
Exhibit Eleven-A:
          
Form of Rule 144A Global Class SB-1 Certificate
 
         
Exhibit Eleven-B:
          
Form of Permanent Regulation S Global Class SB-1 Certificate
 
         
Exhibit Eleven-C:
          
Form of Temporary Regulation S Global Class SB-1 Certificate
 
 
 
 
 
 
 
 
 



 
 
 
 
         
This is a Series
  
Supplement,
  
dated as of November 1, 2006 (the "Series
  
Supplement"),
  
to the Standard
  
Terms of Pooling and
Servicing
  
Agreement,
  
dated as of November 1, 2006 and attached as Exhibit Four hereto
(the "Standard
  
Terms" and,
  
together with this
Series
  
Supplement,
  
the "Pooling and Servicing
  
Agreement" or "Agreement"),
  
among
  
RESIDENTIAL
  
ACCREDIT LOANS,
  
INC., as the company
(together with its permitted
  
successors and assigns,
  
the "Company"),
  
RESIDENTIAL FUNDING COMPANY,
  
LLC, as master servicer (together
with its
  
permitted
  
successors
  
and
  
assigns,
  
the "Master
  
Servicer"),
  
and
  
DEUTSCHE
  
BANK TRUST
  
COMPANY
  
AMERICAS,
  
as Trustee and
supplemental
  
interest trust trustee (together with its permitted successors and
assigns, the "Trustee" and the "Supplemental
  
Interest
Trust Trustee"), respectively.
 
                                                        
PRELIMINARY STATEMENT:
 
         
The Company intends to sell mortgage asset-backed 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 Mortgage Loans.
 
         
The terms and
  
provisions
  
of the
  
Standard
  
Terms are hereby
  
incorporated
  
by
  
reference
  
herein as though set forth in full
herein.
  
If any term or
  
provision
  
contained
  
herein
  
shall
  
conflict
  
with or be
  
inconsistent
  
with any
  
provision
  
contained in the
Standard Terms, the terms and provisions of this Series
  
Supplement shall govern.
  
All capitalized
  
terms not otherwise
  
defined herein
shall have the meanings set forth in the Standard
  
Terms.
  
The Pooling and
  
Servicing
  
Agreement
  
shall be dated as of the date of this
Series Supplement.
 
                                                                
REMIC I
 
         
As provided herein,
  
the REMIC
  
Administrator
  
will make an election to treat the segregated pool of assets
  
consisting of the
Mortgage
  
Loans and certain other related assets
  
(exclusive of the
  
Supplemental
  
Interest
  
Trust Account,
  
the Swap Agreement and the
SB-AM Swap
  
Agreement)
  
subject to this
  
Agreement as a real estate
  
mortgage
  
investment
  
conduit (a "REMIC")
  
for federal
  
income tax
purposes,
  
and such
  
segregated
  
pool of assets
  
will be
  
designated
  
as
  
"REMIC I."
  
Component
  
I of the Class R-1
  
Certificates
  
will
represent the sole Class of "residual
  
interests"
  
in REMIC I for purposes of the REMIC
  
Provisions
  
(as defined
  
herein) under federal
income tax law.
  
Component
  
I of the Class R-1
  
Certificates
  
will not bear
  
interest
  
or have a
  
Certificate
  
Principal
  
Balance.
  
The
following table irrevocably sets forth the designation,
  
remittance rate (the
  
"Uncertificated
  
REMIC I Pass-Through Rate") and initial
Uncertificated
  
Principal
  
Balance for each of the
  
"regular
  
interests"
  
in REMIC I (the
  
"REMIC I
  
Regular
  
Interests").
  
The "latest
possible
  
maturity
  
date"
  
(determined
  
solely for purposes of satisfying
  
Treasury
  
regulation
  
Section 1.860G-1(a)(4)(iii))
  
for each
REMIC I Regular Interest shall be the Maturity Date.
  
None of the REMIC I Regular Interests will be certificated.
 
                        
UNCERTIFICATED REMIC I
        
INITIAL UNCERTIFICATED REMIC I
    
DESIGNATION
            
PASS-THROUGH RATE
                
PRINCIPAL BALANCE
        
I-1-A
                
Variable(1)
                      
5,402,848.500
        
I-2-A
                
Variable(1)
                      
5,244,108.995
        
I-3-A
                
Variable(1)
                      
5,090,030.470
        
I-4-A
                
Variable(1)
                      
4,940,476.165
        
I-5-A
                
Variable(1)
                      
4,795,313.290
        
I-6-A
                
Variable(1)
                      
4,654,412.960
        
I-7-A
                
Variable(1)
                      
4,517,650.080
        
I-8-A
                
Variable(1)
                      
4,384,903.205
        
I-9-A
                
Variable(1)
                      
4,256,054.485
       
I-10-A
       
         
Variable(1)
                      
4,130,989.490
       
I-11-A
                
Variable(1)
                      
4,009,597.190
       
I-12-A
                
Variable(1)
                      
3,891,769.760
       
I-13-A
                
Variable(1)
        
              
3,777,402.585
       
I-14-A
                
Variable(1)
                      
3,666,394.100
       
I-15-A
                
Variable(1)
                      
3,558,645.715
       
I-16-A
                
Variable(1)
                      
3,454,061.740
       
I-17-A
                
Variable(1)
                      
3,352,549.290
       
I-18-A
                
Variable(1)
                      
3,254,018.210
       
I-19-A
                
Variable(1)
                      
3,158,380.985
       
I-20-A
               
 
Variable(1)
                      
3,065,552.665
       
I-21-A
                
Variable(1)
                      
2,975,450.800
       
I-22-A
                
Variable(1)
                      
2,887,995.360
       
I-23-A
                
Variable(1)
                
      
2,803,108.645
       
I-24-A
                
Variable(1)
                      
2,720,715.270
       
I-25-A
                
Variable(1)
                      
2,640,742.020
       
I-26-A
                
Variable(1)
                      
2,563,117.860
       
I-27-A
                
Variable(1)
                      
2,487,773.830
       
I-28-A
                
Variable(1)
                      
2,414,642.990
       
I-29-A
                
Variable(1)
                      
2,343,660.355
       
I-30-A
                
Variable(1)
                      
2,274,762.880
       
I-31-A
                
Variable(1)
                      
2,208,603.620
       
I-32-A
                
Variable(1)
                      
2,143,657.500
       
I-33-A
                
Variable(1)
                      
2,080,410.385
       
I-34-A
                
Variable(1)
                      
2,019,224.550
       
I-35-A
                
Variable(1)
                      
1,959,814.585
       
I-36-A
                
Variable(1)
                      
1,902,199.340
       
I-37-A
   
             
Variable(1)
                      
1,846,256.230
       
I-38-A
                
Variable(1)
                      
1,791,963.945
       
I-39-A
                
Variable(1)
                      
1,739,266.920
       
I-40-A
                
Variable(1)
    
                  
1,688,118.295
       
I-41-A
                
Variable(1)
                      
1,638,472.610
       
I-42-A
                
Variable(1)
                      
1,590,285.735
       
I-43-A
                
Variable(1)
                      
1,543,472.490
       
I-44-A
                
Variable(1)
                      
1,498,078.365
       
I-45-A
                
Variable(1)
                      
1,454,018.170
       
I-46-A
                
Variable(1)
                      
1,411,252.725
       
I-47-A
           
     
Variable(1)
                      
1,369,744.025
       
I-48-A
                
Variable(1)
                      
1,329,455.150
       
I-49-A
                
Variable(1)
                      
1,290,350.285
       
I-50-A
                
Variable(1)
            
          
1,252,394.645
       
I-51-A
                
Variable(1)
                      
1,215,554.500
       
I-52-A
                
Variable(1)
                      
1,179,797.075
       
I-53-A
                
Variable(1)
                      
1,145,090.570
    
   
I-54-A
                
Variable(1)
                      
1,111,404.135
       
I-55-A
                
Variable(1)
                      
1,078,707.795
       
I-56-A
                
Variable(1)
                      
1,046,963.750
       
I-57-A
                
Variable(1)
                      
1,016,353.335
       
I-58-A
                
Variable(1)
                      
9,864,10.945
       
I-59-A
                
Variable(1)
                      
9,623,46.850
       
I-60-A
                
Variable(1)
                     
31,533,201.600
        
I-1-B
                
Variable(1)
                      
5,402,848.500
        
I-2-B
                
Variable(1)
                      
5,244,108.995
        
I-3-B
                
Variable(1)
                      
5,090,030.470
        
I-4-B 
               
Variable(1)
                      
4,940,476.165
        
I-5-B
                
Variable(1)
                      
4,795,313.290
        
I-6-B
                
Variable(1)
                      
4,654,412.960
        
I-7-B
                
Variable(1)
  
                    
4,517,650.080
        
I-8-B
                
Variable(1)
                      
4,384,903.205
        
I-9-B
                
Variable(1)
                      
4,256,054.485
       
I-10-B
                
Variable(1)
                      
4,130,989.490
       
I-11-B
                
Variable(1)
                      
4,009,597.190
       
I-12-B
                
Variable(1)
                      
3,891,769.760
       
I-13-B
                
Variable(1)
                      
3,777,402.585
       
I-14-B
         
       
Variable(1)
                      
3,666,394.100
       
I-15-B
                
Variable(1)
                      
3,558,645.715
       
I-16-B
                
Variable(1)
                      
3,454,061.740
       
I-17-B
                
Variable(1)
          
            
3,352,549.290
       
I-18-B
                
Variable(1)
                      
3,254,018.210
       
I-19-B
                
Variable(1)
                      
3,158,380.985
       
I-20-B
                
Variable(1)
                      
3,065,552.665
  
     
I-21-B
                
Variable(1)
                      
2,975,450.800
       
I-22-B
                
Variable(1)
                      
2,887,995.360
       
I-23-B
                
Variable(1)
                      
2,803,108.645
       
I-24-B
                
Variable(1)
                      
2,720,715.270
       
I-25-B
                
Variable(1)
                      
2,640,742.020
       
I-26-B
                
Variable(1)
                      
2,563,117.860
       
I-27-B
                
Variable(1)
                  
    
2,487,773.830
       
I-28-B
                
Variable(1)
                      
2,414,642.990
       
I-29-B
                
Variable(1)
                      
2,343,660.355
       
I-30-B
                
Variable(1)
                      
2,274,762.880
       
I-31-B
                
Variable(1)
                      
2,208,603.620
       
I-32-B
                
Variable(1)
                      
2,143,657.500
       
I-33-B
                
Variable(1)
                      
2,080,410.385
       
I-34-B
                
Variable(1)
                      
2,019,224.550
       
I-35-B
                
Variable(1)
                      
1,959,814.585
       
I-36-B
                
Variable(1)
                      
1,902,199.340
       
I-37-B
                
Variable(1)
                      
1,846,256.230
       
I-38-B
                
Variable(1)
                      
1,791,963.945
       
I-39-B
                
Variable(1)
                      
1,739,266.920
       
I-40-B
                
Variable(1)
                      
1,688,118.295
       
I-41-B
     
           
Variable(1)
                      
1,638,472.610
       
I-42-B
                
Variable(1)
                      
1,590,285.735
       
I-43-B
                
Variable(1)
                      
1,543,472.490
       
I-44-B
                
Variable(1)
      
                
1,498,078.365
       
I-45-B
                
Variable(1)
                      
1,454,018.170
       
I-46-B
                
Variable(1)
                      
1,411,252.725
       
I-47-B
                
Variable(1)
                      
1,369,744.025
       
I-48-B
                
Variable(1)
                      
1,329,455.150
       
I-49-B
                
Variable(1)
                      
1,290,350.285
       
I-50-B
                
Variable(1)
                      
1,252,394.645
       
I-51-B
             
   
Variable(1)
                      
1,215,554.500
       
I-52-B
                
Variable(1)
                      
1,179,797.075
       
I-53-B
                
Variable(1)
                      
1,145,090.570
       
I-54-B
                
Variable(1)
              
        
1,111,404.135
       
I-55-B
                
Variable(1)
                      
1,078,707.795
       
I-56-B
                
Variable(1)
                      
1,046,963.750
       
I-57-B
                
Variable(1)
                      
1,016,353.335
      
 
I-58-B
                
Variable(1)
                      
9,864,10.945
       
I-59-B
                
Variable(1)
                      
9,623,46.850
       
I-60-B
                
Variable(1)
                     
31,533,201.600
         
A-I
                 
Variable(1)
                      
10,462,898.19
_______________
(1)
  
Calculated as provided in the definition of Uncertificated REMIC I
Pass-Through Rate.
 
                                                               
REMIC II
 
         
As provided herein,
  
the REMIC
  
Administrator
  
will make an election to treat the segregated pool of assets
  
consisting of the
REMIC I
  
Regular
  
Interests as a REMIC for federal
  
income tax
  
purposes,
  
and such
  
segregated
  
pool of assets will be
  
designated
  
as
"REMIC II."
  
Component II of the Class R-1 Certificates will represent the sole
Class of "residual
  
interests" in REMIC II for purposes
of the REMIC
  
Provisions
  
under federal
  
income tax law.
  
Component II of the Class R-1
  
Certificates
  
will not bear interest or have a
Certificate
  
Principal
  
Balance.
  
The following table
  
irrevocably
  
sets forth the
  
designation,
  
remittance rate (the
  
"Uncertificated
REMIC II
  
Pass-Through
  
Rate") and initial
  
Uncertificated
  
Principal
  
Balance for each of the
  
"regular
  
interests"
  
in REMIC II
  
(the
"REMIC II Regular
  
Interests").
  
The "latest possible maturity date" (determined solely for purposes
of satisfying
  
Treasury regulation
Section 1.860G-1(a)(4)(iii))
  
for each REMIC II
  
Regular
  
Interest shall be the Maturity Date. None of the REMIC II
  
Regular
  
Interests
will be certificated.
 
                            
UNCERTIFICATED REMIC II
    
INITIAL UNCERTIFICATED REMIC II
      
DESIGNATION
              
PASS-THROUGH RATE
              
PRINCIPAL BALANCE
           
LT1
                    
Variable(1)
                    
$377,901,399.95
           
LT2
                    
Variable(1)
                         
$14,094.31
           
LT3
                    
Variable(1)
                         
$23,701.98
           
LT4
                    
Variable(1)
     
                    
$23,701.98
          
LT-IO
                   
Variable(1)
                       
(2)
____________
(1)
      
Calculated as provided in the definition of Uncertificated REMIC II
Pass-Through Rate.
(2)
      
REMIC II
  
Regular
  
Interest
  
LT-IO 
 
will
  
not have an
  
Uncertificated
  
Principal
  
Balance
  
but
  
will
  
accrue
  
interest
  
on its
         
uncertificated notional amount calculated in accordance with the
definition of "Uncertificated Notional Amount" herein.
 
 
 



 
 
 
                           
                                    
REMIC III
 
         
As provided
  
herein,
  
the REMIC
  
Administrator
  
will elect to treat the segregated
  
pool of assets
  
consisting of the REMIC II
Regular
  
Interests as a REMIC for federal
  
income tax
  
purposes,
  
and such
  
segregated
  
pool of assets will be designated as REMIC III.
Component III of the Class R-1
  
Certificates
  
will
  
represent the sole Class of
  
"residual
  
interests" in REMIC III for purposes of the
REMIC
  
Provisions
  
under
  
federal
  
income
  
tax law.
  
Component
  
III of the
  
Class R-1
  
Certificates
  
will not bear
  
interest
  
or have a
Certificate
  
Principal
  
Balance.
  
The following table
  
irrevocably sets forth the designation,
  
Pass-Through
  
Rate,
  
aggregate
  
Initial
Certificate
  
Principal
  
Balance,
  
certain
  
features,
  
Maturity
  
Date,
  
initial
  
ratings and
  
minimum
  
denominations
  
for each
  
Class of
Certificates
  
that evidence
  
"regular
  
interests"
  
in REMIC III and REMIC III Regular
  
Interests
  
SB-IO,
  
SB-PO and IO (the
  
"REMIC III
Regular
   
Interests").
   
The
   
"latest
   
possible
   
maturity
   
date"
   
(determined
   
solely
  
for
   
purposes
  
of
   
satisfying
   
Treasury
Regulation Section 1.860G-1(a)(4)(iii))
  
for each REMIC III
  
Regular Interest shall be the Maturity Date.
  
REMIC III Regular
  
Interests
SB-IO, SB-PO and IO will not be certificated.
 
 
 
                                          
AGGREGATE
                                           
INITIAL
                                         
CERTIFICATE
                             
PASS-THROUGH PRINCIPAL
         
                     
MATURITY
    
MOODY'S /
      
MINIMUM
 DESIGNATION
       
TYPE
        
RATE
        
BALANCE
            
FEATURES
             
DATE
         
S&P
      
DENOMINATIONS
 
                                                         
Senior /Adjustable
    
                         
Adjustable
                         
Rate
             
November
Class A-1
       
Regular(1)
   
Rate(2)(3) $100,000,000.00
                          
25, 2036
    
Aaa / AAA
    
$100,000.00
                                                    
       
Super Senior /
                
Regular(1)
   
Adjustable
                    
Adjustable Rate
       
November
    
Aaa / AAA
    
$100,000.00
Class A-2
                    
Rate(2)(3) $230,607,000.00
                          
25, 2036
                          
                                
Senior Support /
                
Regular(1)
   
Adjustable
                    
Adjustable Rate
       
November
    
Aaa / AAA
    
$100,000.00
Class A-3
                    
Rate(2)(3) $25,623,000.00
                           
25, 2036
Class M-1
       
Regular(1)
   
Adjustable
                 
Mezzanine/Adjustable
     
November
     
Aa2 / AA
    
$100,000.00
                             
Rate(2)(3)
  
$8,882,000.00
          
Rate
             
25, 2036
Class M-2
       
Regular(1)
   
Adjustable
        
         
Mezzanine/Adjustable
     
November
     
A2 / AA-
    
$100,000.00
                             
Rate(2)(3)
  
$4,724,000.00
          
Rate
             
25, 2036
Class M-3
       
Regular(1)
   
Adjustable
                 
Mezzanine/Adjustable
     
November
    
Baa1 / A+
    
$250,000.00
                             
Rate(2)(3)
  
$1,322,000.00
          
Rate
             
25, 2036
Class M-4
       
Regular(1)
   
Adjustable
                 
Mezzanine/Adjustable
     
November
     
Baa2 / A
    
$250,000.00
                         
    
Rate(2)(3)
  
$1,322,000.00
          
Rate
             
25, 2036
Class M-5
       
Regular(1)
   
Adjustable
                 
Mezzanine/Adjustable
     
November
     
Baa3/A-
     
$250,000.00
                             
Rate(2)(3)
  
$1,322,000.00
          
Rate
     
        
25, 2036
Class M-6
       
Regular(1)
   
Adjustable
                 
Mezzanine/Adjustable
     
November
    
Ba1 / BBB
    
$250,000.00
                             
Rate(2)(3)
  
$1,700,000.00
          
Rate
             
25, 2036
SB-IO
           
Regular (4)
    
 
(4)
          
N/A
        
Subordinate/Interest
     
November
       
N/R
           
N/A
                                                                
Only
             
25, 2036
SB-PO
           
Regular (5)
     
N/A
     
$2,460,898.22
   
Subordinate/Principal
    
November
       
N/R
           
N/A
                                                                
Only
             
25, 2036
      
IO
          
Regular
       
(6)
          
(7)
            
Interest Only
                       
N/R
           
N/R
 
(1)
      
This Class of Certificates
  
represents
  
ownership of a REMIC III Regular Interest together with (i) certain
rights to payments
to be made from amounts
  
received under the Swap Agreement
  
which will be deemed made for federal income tax purposes
  
outside of REMIC
III by the
  
holders
  
of the
  
Class SB
  
Certificates
  
as the owners of the Swap
  
Agreement
  
and (ii) an
  
obligation
  
to pay the Class IO
Distribution
  
Amount.
  
Any
  
amount
  
distributed
  
on this
  
Class of
  
Certificates
  
on any
  
Distribution
  
Date in
  
excess
  
of the
  
amount
distributable on the related REMIC III Regular Interest on such
  
Distribution
  
Date shall be treated for federal income tax purposes as
having been paid from the Supplemental
  
Interest Trust Account and any amount
  
distributable on such REMIC III Regular Interest on such
Distribution
  
Date in excess of the amount
  
distributable on such Class of Certificates on such
  
Distribution
  
Date shall be treated as
having been paid to the Supplemental Interest Trust Account, all
pursuant to and as further provided in Section 4.09 hereof.
 
(2)
      
The Class A Certificates
  
and Class M Certificates,
  
will accrue interest at a per annum rate equal to the lesser of (i)
LIBOR
plus the
  
applicable
  
Margin and
  
(ii) the
  
Net WAC Cap Rate (but,
  
with
  
respect to any class of Class M
  
Certificates,
  
not more than
14.00% per annum).
 
(3)
      
The Class A
  
Certificates
  
and Class M
  
Certificates
  
will also entitle
  
their
  
holders to receive
  
certain
  
payments from the
holders of the Class SB
  
Certificates
  
from amounts to which the REMIC III
  
Regular
  
Interests
  
are entitled and from amounts
  
received
under the Swap Agreement which will not be a part of their
ownership of the REMIC III Regular Interests.
 
(4)
      
REMIC III Regular
  
Interest SB-IO shall have no entitlement to principal,
  
and shall be entitled to
  
distributions of interest
subject to the terms and conditions
  
hereof, in an aggregate amount equal to the aggregate
  
interest
  
distributable with respect to the
Class SB Certificates pursuant to the terms and conditions hereof.
 
(5)
      
REMIC III
  
Regular
  
Interest SB-PO shall have no entitlement to interest,
  
and shall be entitled to distributions of principal
subject to the terms and conditions
  
hereof,
  
in aggregate
  
amount equal to the initial
  
Overcollateralization
  
Amount
  
pursuant to the
terms and conditions hereof.
 
(6)
      
For federal
  
income tax purposes,
  
REMIC III Regular
  
Interest IO will not have a Pass Through
  
Rate,
  
but will be entitled to
100% of the amounts distributed on REMIC II Regular Interest LT-IO.
 
(7)
      
For federal income tax purposes,
  
REMIC III Regular Interest IO will not have an Uncertificated
  
Principal
  
Balance,
  
but will
have a notional amount equal to the Uncertificated Notional Amount
of REMIC II Regular Interest LT-IO.
 
 
                                                              
REMIC IV
 
                  
As provided herein,
  
the REMIC
  
Administrator will make an election to treat the segregated pool of
assets consisting
of REMIC III Regular
  
Interests
  
SB-IO,
  
SB-PO and IO as a REMIC for federal income tax purposes,
  
and such
  
segregated
  
pool of assets
will be designated as REMIC IV. The Class R-X
  
Certificates
  
will
  
represent
  
the sole
  
Class of
  
"residual
  
interests" in REMIC IV for
purposes
  
of the REMIC
  
Provisions
  
under
  
federal
  
income
  
tax law.
  
The
  
Class
  
R-X
  
Certificates
  
will not bear
  
interest
  
or have a
Certificate
  
Principal
  
Balance.
  
The following table
  
irrevocably sets forth the designation,
  
Pass-Through
  
Rate,
  
aggregate
  
Initial
Certificate
  
Principal
  
Balance,
  
certain features and Maturity Date for the Class SB-1
  
Certificates
  
and the Class SB-2
  
Certificates
which in the aggregate
  
represent the two "regular
  
interests" in REMIC IV designated REMIC IV Regular Interest SB and
REMIC IV Regular
Interest IO (the "REMIC IV Regular
  
Interests").
  
The "latest
  
possible
  
maturity date"
  
(determined
  
solely for purposes of satisfying
Treasury Regulation Section 1.860G-1(a)(4)(iii)) for the REMIC IV
Regular Interests shall be the Maturity Date.
 
       
                                
GH AGGREGATE
                                           
INITIAL
                                         
CERTIFICATE
                             
PASS-THROU
   
PRINCIPAL
                              
MATURITY
 DESIGNATION
     
  
TYPE
        
RATE
        
BALANCE
            
FEATURES
             
DATE
 
Class SB-1(1))
  
Regular (1)
     
(1)
          
N/A
             
Subordinate
       
November 25, 2036
Class SB-2(1))
  
Regular (1)
     
(1)
          
N/A
             
Subordinate
       
November 25, 2036
 
(1)
  
The Class SB-1
  
Certificates
  
and Class
  
SB-2
  
Certificates
  
will
  
accrue
  
interest
  
as
  
described
  
in the
  
definition
  
of Accrued
     
Certificate
  
Interest.
  
Each of the Class
  
SB-1
  
Certificates
  
and Class SB-2
  
Certificates
  
do not have a
  
Certificate
  
Principal
     
Balance.
 
                  
REMIC IV Regular Interest IO will be held as an asset of the
Supplemental
  
Interest Trust Account
  
established by the
Trustee and will be treated for federal income tax purposes as
owned by the holders of the Class SB Certificates.
 
                  
REMIC IV
  
Regular
  
Interest
  
SB will not have a
  
Pass-Through
  
Rate,
  
but
  
will be
  
entitled
  
to 100% of all
  
amounts
distributed
  
or deemed
  
distributed
  
on REMIC III
  
Regular
  
Interests
  
SB-IO and SB-PO.
  
REMIC IV Regular
  
Interest
  
IO will not have a
Pass-Through
  
Rate,
  
but will be entitled to 100% of all amounts
  
distributed or deemed
  
distributed on REMIC III Regular
  
Interest IO.
The rights of the holders of the Class SB
  
Certificates
  
to payments under the Swap Agreement and SB-AM Swap Agreement shall
be outside
and apart from their rights with respect to the REMIC IV Regular
Interests.
 
 
         
The Mortgage Loans have an aggregate
  
Cut-off Date Principal Balance equal to
  
$377,962,898.22.
  
The Mortgage Loans are hybrid
adjustable-rate mortgage loans having terms to maturity at
origination or modification of generally not more than 30 years.
 
         
In
  
consideration
  
of the mutual
  
agreements
  
herein
  
contained,
  
the Company,
  
the Master
  
Servicer and the Trustee
  
agree as
follows:
 
 
 
 



 
 
 
ARTICLE I
 
                                                              
DEFINITIONS
 
Section 1.01.
     
DEFINITIONS.
 
         
Whenever used in this
  
Agreement,
  
the following
  
words and phrases,
  
unless the context
  
otherwise
  
requires,
  
shall have the
meanings specified in this Article.
 
         
Accrued
  
Certificate
  
Interest:
  
With respect to each
  
Distribution
  
Date and each Class of Class A
  
Certificates
  
and Class M
Certificates,
  
interest
  
accrued during the related Interest Accrual Period on the
Certificate
  
Principal
  
Balance thereof
  
immediately
prior to such Distribution Date at the Pass-Through Rate for that
Distribution Date.
 
         
The amount of Accrued
  
Certificate
  
Interest on each Class of Class A Certificates
  
and Class M Certificates
  
shall be reduced
by the amount of Prepayment
  
Interest
  
Shortfalls on the Mortgage
  
Loans during the prior
  
calendar
  
month to the extent not covered by
Compensating
  
Interest
  
pursuant to Section 3.16 and by Relief Act Shortfalls on the
Mortgage Loans during the related Due Period.
  
All
such
  
reductions
  
with respect to the Mortgage
  
Loans will be allocated
  
among the Class A
  
Certificates
  
and Class M
  
Certificates
  
in
proportion
  
to the
  
amount of
  
Accrued
  
Certificate
  
Interest
  
payable on such
  
Certificates
  
on such
  
Distribution
  
Date
  
absent
  
such
reductions.
 
         
Accrued
  
Certificate
  
Interest with respect to any Class of Class M Certificates
  
for any
  
Distribution
  
Date shall further be
reduced by the interest portion of Realized Losses allocated to any
Class of Class M Certificates pursuant to Section 4.05.
 
         
Accrued
  
Certificate
  
Interest with respect to the Class A Certificates and Class M
Certificates
  
shall accrue on the basis of
a 360-day year and the actual number of days in the related
Interest Accrual Period.
 
         
With respect to each
  
Distribution
  
Date and each class of the Class SB
  
Certificates,
  
interest
  
accrued during the preceding
Interest Accrual Period at the related
  
Pass-Through
  
Rate on the Notional Amount as specified in the definition of
Pass-Through
  
Rate,
immediately
  
prior to such
  
Distribution
  
Date,
  
reduced by any
  
interest
  
shortfalls
  
with respect to the
  
Mortgage
  
Loans,
  
including
Prepayment
  
Interest 
 
Shortfalls to the extent not covered by
  
Compensating
  
Interest
  
pursuant to
  
Section 3.16 or by Excess Cash Flow
pursuant to
  
Section 4.02(c)(iii)
  
and (iv). Accrued
  
Certificate
  
Interest on each class of the Class SB
  
Certificates shall accrue on
the basis of a 360-day year and the actual number of days in the
related Interest Accrual Period.
 
         
Adjustment
  
Date:
  
With
  
respect
  
to each
  
Mortgage
  
Loan,
  
each
  
date set
  
forth
  
in the
  
related
  
Mortgage
  
Note on which an
adjustment to the interest rate on such Mortgage Loan becomes
effective.
 
         
Affected Party:
  
As defined in the Swap Agreement.
 
         
Available
  
Distribution
  
Amount:
  
As to any
  
Distribution
  
Date, an amount equal to (a) the sum of (i) the amount
  
relating to
the Mortgage Loans on deposit in the Custodial
  
Account as of the close of business on the immediately
  
preceding
  
Determination
  
Date,
including any Subsequent
  
Recoveries,
  
and amounts
  
deposited in the Custodial Account in connection with the
substitution of Qualified
Substitute
  
Mortgage Loans, (ii) the amount of any Advance made on the
immediately
  
preceding
  
Certificate
  
Account Deposit Date, (iii)
any amount
  
deposited in the Certificate
  
Account on the related
  
Certificate
  
Account Deposit Date pursuant to the second paragraph of
Section
  
3.12(a),
  
(iv) any amount
  
deposited in the Certificate
  
Account pursuant to Section 4.07 or Section 9.01, (v) any amount
that
the Master Servicer is not permitted to withdraw from the Custodial
  
Account or the Certificate
  
Account
  
pursuant to Section
  
3.16(e),
(vi) any amount
  
received by the Trustee
  
pursuant to the Surety Bond in respect of such
  
Distribution
  
Date and (vii) the
  
proceeds of
any Pledged Assets received by the Master
  
Servicer,
  
reduced by (b) the sum as of the close of business on the
  
immediately
  
preceding
Determination
  
Date of (v) any payments or
  
collections
  
consisting
  
of
  
Prepayment
  
Charges on the Mortgage
  
Loans that were
  
received
during the related Prepayment Period;
  
(w) aggregate
  
Foreclosure
  
Profits,
  
(x) the Amount Held for Future
  
Distribution,
  
(y) amounts
permitted
  
to be withdrawn by the Master
  
Servicer
  
from the
  
Custodial
  
Account in respect of the Mortgage
  
Loans
  
pursuant to clauses
(ii)-(x),
  
inclusive,
  
of
  
Section
  
3.10(a),
  
and (z) any Net
  
Swap
  
Payments
  
required
  
to be made to the Swap
  
Counterparty
  
and Swap
Termination Payments not due to a Swap Counterparty Trigger Event
for such Distribution Date.
 
         
Basis Risk Shortfall:
  
With respect to each Class of the Class A Certificates
  
and Class M Certificates,
  
and any Distribution
Date, the sum of (a) with
  
respect to any Distribution
  
Date on which the Net WAC Cap Rate is used to determine the
  
Pass-Through
  
Rate
of such Class, an amount equal to the excess of (x) Accrued 
 
Certificate
  
Interest for such Class
  
calculated at a per annum rate equal
to LIBOR plus the related Margin for such
  
Distribution
  
Date (but,
  
with respect to any class of Class M
  
Certificates,
  
not more than
14.00% per annum), over (y) Accrued
  
Certificate Interest for such Class calculated
  
using the Net WAC Cap Rate, (b) any shortfalls for
such
  
Class calculated
  
pursuant to clause (a) above
  
remaining unpaid from prior Distribution Dates, and (c) interest on
the amount in
clause (b) from the Distribution Date on which such amount was
incurred at a per annum rate equal to the related Pass-Through
Rate.
 
         
Book-Entry Certificate:
  
The Class A, Class M and Class SB-1 Certificates.
 
         
Certificate:
  
Any Class A, Class M, Class SB or Class R Certificate.
 
         
Certificate
  
Account:
  
The
  
separate
  
account or accounts
  
created and
  
maintained
  
pursuant to Section
  
4.01 of the
  
Standard
Terms,
  
which shall be entitled "DEUTSCHE BANK TRUST COMPANY AMERICAS,
  
as trustee,
  
in trust for the registered holders of Residential
Accredit Loans, Inc., Mortgage Asset-Backed Pass-Through
Certificates, Series 2006-QA10" and which must be an Eligible
Account.
 
         
Certificate
  
Principal
  
Balance:
  
With
  
respect
  
to
  
any
  
Class
  
A
  
Certificate
  
or
  
Class
  
M
  
Certificate,
  
on
  
any
  
date
  
of
determination,
  
an amount equal to (i) the Initial
  
Certificate
  
Principal Balance of such Certificate as specified on the face
thereof
minus (ii) the sum of (x) the aggregate of all amounts
  
previously
  
distributed
  
with respect to such
  
Certificate
  
(or any predecessor
Certificate)
  
and applied to reduce the Certificate
  
Principal
  
Balance thereof
  
pursuant to Section 4.02(c) and (y) in the case of any
Class of Class M Certificates,
  
the aggregate of all reductions in Certificate
  
Principal Balance deemed to have occurred in connection
with Realized Losses which were previously
  
allocated to such
  
Certificate (or any predecessor
  
Certificate)
  
pursuant to Section 4.05;
provided,
  
that with respect to any
  
Distribution 
 
Date, the
  
Certificate
  
Principal
  
Balance of the Class A
  
Certificates
  
and Class M
Certificates will be increased,
  
in each case to the extent Realized Losses were previously
  
allocated thereto and remain unreimbursed,
in the following
  
order of priority:
  
first to the Class A
  
Certificates,
  
pro rata,
  
and then to the Class M-1,
  
Class M-2, Class M-3,
Class M-4, Class M-5 and Class M-6
  
Certificates,
  
in that order, but only to the extent of Subsequent
  
Recoveries
  
received during the
preceding calendar month.
 
         
Certificate Policy:
  
None.
 
         
Class
  
A
  
Certificate:
  
Any
  
one of
  
the
  
Class
  
A-1,
  
Class
  
A-2 or
  
Class
  
A-3
  
Certificates
  
executed
  
by the
  
Trustee
  
and
authenticated
  
by the Certificate
  
Registrar
  
substantially in the form annexed to the Standard Terms as Exhibit
A, senior to the Class
M Certificates,
  
Class SB Certificates and Class R Certificates
  
with respect to distributions and the allocation of Realized Losses
as
set forth in Section 4.05,
  
and evidencing
  
(i) an interest
  
designated as a "regular
  
interest" in REMIC III for purposes of the REMIC
Provisions,
  
(ii) the right to receive
  
payments under the Swap
  
Agreement,
  
and the SB-AM Swap
  
Agreement,
  
(iii) the right to receive
Basis Risk Shortfalls and (iv) an obligation to pay the Class IO
Distribution Amount.
 
         
Class A Principal
  
Distribution
  
Amount:
  
With respect to any Distribution
  
Date (i) prior to the Stepdown Date or on or after
the Stepdown Date if a Trigger Event is in effect for that
Distribution Date, the Principal
  
Distribution
  
Amount for that Distribution
Date or (ii) on or after the Stepdown Date if a Trigger Event is
not in effect for that Distribution Date, the lesser of:
 
     
(i) the Principal Distribution Amount for that Distribution Date;
and
 
     
(ii)the excess, if any, of (A) the aggregate Certificate
  
Principal Balance of the Class A Certificates
  
immediately prior to that
     
Distribution
  
Date over (B) the lesser of (x) the product of (1) the
  
applicable
  
Subordination
  
Percentage
  
and (2) the aggregate
     
Stated
  
Principal
  
Balance of the Mortgage Loans after giving effect to
  
distributions
  
to be made on that
  
Distribution
  
Date and
     
(y) the excess,
  
if any, of the aggregate Stated
  
Principal
  
Balance of the Mortgage Loans after giving effect to distributions
to
     
be made on that Distribution Date, over the Overcollateralization
Floor.
 
         
Class A-1 Certificate:
  
The Class A-1
  
Certificates,
  
executed by the Trustee and
  
authenticated by the Certificate
  
Registrar
substantially in the form annexed to the Standard Terms as Exhibit
A.
 
         
Class A-1
  
Margin:
  
With
  
respect to any
  
Distribution
  
Date prior to the second
  
Distribution
  
Date after the first
  
possible
Optional
  
Termination
  
Date,
  
0.185% per annum, and on any Distribution
  
Date on or after the second
  
Distribution Date after the first
possible Optional Termination Date, 0.370% per annum.
 
         
Class A-2 Certificate:
  
The Class A-2
  
Certificates,
  
executed by the Trustee and
  
authenticated by the Certificate
  
Registrar
substantially in the form annexed to the Standard Terms as Exhibit
A.
 
         
Class A-2
  
Margin:
  
With
  
respect to any
  
Distribution
  
Date prior to the second
  
Distribution
  
Date after the first
  
possible
Optional
  
Termination
  
Date,
  
0.180% per annum, and on any Distribution
  
Date on or after the second
  
Distribution Date after the first
possible Optional Termination Date, 0.360% per annum.
 
         
Class A-3 Certificate:
  
The Class A-3
  
Certificates,
  
executed by the Trustee and
  
authenticated by the Certificate
  
Registrar
substantially in the form annexed to the Standard Terms as Exhibit
A.
 
         
Class A-3
  
Margin:
  
With
  
respect to any
  
Distribution
  
Date prior to the second
  
Distribution
  
Date after the first
  
possible
Optional
  
Termination
  
Date,
  
0.240% per annum, and on any Distribution
  
Date on or after the second
  
Distribution Date after the first
possible Optional Termination Date, 0.480% per annum.
 
         
Class A-P Certificates:
  
None.
 
         
Class B Certificates:
  
None.
 
         
Class M Certificates: Collectively, the Class M-1, Class M-2, Class
M-3, Class M-4, Class M-5 and Class M-6 Certificates.
 
         
Class M-1
  
Certificate:
  
Any one of the Class M-1
  
Certificates
  
executed by the Trustee and
  
authenticated by the Certificate
Registrar
  
substantially
  
in the form annexed to the Standard
  
Terms as Exhibit B, senior to the Class M-2, Class M-3, Class M-4,
Class
M-5, Class M-6, Class SB and Class R Certificates
  
with respect to distributions
  
and the allocation of Realized Losses as set forth in
Section 4.05,
  
and
  
evidencing (i) an interest
  
designated as a "regular
  
interest" in REMIC III for purposes of the REMIC
  
Provisions,
(ii) the right to receive
  
payments
  
under the Swap
  
Agreement
  
and the SB-AM
  
Swap
  
Agreement,
  
(iii) the right to receive
  
Basis Risk
Shortfalls and (iv) an obligation to pay the Class IO Distribution
Amount.
 
         
Class M-1
  
Margin:
  
With
  
respect to any
  
Distribution
  
Date prior to the second
  
Distribution
  
Date after the first
  
possible
Optional
  
Termination
  
Date,
  
0.320% per annum, and on any Distribution
  
Date on or after the second
  
Distribution Date after the first
possible Optional Termination Date, 0.480% per annum.
 
         
Class M-1
  
Principal
  
Distribution
  
Amount:
  
With respect to any
  
Distribution
  
Date (i) prior to the
  
Stepdown
  
Date or on or
after the Stepdown Date if a Trigger Event is in effect for that
Distribution
  
Date, the remaining
  
Principal
  
Distribution
  
Amount for
that
  
Distribution
  
Date after
  
distribution of the Class A
  
Principal
  
Distribution
  
Amount or (ii) on or after the Stepdown Date if a
Trigger Event is not in effect for that Distribution Date, the
lesser of:
 
         
(i)
      
the remaining
  
Principal
  
Distribution
  
Amount for that Distribution Date after distribution of the Class A
Principal
Distribution Amount; and
 
         
(ii)
     
the excess, if any, of (A) the sum of (1) the
  
aggregate
  
Certificate
  
Principal Balance of the Class A
  
Certificates
(after
  
taking
  
into
  
account
  
the
  
payment of the
  
Class A
  
Principal
  
Distribution
  
Amount for that
  
Distribution
  
Date) and
  
(2) the
Certificate
  
Principal
  
Balance of the
  
Class M-1
  
Certificates
  
immediately
  
prior to that
  
Distribution
  
Date over (B) the
  
lesser of
(x) the product of (1) the
  
applicable
  
Subordination
  
Percentage and (2) the
  
aggregate Stated Principal Balance of the Mortgage Loans
after
  
giving
  
effect to
  
distributions
  
to be made on that
  
Distribution
  
Date and (y) the
  
excess,
  
if any, of the
  
aggregate
  
Stated
Principal
  
Balance
  
of the
  
Mortgage
  
Loans
  
after
  
giving
  
effect to
  
distributions
  
to be made on that
  
Distribution
  
Date,
  
over the
Overcollateralization Floor.
 
         
Class M-2
  
Certificate:
  
Any one of the Class M-2
  
Certificates
  
executed by the Trustee and
  
authenticated by the Certificate
Registrar
  
substantially
  
in the form annexed to the Standard
  
Terms as Exhibit B, senior to the Class M-3, Class M-4, Class M-5,
Class
M-6,
  
Class SB and Class R Certificates
  
with respect to
  
distributions
  
and the allocation of Realized
  
Losses as set forth in Section
4.05, and evidencing (i) an interest
  
designated as a "regular
  
interest" in REMIC III for purposes of the REMIC
  
Provisions,
  
(ii) the
right to receive
  
payments under the Swap Agreement and the SB-AM Swap Agreement,
  
(iii) the right to receive Basis Risk Shortfalls and
(iv) an obligation to pay the Class IO Distribution Amount.
 
         
Class M-2
  
Margin:
  
With
  
respect to any
  
Distribution
  
Date prior to the second
  
Distribution
  
Date after the first
  
possible
Optional
  
Termination
  
Date,
  
0.410% per annum, and on any Distribution
  
Date on or after the second
  
Distribution Date after the first
possible Optional Termination Date, 0.615% per annum.
 
         
Class M-2
  
Principal
  
Distribution
  
Amount:
  
With respect to any
  
Distribution
  
Date (i) prior to the
  
Stepdown
  
Date or on or
after the Stepdown Date if a Trigger Event is in effect for that
Distribution
  
Date, the remaining
  
Principal
  
Distribution
  
Amount for
that Distribution Date after distribution of the Class A Principal
  
Distribution Amount and Class M-1 Principal
  
Distribution Amount or
(ii) on or after the Stepdown Date if a Trigger Event is not in
effect for that Distribution Date, the lesser of:
 
         
(i)
      
the remaining
  
Principal
  
Distribution
  
Amount for that Distribution Date after distribution of the Class A
Principal
Distribution Amount and the Class M-1 Principal Distribution
Amount; and
 
         
(ii)
     
the excess, if any, of (A) the sum of (1) the
  
aggregate
  
Certificate
  
Principal Balance of the Class A
  
Certificates
and
  
Class M-1
  
Certificates
  
(after
  
taking into account the payment of the Class A
  
Principal
  
Distribution
  
Amount and the Class M-1
Principal
  
Distribution
  
Amount for that Distribution
  
Date) and (2) the
  
Certificate
  
Principal Balance of the Class M-2
  
Certificates
immediately prior to that Distribution Date over (B) the lesser of
(x) the product of (1) the applicable
  
Subordination
  
Percentage and
(2) the
  
aggregate Stated Principal
  
Balance of the Mortgage Loans after giving effect to distributions
to be made on that Distribution
Date and (y) the excess,
  
if any, of the aggregate Stated Principal
  
Balance of the Mortgage Loans after giving effect to distributions
to be made on that Distribution Date, over the
Overcollateralization Floor.
 
         
Class M-3
  
Certificate:
  
Any one of the Class M-3
  
Certificates
  
executed by the Trustee and
  
authenticated by the Certificate
Registrar
  
substantially
  
in the form annexed to the Standard
  
Terms as Exhibit B, senior to the Class M-4, Class M-5, Class M-6,
Class
SB Certificates and Class R Certificates
  
with respect to
  
distributions
  
and the allocation of Realized Losses as set forth in Section
4.05, and evidencing (i) an interest
  
designated as a "regular
  
interest" in REMIC III for purposes of the REMIC
  
Provisions,
  
(ii) the
right to receive
  
payments under the Swap Agreement and the SB-AM Swap Agreement,
  
(iii) the right to receive Basis Risk Shortfalls and
(iv) an obligation to pay the Class IO Distribution Amount.
 
         
Class M-3
  
Margin:
  
With
  
respect to any
  
Distribution
  
Date prior to the second
  
Distribution
  
Date after the first
  
possible
Optional
  
Termination
  
Date,
  
0.900% per annum, and on any Distribution
  
Date on or after the second
  
Distribution Date after the first
possible Optional Termination Date, 1.350% per annum.
 
         
Class M-3
  
Principal
  
Distribution
  
Amount:
  
With respect to any
  
Distribution
  
Date (i) prior to the
  
Stepdown
  
Date or on or
after the Stepdown Date if a Trigger Event is in effect for that
Distribution
  
Date, the remaining
  
Principal
  
Distribution
  
Amount for
that Distribution Date after distribution of the Class A Principal
  
Distribution
  
Amount,
  
Class M-1 Principal
  
Distribution Amount and
Class M-2
  
Principal
  
Distribution
  
Amount
  
or (ii) on or
  
after
  
the
  
Stepdown
  
Date if a
  
Trigger
  
Event
  
is not in
  
effect
  
for that
Distribution Date, the lesser of:
 
         
(i)
      
the remaining
  
Principal
  
Distribution
  
Amount for that Distribution Date after distribution of the Class A
Principal
Distribution Amount, Class M-1 Principal Distribution Amount and
Class M-2 Principal Distribution Amount; and
 
         
(ii)
     
the excess, if any, of (A) the sum of (1) the aggregate Certificate
  
Principal Balance of the Class A,
  
Class M-1 and
Class M-2
  
Certificates
  
(after taking into account the payment of the Class A Principal
  
Distribution
  
Amount, the Class M-1 Principal
Distribution
  
Amount and the Class M-2
  
Principal
  
Distribution
  
Amount for that Distribution Date) and (2) the
  
Certificate
  
Principal
Balance of the Class M-3
  
Certificates
  
immediately
  
prior to that
  
Distribution Date over (B) the lesser of (x) the product of (1) the
applicable
  
Subordination
  
Percentage
  
and (2) the
  
aggregate
  
Stated
  
Principal
  
Balance of the Mortgage
  
Loans after giving effect to
distributions
  
to be made on that
  
Distribution
  
Date and (y) the
  
excess,
  
if any, of the aggregate
  
Stated
  
Principal
  
Balance of the
Mortgage Loans after giving effect to distributions to be made on
that Distribution Date, over the Overcollateralization Floor.
 
         
Class M-4
  
Certificate:
  
Any one of the Class M-4
  
Certificates
  
executed by the Trustee and
  
authenticated by the Certificate
Registrar
  
substantially
  
in the form
  
annexed
  
to the
  
Standard
  
Terms as
  
Exhibit B,
  
senior to the Class
  
M-5,
  
Class M-6,
  
Class SB
Certificates
  
and Class R Certificates
  
with respect to
  
distributions
  
and the
  
allocation of Realized
  
Losses as set forth in Section
4.05, and evidencing (i) an interest
  
designated as a "regular
  
interest" in REMIC III for purposes of the REMIC
  
Provisions,
  
(ii) the
right to receive
  
payments under the Swap Agreement and the SB-AM Swap Agreement,
  
(iii) the right to receive Basis Risk Shortfalls and
(iv) an obligation to pay the Class IO Distribution Amount.
 
         
Class M-4
  
Margin:
  
With
  
respect to any
  
Distribution
  
Date prior to the second
  
Distribution
  
Date after the first
  
possible
Optional
  
Termination
  
Date,
  
1.100% per annum, and on any Distribution
  
Date on or after the second
  
Distribution Date after the first
possible Optional Termination Date, 1.650% per annum.
 
         
Class M-4
  
Principal
  
Distribution
  
Amount:
  
With respect to any
  
Distribution
  
Date (i) prior to the
  
Stepdown
  
Date or on or
after the Stepdown Date if a Trigger Event is in effect for that
Distribution
  
Date, the remaining
  
Principal
  
Distribution
  
Amount for
that Distribution Date after
  
distribution of the Class A Principal
  
Distribution
  
Amount,
  
Class M-1
  
Principal
  
Distribution
  
Amount,
Class M-2 Principal
  
Distribution Amount and Class M-3 Principal Distribution Amount or
(ii) on or after the Stepdown Date if a Trigger
Event is not in effect for that Distribution Date, the lesser of:
 
         
(i)
      
the remaining
  
Principal
  
Distribution
  
Amount for that Distribution Date after distribution of the Class A
Principal
Distribution
  
Amount,
  
Class M-1
  
Principal
  
Distribution
  
Amount,
  
Class M-2
  
Principal
  
Distribution
  
Amount and Class M-3
  
Principal
Distribution Amount; and
 
         
(ii)
     
the excess, if any, of (A) the sum of (1) the
  
aggregate
  
Certificate
  
Principal
  
Balance of the Class A,
  
Class M-1,
Class M-2
  
and
  
Class M-3
  
Certificates
  
(after
  
taking into
  
account the payment of the Class A
  
Principal
  
Distribution
  
Amount,
  
the
Class M-1 Principal
  
Distribution Amount, the Class M-2 Principal
  
Distribution Amount and the Class M-3 Principal
  
Distribution Amount
for that
  
Distribution
  
Date) and
  
(2) the
  
Certificate
  
Principal
  
Balance of the
  
Class M-4
  
Certificates
  
immediately
  
prior to that
Distribution Date over (B) the lesser of (x) the product of (1) the
  
applicable
  
Subordination
  
Percentage and (2) the aggregate Stated
Principal
  
Balance of the Mortgage Loans after giving effect to distributions
to be made on that
  
Distribution Date and (y) the excess,
if any, of the
  
aggregate
  
Stated
  
Principal
  
Balance of the Mortgage
  
Loans after giving
  
effect to
  
distributions
  
to be made on that
Distribution Date, over the Overcollateralization Floor.
 
         
Class M-5
  
Certificate: 
 
Any one of the Class M-5
  
Certificates
  
executed by the Trustee and
  
authenticated by the Certificate
Registrar
  
substantially
  
in the form annexed to the Standard
  
Terms as Exhibit B, senior to the Class M-6, Class SB
  
Certificates
  
and
Class R Certificates
  
with respect to distributions
  
and the allocation of Realized Losses as set forth in Section 4.05,
and evidencing
(i) an
  
interest
  
designated
  
as a "regular
  
interest"
  
in REMIC III for
  
purposes of the REMIC
  
Provisions,
  
(ii) the right to receive
payments
  
under the Swap
  
Agreement
  
and the SB-AM
  
Swap
  
Agreement,
  
(iii) the right to
  
receive
  
Basis
  
Risk
  
Shortfalls
  
and (iv) an
obligation to pay the Class IO Distribution Amount.
 
         
Class M-5
  
Margin:
  
With
  
respect to any
  
Distribution
  
Date prior to the second
  
Distribution
  
Date after the first
  
possible
Optional
  
Termination
  
Date,
  
1.900% per annum, and on any Distribution
  
Date on or after the second
  
Distribution Date after the first
possible Optional Termination Date, 2.850% per annum.
 
         
Class M-5
  
Principal
  
Distribution
  
Amount:
  
With respect to any
  
Distribution
  
Date (i) prior to the
  
Stepdown
  
Date or on or
after the Stepdown Date if a Trigger Event is in effect for that
Distribution
  
Date, the remaining
  
Principal
  
Distribution
  
Amount for
that Distribution Date after
  
distribution of the Class A Principal
  
Distribution
  
Amount,
  
Class M-1
  
Principal
  
Distribution
  
Amount,
Class M-2 Principal
  
Distribution Amount,
  
Class M-3 Principal
  
Distribution Amount and Class M-4 Principal Distribution Amount or
(ii)
on or after the Stepdown Date if a Trigger Event is not in effect
for that Distribution Date, the lesser of:
 
         
(i)
      
the remaining
  
Principal
  
Distribution
  
Amount for that Distribution Date after distribution of the Class A
Principal
Distribution
  
Amount,
  
Class M-1
  
Principal
  
Distribution
  
Amount, the Class M-2
  
Principal
  
Distribution
  
Amount,
  
Class M-3 Principal
Distribution Amount and Class M-4 Principal Distribution Amount;
and
 
         
(ii)
     
the excess, if any, of (A) the sum of (1) the
  
aggregate
  
Certificate
  
Principal
  
Balance of the Class A,
  
Class M-1,
Class M-2,
  
Class M-3 and Class M-4
  
Certificates (after taking into account the payment of the Class A
Principal
  
Distribution Amount,
the Class M-1 Principal
  
Distribution Amount, the Class M-2 Principal
  
Distribution Amount, the Class M-3 Principal Distribution Amount
and the
  
Class M-4
  
Principal
  
Distribution
  
Amount
  
for that
  
Distribution
  
Date) and
  
(2) the
  
Certificate
  
Principal
  
Balance of the
Class M-5
  
Certificates
  
immediately
  
prior to that
  
Distribution
  
Date over (B) the
  
lesser of (x) the
  
product of (1) the
  
applicable
Subordination
  
Percentage and (2) the
  
aggregate Stated Principal Balance of the Mortgage Loans after
giving effect to distributions to
be made on that
  
Distribution
  
Date and (y) the excess,
  
if any, of the aggregate Stated Principal
  
Balance of the Mortgage Loans after
giving effect to distributions to be made on that Distribution
Date, over the Overcollateralization Floor.
 
         
Class M-6
  
Certificate:
  
Any one of the Class M-6
  
Certificates
  
executed by the Trustee and
  
authenticated by the Certificate
Registrar
  
substantially
  
in the form
  
annexed to the
  
Standard
  
Terms as Exhibit B,
  
senior to the Class SB 
 
Certificates
  
and Class R
Certificates
  
with respect to
  
distributions
  
and the allocation of Realized Losses as set forth in Section 4.05,
and evidencing (i) an
interest
  
designated
  
as a "regular
  
interest" in REMIC III for purposes of the REMIC
  
Provisions,
  
(ii) the right to receive
  
payments
under the Swap Agreement and the SB-AM Swap
  
Agreement,
  
(iii) the right to receive Basis Risk Shortfalls and (iv) an
obligation to pay
the Class IO Distribution Amount.
 
         
Class M-6
  
Margin:
  
With
  
respect to any
  
Distribution
  
Date prior to the second
  
Distribution
  
Date after the first
  
possible
Optional
  
Termination
  
Date,
  
2.000% per annum, and on any Distribution
  
Date on or after the second
  
Distribution Date after the first
possible Optional Termination Date, 3.000% per annum.
 
         
Class M-6
  
Principal
  
Distribution
  
Amount:
  
With respect to any
  
Distribution
  
Date (i) prior to the
  
Stepdown
  
Date or on or
after the Stepdown Date if a Trigger Event is in effect for that
Distribution
  
Date, the remaining
  
Principal
  
Distribution
  
Amount for
that Distribution Date after
  
distribution of the Class A Principal
  
Distribution
  
Amount,
  
Class M-1
  
Principal
  
Distribution
  
Amount,
Class M-2
  
Principal
  
Distribution
  
Amount,
  
Class M-3
  
Principal
  
Distribution
  
Amount,
  
Class M-4
  
Principal
  
Distribution Amount and
Class M-5
  
Principal
  
Distribution
  
Amount
  
or (ii) on or
  
after
  
the
  
Stepdown
  
Date if a
  
Trigger
  
Event
  
is not in
  
effect
  
for that
Distribution Date, the lesser of:
 
         
(i)
      
the remaining
  
Principal
  
Distribution
  
Amount for that Distribution Date after distribution of the Class A
Principal
Distribution
  
Amount,
  
Class M-1
  
Principal
  
Distribution
  
Amount, the Class M-2
  
Principal
  
Distribution
  
Amount,
  
Class M-3 Principal
Distribution Amount, Class M-4 Principal Distribution Amount and
Class M-5 Principal Distribution Amount; and
 
         
(ii)
     
the excess, if any, of (A) the sum of (1) the
  
aggregate
  
Certificate
  
Principal
  
Balance of the Class A,
  
Class M-1,
Class M-2,
  
Class M-3,
  
Class M-4
  
and
  
Class M-5
  
Certificates
  
(after
  
taking
  
into
  
account
  
the
  
payment of the
  
Class A
  
Principal
Distribution
  
Amount,
  
the
  
Class M-1
  
Principal
  
Distribution
  
Amount,
  
the Class M-2
  
Principal
  
Distribution
  
Amount,
  
the Class M-3
Principal
  
Distribution
  
Amount, the Class M-4 Principal
  
Distribution Amount and the Class M-5 Principal
  
Distribution Amount for that
Distribution
  
Date) and (2) the
  
Certificate
  
Principal
  
Balance of the Class M-6
  
Certificates
  
immediately prior to that Distribution
Date over (B) the lesser of (x) the product of (1) the
  
applicable
  
Subordination
  
Percentage and (2) the
  
aggregate
  
Stated
  
Principal
Balance of the Mortgage Loans after giving effect to distributions
  
to be made on that
  
Distribution
  
Date and (y) the excess,
  
if any,
of the aggregate
  
Stated Principal
  
Balance of the Mortgage Loans after giving effect to distributions
to be made on that
  
Distribution
Date, over the Overcollateralization Floor.
 
         
Class R Certificate:
  
Any one of the Class R-1 or Class R-X Certificates.
 
         
Class R-1
  
Certificate:
  
Any one of the Class R-1
  
Certificates
  
executed by the Trustee and
  
authenticated by the Certificate
Registrar
  
substantially
  
in the form annexed to the Standard
  
Terms as Exhibit D and evidencing
  
ownership of interests
  
designated as
"residual
  
interests"
  
in
  
REMIC I,
  
REMIC II
  
and
  
REMIC
  
III for
  
purposes
  
of the
  
REMIC
  
Provisions.
  
Component I
  
of the Class R-1
Certificates
  
is
  
designated
  
as the sole class of
  
"residual
  
interest"
  
in REMIC I,
  
Component II
  
of the Class R-1
  
Certificates
  
is
designated as the sole class of "residual
  
interest" in REMIC II and
  
Component III
  
of the Class R-1 Certificates is designated as the
sole class of "residual interest" in REMIC III.
 
         
Class R-X
  
Certificate:
  
Any one of the Class R-X
  
Certificates
  
executed by the Trustee and
  
authenticated by the Certificate
Registrar
  
substantially in the form annexed to the Standard Terms as Exhibit
D and evidencing
  
ownership of an interest
  
designated as
a "residual interest" in REMIC IV for purposes of the REMIC
Provisions.
 
         
Class SB
  
Certificate:
  
Any one of the Class
  
SB-1
  
Certificates
  
or Class
  
SB-2
  
Certificates
  
executed
  
by the
  
Trustee
  
and
authenticated
  
by the Certificate
  
Registrar
  
substantially
  
in the form annexed to the Standard Terms as Exhibit C-II,
  
subordinate to
the Class A Certificates and Class M Certificates
  
with respect to distributions
  
and the allocation of Realized Losses as set forth in
Section 4.05, and evidencing
  
ownership of the REMIC IV Regular Interests for purposes of the
REMIC
  
Provisions,
  
together with certain
rights to payments under the Swap Agreement for purposes of the
REMIC
  
Provisions and certain
  
obligations
  
with respect to payments of
Basis Risk Shortfalls.
 
         
Clearstream:
  
Clearstream Banking, societe anonyme.
 
         
Closing Date:
  
November 29, 2006.
 
         
Collateral Account:
  
The separate account created and maintained
  
pursuant to Section 4.09(h) hereof,
  
which shall be entitled
"DEUTSCHE BANK TRUST COMPANY AMERICAS, as trustee, in trust for the
[Name of Swap Provider]" and which must be an Eligible Account.
 
         
Corporate
  
Trust Office:
  
The principal
  
office of the Trustee at which at any
  
particular
  
time its corporate
  
trust business
with respect to this Agreement shall be
  
administered,
  
which office at the date of the execution of this instrument is
located at 1761
East St. Andrew Place, Santa Ana, California 92705-4934, Attention:
Residential Funding Company, LLC, RALI 2006-QA10.
 
         
Custodial
  
File:
  
Any
  
mortgage
  
loan
  
document in the
  
Mortgage
  
File that is required to be
  
delivered to the Trustee or the
Custodian pursuant to Section 2.01(b) of this Agreement.
 
         
Cut-off Date Balance:
  
$377,962,898.22.
 
         
Cut-off Date:
  
November 1, 2006.
 
         
Defaulting Party: As defined in the Swap Agreement.
 
         
Definitive Certificate:
  
Any definitive, fully registered Certificate.
 
         
Determination Date:
  
With respect to any Distribution Date, the second Business Day
prior to each Distribution Date.
 
         
Discount Net Mortgage Rate:
  
Not applicable.
 
         
Due Period:
  
With respect to each Distribution Date, the calendar month in which
such Distribution Date occurs.
 
         
Early Termination Date:
  
Shall have the meaning set forth in the Swap Agreement.
 
         
Euroclear:
  
Euroclear Bank, S.A./NA, as operator of The Euroclear System.
 
         
Excess Bankruptcy Loss:
  
Not applicable.
 
         
Excess Cash Flow:
  
With respect to any
  
Distribution
  
Date, an amount equal to the sum of (A) the excess of (i) the
  
Available
Distribution
  
Amount for that
  
Distribution Date over (ii) the sum of (a) the Interest
  
Distribution
  
Amount for that Distribution Date
and (b) the lesser of (1) the
  
aggregate
  
Certificate
  
Principal
  
Balance of Class A Certificates and Class M Certificates
  
immediately
prior to such
  
Distribution
  
Date and (2) the
  
Principal
  
Remittance Amount for that Distribution Date to the extent not
applied to pay
interest on the Class A Certificates
  
and Class M Certificates
  
on such
  
Distribution
  
Date,
  
(B) the
  
Overcollateralization
  
Reduction
Amount,
  
if any, for that
  
Distribution
  
Date and (C) any Net Swap Payments
  
received by the Supplemental
  
Interest Trust Trustee under
the Swap Agreement for that Distribution Date and deposited in the
Supplemental Interest Trust Account pursuant to Section 4.09(c).
 
         
Excess Fraud Loss:
  
Not applicable.
 
         
Excess
   
Overcollateralization
   
Amount:
   
With
  
respect
  
to
  
any
  
Distribution
   
Date,
  
the
  
excess,
   
if
  
any,
  
of
  
(a)
  
the
Overcollateralization Amount on such Distribution Date over (b) the
Required Overcollateralization Amount.
 
         
Excess Special Hazard Loss:
  
Not applicable.
 
         
Excess Subordinate Principal Amount:
  
Not applicable.
 
         
Expense Fee Rate:
  
With respect to any Mortgage
  
Loan as of any date of
  
determination,
  
the sum of the Servicing Fee Rate and
the rate per annum at which the Subservicing Fee accrues.
 
         
Gross Margin: 
 
With respect to each Mortgage Loan, the fixed
  
percentage set forth in the related
  
Mortgage Note and indicated
on the Mortgage Loan Schedule
  
attached hereto as the "NOTE MARGIN," which
  
percentage is added to the related Index on each Adjustment
Date to determine
  
(subject to rounding in accordance with the related
  
Mortgage Note, the Periodic Cap, the Maximum
  
Mortgage Rate and
the Minimum Mortgage Rate) the interest rate to be borne by such
Mortgage Loan until the next Adjustment Date.
 
         
Index:
  
With respect to any Mortgage Loan and as to any Adjustment
  
Date therefor,
  
the related index as stated in the related
Mortgage Note.
 
         
Initial Subordinate Class Percentage:
  
Not applicable.
 
         
Interest
  
Accrual Period:
  
(i) With respect to the
  
Distribution
  
Date in December 2006, the period
  
commencing on the Closing
Date and ending on the day immediately
  
preceding the
  
Distribution
  
Date in December 2006, and with respect to any
  
Distribution
  
Date
after the Distribution Date in December 2006, the period
  
commencing on the Distribution
  
Date in the month
  
immediately
  
preceding the
month in which such Distribution Date occurs and ending on the day
immediately preceding such Distribution Date.
 
         
Interest
  
Distribution
  
Amount:
  
For any
  
Distribution
  
Date,
  
the
  
aggregate
  
of the
  
amounts
  
payable
  
pursuant
  
to
  
Section
4.02(c)(i).
 
         
Interest Only Certificates:
  
None.
 
         
LIBOR:
  
With respect to any
  
Distribution
  
Date,
  
the
  
arithmetic
  
mean of the London
  
interbank 
 
offered rate
  
quotations for
one-month U.S. Dollar deposits, expressed on a per annum basis,
determined in accordance with Section 1.02.
 
         
LIBOR
  
Business
  
Day:
  
Any day other
  
than (i) a Saturday
  
or Sunday or (ii) a day on which
  
banking
  
institutions
  
in London,
England are required or authorized to by law to be closed.
 
         
LIBOR Certificates:
  
The Class A Certificates and Class M Certificates.
 
         
LIBOR Rate Adjustment Date: With respect to each
  
Distribution
  
Date, the second LIBOR Business Day immediately
  
preceding the
commencement of the related Interest Accrual Period.
 
         
Liquidation Proceeds:
  
As defined in the Standard Terms but excluding Subsequent
Recoveries.
 
         
Margin:
  
The Class A Margin,
  
Class M-1 Margin,
  
Class M-2 Margin,
  
Class M-3
  
Margin,
  
Class M-4 Margin,
  
Class M-5 Margin or
Class M-6 Margin, as applicable.
 
         
Marker Rate:
  
With respect to the Class SB
  
Certificates or REMIC III
  
Regular
  
Interest SB-IO and any
  
Distribution
  
Date, in
relation to the REMIC II
  
Regular
  
Interests
  
LT1, LT2,
  
LT3, and LT4, a per annum rate equal to two (2) times the weighted
  
average of
the Uncertificated REMIC II Pass-Through Rates for REMIC II Regular
Interest LT2 and REMIC II Regular Interest LT3.
 
         
Maturity Date:
  
November 25, 2036, the Distribution
  
Date in the month of the latest
  
scheduled
  
maturity date of any Mortgage
Loan.
 
         
Maximum
  
Mortgage
  
Rate: As to any Mortgage
  
Loan,
  
the per annum rate
  
indicated in Mortgage Loan
  
Schedule
  
hereto
  
attached
hereto as the "NOTE CEILING,"
  
which rate is the maximum
  
interest rate that may be applicable to such Mortgage Loan at any
time during
the life of such Mortgage Loan.
 
         
Maximum Net
  
Mortgage
  
Rate:
  
As to any
  
Mortgage
  
Loan and any date of
  
determination,
  
the Maximum
  
Mortgage
  
Rate minus the
Expense Fee Rate.
 
         
Mortgage Loan
  
Schedule:
  
The list or lists of the Mortgage
  
Loans
  
attached
  
hereto as Exhibit One ( and as amended from time
to time to
  
reflect
  
the
  
addition
  
of
  
Qualified
  
Substitute
  
Mortgage
  
Loans),
  
which
  
list or lists
  
shall set
  
forth the
  
following
information as to each Mortgage Loan:
 
         
(i)
      
the Mortgage Loan identifying number ("RFC LOAN #");
 
         
(ii)
     
the maturity of the Mortgage Note ("MATURITY DATE");
 
         
(iii)
    
the Mortgage Rate as of origination ("ORIG RATE");
 
         
(iv)
     
the Mortgage Rate as of the Cut-off Date ("CURR RATE");
 
         
(v)
      
the Net Mortgage Rate as of the Cut-off Date ("CURR NET");
 
         
(vi)
     
the
  
scheduled
  
monthly
  
payment of
  
principal,
  
if any,
  
and
  
interest as of the Cut-off
  
Date
  
("ORIGINAL P & I" or
"CURRENT P & I");
 
         
(vii)
    
the Cut-off Date Principal Balance ("PRINCIPAL BAL");
 
         
(viii)
   
the Maximum Mortgage Rate ("NOTE CEILING");
 
         
(ix)
     
the maximum Net Mortgage Rate ("NET CEILING");
 
         
(x)
      
the Note Margin ("NOTE MARGIN");
 
         
(xi)
     
the Note Margin ("NOTE MARGIN");
 
         
(xii)
    
the Periodic Cap ("PERIODIC DECR" or "PERIODIC INCR");
 
         
(xiii)
   
the rounding of the semi-annual or annual adjustment to the
Mortgage Rate ("NOTE METHOD");
 
         
(xiv)
    
the Loan-to-Value Ratio at origination ("LTV");
 
         
(xv)
     
the rate at which the
  
Subservicing
  
Fee accrues
  
("SUBSERV
  
FEE") and at which the Servicing Fee accrues ("MSTR SERV
FEE");
 
         
(xvi)
    
a code "T," "BT" or "CT" under the column "LN FEATURE,"
  
indicating
  
that the Mortgage Loan is secured by a second or
vacation residence; and
 
         
(xvii)
  
 
a code "N" under the column
  
"OCCP
  
CODE,"
  
indicating
  
that the
  
Mortgage
  
Loan is secured by a
  
non-owner
  
occupied
residence.
 
         
Such schedule may consist of multiple reports that collectively set
forth all of the information required.
 
        
 
Mortgage Rate:
  
With respect to any Mortgage Loan, the interest rate borne by the
related
  
Mortgage Note, or any
  
modification
thereto other than a Servicing
  
Modification.
  
The Mortgage Rate on each
  
Mortgage
  
Loan will adjust on each
  
Adjustment
  
Date to equal
the sum (rounded to the nearest
  
multiple of one eighth of one percent (0.125%) or up to the nearest
  
one-eighth of one percent,
  
which
are
  
indicated by a "U" on the Mortgage Loan
  
Schedule,
  
except in the case of the Mortgage
  
Loans
  
indicated by an "X" on the Mortgage
Loan Schedule
  
under the heading "NOTE
  
METHOD"),
  
of the related
  
Index plus the Note Margin,
  
in each case subject to the
  
applicable
Periodic Cap, Maximum Mortgage Rate and Minimum Mortgage Rate.
 
         
Net
  
Mortgage
  
Rate:
  
With
  
respect
  
to any
  
Mortgage
  
Loan as of any date of
  
determination,
  
a per annum
  
rate
  
equal to the
Mortgage Rate for such Mortgage Loan as of such date minus the
related Expense Fee Rate.
 
         
Net Swap Payment:
  
With respect to each
  
Distribution
  
Date, the net payment
  
required to be made pursuant to the terms of the
Swap Agreement by either the Swap
  
Counterparty or the
  
Supplemental
  
Interest Trust Trustee,
  
on behalf of the
  
Supplemental
  
Interest
Trust, which net payment shall not take into account any Swap
Termination Payment.
 
         
Net WAC Cap Rate:
  
With
  
respect to any
  
Distribution
  
Date,
  
a per annum rate
  
equal to (i) the
  
product of (a) the
  
weighted
average of the Net Mortgage
  
Rates (or, if
  
applicable,
  
the Modified Net Mortgage
  
Rates) on the Mortgage Loans using the Net Mortgage
Rates in effect for the Monthly
  
Payments
  
due on the
  
Mortgage
  
Loans
  
during the
  
related
  
Due
  
Period,
  
weighted on the basis of the
respective
  
Stated
  
Principal
  
Balances
  
thereof for such
  
Distribution
  
Date,
  
and (b) a fraction the numerator of which is 30 and the
denominator
  
of which is the actual number of days in the related
  
Interest
  
Accrual
  
Period minus
  
(ii) the
  
product of (a) a fraction
expressed as a
  
percentage,
  
the
  
numerator of which is the amount of any Net Swap
  
Payments or Swap
  
Termination
  
Payment not due to a
Swap
  
Counterparty
  
Trigger
  
Event owed to the Swap
  
Counterparty
  
as of such
  
Distribution
  
Date and the
  
denominator
  
of which is the
aggregate Stated Principal Balance of the Mortgage Loans for such
Distribution
  
Date, and (b) a fraction
  
expressed as percentage,
  
the
numerator of which is 360 and the denominator of which is the
actual number of days in the related Interest Accrual Period.
 
         
Note Margin:
  
With respect to each Mortgage
  
Loan, the fixed
  
percentage set forth in the related
  
Mortgage Note and indicated
in Exhibit One hereto as the "NOTE MARGIN," which
  
percentage is added to the Index on each
  
Adjustment
  
Date to determine
  
(subject to
rounding in accordance with the related
  
Mortgage Note, the Periodic Cap, the Maximum
  
Mortgage Rate and the Minimum Mortgage Rate) the
interest rate to be borne by such Mortgage Loan until the next
Adjustment Date.
 
         
Notional Amount:
  
With respect to any Distribution Date and the Class SB-1
Certificates and the Class SB-2
  
Certificates,
  
50%
and 50%,
  
respectively,
  
of the Stated Principal Balance of the Mortgage Loans
  
immediately prior to such Distribution
  
Date. For REMIC
purposes,
  
with respect to the Class SB Certificates or REMIC III Regular
Interest SB-IO,
  
immediately prior to any Distribution
  
Date,
the aggregate of the Uncertificated Principal Balances of the REMIC
II Regular Interests.
 
         
Optional
  
Termination
  
Date: Any
  
Distribution
  
Date on or after which the aggregate
  
Stated
  
Principal
  
Balance (after giving
effect to distributions to be made on such Distribution Date) of
the Mortgage Loans is less than 10.00% of the Cut-off Date Balance.
 
         
Overcollateralization
  
Amount:
  
With
  
respect to any
  
Distribution
  
Date,
  
the
  
excess,
  
if any, of (a) the
  
aggregate
  
Stated
Principal
  
Balance of the Mortgage Loans before giving effect to distributions
of principal to be made on such
  
Distribution
  
Date over
(b) the aggregate Certificate Principal Balance of the Class A
Certificates and Class M Certificates immediately prior to such
date.
 
         
Overcollateralization Floor: An amount equal to the product of
0.35% and the Cut-off Date Balance.
 
         
Overcollateralization
  
Increase
  
Amount:
  
With respect to any
  
Distribution
  
Date, the lesser of (a) Excess Cash Flow for that
Distribution
  
Date (to the extent not used to cover the
  
amounts
  
described
  
in clauses
  
(b)(iv),
  
(v) and
  
(vi) of the
  
definition
  
of
Principal
  
Distribution
  
Amount as of such Distribution Date) and (b) the excess of (1) the
Required
  
Overcollateralization
  
Amount for
such Distribution Date over (2) the Overcollateralization Amount
for such Distribution Date.
 
         
Overcollateralization
  
Reduction
  
Amount:
  
With
  
respect to any
  
Distribution
  
Date on which the Excess
  
Overcollateralization
Amount
  
is,
  
after
  
taking
  
into
  
account
  
all other
  
distributions
  
to be made on such
  
Distribution
  
Date,
  
greater
  
than
  
zero,
  
the
Overcollateralization
  
Reduction
  
Amount
  
shall be
  
equal
  
to the
  
lesser
  
of
  
(i) the
  
Excess
  
Overcollateralization
  
Amount
  
for that
Distribution Date and (ii) the Principal Remittance Amount on such
Distribution Date.
 
         
Pass-Through
  
Rate:
  
With respect to the Class of Class A Certificates
  
and any
  
Distribution
  
Date, a per annum rate equal to
the lesser of (i)
  
LIBOR plus the related
  
Margin and
  
(ii) the Net WAC Cap Rate.
  
With
  
respect to each class of Class M
  
Certificates
and any
  
Distribution
  
Date, a per annum rate equal to the least of (i)
  
LIBOR plus the related
  
Margin,
  
(ii) the Net WAC Cap Rate and
(iii) 14.00% per annum.
 
         
With respect to the Class SB
  
Certificates
  
or REMIC III Regular
  
Interest SB-IO 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 (i)
through (iii) below, and the denominator of which is the aggregate
  
principal balance of the REMIC II Regular
  
Interests.
  
For purposes
of calculating the
  
Pass-Through
  
Rate for the Class SB Certificates or REMIC III Regular Interest
SB-IO, the numerator is equal to the
sum of the following components:
 
         
(i)
      
the
  
Uncertificated
  
Pass-Through Rate for REMIC II Regular Interest LT1 minus the
Marker Rate, applied to a notional
amount equal to the Uncertificated Principal Balance of REMIC II
Regular Interest LT1;
 
         
(ii)
     
the
  
Uncertificated
  
Pass-Through Rate for REMIC II Regular Interest LT2 minus the
Marker Rate, applied to a notional
amount equal to the Uncertificated Principal Balance of REMIC II
Regular Interest LT2; and
 
         
(iii)
    
the
  
Uncertificated
  
Pass-Through
  
Rate for REMIC II Regular
  
Interest LT4 minus twice the Marker Rate,
  
applied to a
notional amount equal to the Uncertificated Principal Balance of
REMIC II Regular Interest LT4.
 
         
Permanent Regulation S Global Offered Certificate:
  
Any one of the Class SB Certificates
  
substantially in the form of Exhibit
Eleven-B hereto, and, in both cases, more fully described in
Section 5.02(g) hereof.
 
         
Prepayment
  
Assumption:
  
The
  
prepayment
  
assumption to be used for
  
determining
  
the accrual of original
  
issue
  
discount and
premium and market discount on the
  
Certificates for federal income tax purposes,
  
which assumes a constant
  
prepayment rate of 30% per
annum of the then outstanding principal balance of the Mortgage
Loans.
 
         
Prepayment
  
Charge:
  
With respect to any Mortgage Loan, the charges or premiums,
  
if any,
  
received in connection
  
with a full
or partial prepayment of such Mortgage Loan in accordance with the
terms thereof.
 
         
Prepayment
  
Charge Loan: Any Mortgage Loan for which a Prepayment
  
Charge may be assessed and to which such Prepayment
  
Charge
the Class SB Certificates are entitled, as indicated on the
Mortgage Loan Schedule.
 
         
Principal
  
Distribution
  
Amount:
  
With
  
respect
  
to any
  
Distribution
  
Date,
  
the
  
lesser of (a) the
  
excess of (x)
  
Available
Distribution
  
Amount plus for inclusion in Excess Cash Flow for purposes of
clauses (b)(v) and (b)(vi) below,
  
the amounts
  
received by
the Supplemental
  
Interest Trust Trustee under the Swap Agreement for that
Distribution Date over (y) the Interest
  
Distribution Amount
and (b) the sum of:
 
         
(i)
    
  
the
  
principal
  
portion of each Monthly
  
Payment
  
received or Advanced with respect to the related Due Period on each
Outstanding Mortgage Loan;
 
         
(ii)
     
the Stated Principal
  
Balance of any Mortgage Loan
  
repurchased
  
during the related
  
Prepayment
  
Period (or deemed to
have been so
  
repurchased
  
in
  
accordance
  
with Section
  
3.07(b))
  
pursuant to Section 2.02,
  
2.03,
  
2.04 or 4.07 and the amount of any
shortfall
  
deposited in the Custodial
  
Account in connection with the
  
substitution of a Deleted Mortgage Loan pursuant to Section 2.03
or 2.04 during the prior calendar month;
 
         
(iii)
    
the principal portion of all other unscheduled collections,
  
other than Subsequent Recoveries,
  
on the Mortgage Loans
received
  
(or deemed to have been so
  
received)
  
during the prior
  
calendar
  
month or, in the case of
  
Principal
  
Prepayments
  
in Full,
during the related Prepayment Period,
  
including,
  
without limitation,
  
Curtailments,
  
Insurance Proceeds,
  
Liquidation
  
Proceeds,
  
REO
Proceeds and Principal Prepayments, to the extent applied by the
Master Servicer as recoveries of principal pursuant to Section
3.14;
 
         
(iv)
     
the lesser of
  
(1) Subsequent
  
Recoveries for such
  
Distribution
  
Date and (2) the
  
principal portion of any Realized
Losses allocated to the Class A Certificates or the Class M
Certificates on a prior Distribution Date and remaining unpaid;
 
         
(v)
      
the lesser of (1) the Excess Cash Flow for such
  
Distribution Date (to the extent not used pursuant to clause (iv)
of
this
  
definition on such
  
Distribution
  
Date) and (2) the
  
principal
  
portion of any Realized
  
Losses
  
incurred (or deemed to have been
incurred)
  
on any
  
Mortgage
  
Loans in the
  
calendar
  
month
  
preceding
  
such
  
Distribution
  
Date
  
that
  
are
  
allocated 
 
to any
  
Class of
Certificates; and
 
         
(vi)
     
the lesser of (a) the Excess Cash Flow for such
  
Distribution
  
Date,
  
to the extent not used pursuant to clauses (iv)
and (v) of this
  
definition
  
on such
  
Distribution
  
Date,
  
and (b) the
  
amount of any
  
Overcollateralization
  
Increase
  
Amount for such
Distribution Date;
 
         
minus
 
         
(vii)
    
(A) the amount of any
  
Overcollateralization
  
Reduction Amount for such
  
Distribution
  
Date and (B) the amount of any
Capitalization Reimbursement Amount for such Distribution Date.
 
         
Principal Only Certificates:
  
None.
 
         
Principal
  
Remittance
  
Amount:
  
With respect to any Distribution
  
Date, all amounts
  
described in clauses (b)(i) through (iii)
of the definition of Principal Distribution Amount for that
Distribution Date.
 
         
Record Date: With respect to each
  
Distribution Date and each Class of Book Entry
  
Certificates,
  
the Business Day immediately
preceding such
  
Distribution
  
Date. With respect to each Class of Definitive
  
Certificates,
  
the close of business on the last Business
Day of the month next preceding the month in which the related
  
Distribution
  
Date occurs,
  
except in the case of the first Record Date
which shall be the Closing Date.
 
         
Relief Act:
  
The Servicemembers Civil Relief Act, as amended.
 
         
Relief Act
  
Shortfalls:
  
Interest
  
shortfalls on the Mortgage Loans
  
resulting
  
from the Relief Act or similar
  
legislation or
regulations.
 
         
REMIC I:
  
The segregated
  
pool of assets
  
(exclusive of the
  
Supplemental
  
Interest Trust Account,
  
the Swap Agreement and the
SB-AM Swap Agreement), with respect to which a REMIC election is to
be made, consisting of:
 
                  
(i)
      
the Mortgage Loans and the related Mortgage Files;
 
            
      
(ii)
     
all
  
payments
  
and
  
collections
  
in respect of the
  
Mortgage
  
Loans due after the
  
Cut-off
  
Date (other than
Monthly
  
Payments due in the month of the Cut-off Date) as shall be on
deposit in the Custodial
  
Account or in the Certificate
  
Account
and identified as belonging to the Trust Fund;
 
                  
(iii)
    
property
   
which
   
secured
  
a
  
Mortgage
   
Loan
  
and
  
which
  
has
  
been
   
acquired
  
for
  
the
  
benefit
  
of
  
the
Certificateholders by foreclosure or deed in lieu of foreclosure;
 
 
                 
(iv)
     
the hazard insurance policies and Primary Insurance Policies
pertaining to the Mortgage Loans, if any; and
 
                  
(v)
      
all proceeds of clauses (i) through (iv) above.
 
         
REMIC I
  
Available
  
Distribution
  
Amount:
  
The Available
  
Distribution
  
Amount increased by the amount of any Net Swap Payment
described in clause (b)(z) thereof.
 
         
REMIC I Distribution
  
Amount:
  
For any Distribution
  
Date, the REMIC I Available
  
Distribution
  
Amount shall be distributed to
REMIC II
  
in respect of the
  
REMIC I
  
Regular
  
Interests
  
and the
  
Class R-1
  
Certificates
  
in
  
respect of
  
Component
  
I thereof in the
following amounts and priority:
 
                  
(a)
      
to REMIC I Regular Interest A-I and REMIC I Regular
  
Interest I-1-A
  
through I-60-B,
  
pro rata, in an amount
equal to (A)
  
Uncertificated
  
Accrued
  
Interest for such REMIC I
  
Regular
  
Interests for such
  
Distribution
  
Date, plus (B) any amounts
payable in respect thereof remaining unpaid from previous
Distribution Dates;
 
                  
(b)
      
to the extent of amounts
  
remaining after the distributions
  
made pursuant to clause (a) above,
  
payments of
principal shall be allocated as follows:
  
first, to REMIC I Regular
  
Interests I-1-A through I-60-B starting with the lowest
  
numerical
denomination
  
until the Uncertificated
  
Principal Balance of each such REMIC I Regular Interest is reduced
to zero,
  
provided that, for
REMIC I
  
Regular
  
Interests with the same numerical
  
denomination,
  
such payments of principal shall be allocated pro rata between such
REMIC I Regular
  
Interests and second,
  
to the extent of any
  
Overcollateralization
  
Reduction
  
Amount to REMIC I Regular
  
Interest A-I
until the Uncertificated Principal Balance of such REMIC I Regular
Interest is reduced to zero; and
 
                  
(c)
      
any remaining amounts to the Class R-1 Certificates in respect of
Component I thereof.
 
         
REMIC I Interests:
  
The REMIC I Regular Interests and Component I of the Class R-1
Certificates.
 
      
   
REMIC I Realized Losses:
  
All Realized Losses on the Mortgage Loans shall be allocated
  
first, on each
  
Distribution
  
Date, to
REMIC I
  
Regular
  
Interest
  
A-I until such
  
REMIC I
  
Regular
  
Interest
  
has been
  
reduced to zero.
  
Second,
  
Realized
  
Losses 
 
shall be
allocated to REMIC I Regular Interest I-1-A through REMIC I Regular
Interest
  
I-60-B,
  
starting with the lowest numerical
  
denomination
until such REMIC I
  
Regular
  
Interest has been reduced to zero,
  
provided that, for REMIC I
  
Regular
  
Interests with the same numerical
denomination, such Realized Losses shall be allocated pro rata
between such REMIC I Regular Interests.
 
         
REMIC I Regular Interest.
  
Any of the separate
  
non-certificated
  
beneficial
  
ownership
  
interests in REMIC I issued hereunder
and designated as a "regular
  
interest" in REMIC I.
  
Each REMIC I Regular Interest shall accrue interest at the related
  
Uncertificated
REMIC I
  
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. The designations for the respective REMIC I
Regular Interests are set forth in the Preliminary Statement
hereto.
 
         
REMIC I
  
Regular
  
Interest
  
A-I: A regular
  
interest
  
in
  
REMIC I
  
that is held as an asset of
  
REMIC II,
  
that has an initial
principal balance equal to the related
  
Uncertificated
  
Principal Balance,
  
that bears interest at the related
  
Uncertificated
  
REMIC I
Pass-Through Rate, and that has such other terms as are described
herein.
 
         
REMIC II:
  
The
  
segregated
  
pool of assets subject
  
hereto,
  
constituting a portion of the primary trust created hereby and to
be administered hereunder, with respect to which a separate REMIC
election is to be made, consisting of the REMIC I Regular
Interests.
 
         
REMIC II
  
Available
  
Distribution
  
Amount:
  
For any Distribution Date, the amount distributed from REMIC I to
REMIC II on such
Distribution Date in respect of the REMIC I Regular Interests.
 
         
REMIC II
  
Distribution
  
Amount: For any Distribution Date, the REMIC II Available
  
Distribution Amount shall be distributed to
REMIC III
  
in respect of the
  
REMIC II
  
Regular
  
Interests
  
and the
  
Class R-1
  
Certificates
  
in respect of Component II thereof in the
following amounts and priority:
 
                  
(a)
      
to REMIC II
  
Regular
  
Interest LT-IO,
  
in an amount equal to (i)
  
Uncertificated
  
Accrued
  
Interest for such
REMIC II
  
Regular
  
Interest
  
for such
  
Distribution
  
Date,
  
plus (ii) any amounts in respect
  
thereof
  
remaining
  
unpaid from
  
previous
Distribution Dates;
 
                  
(b)
      
to the extent of amounts
  
remaining after the
  
distributions
  
made pursuant to clause (a) above, to REMIC II
Regular
  
Interests
  
LT1,
  
LT2,
  
LT3 and LT4,
  
pro
  
rata,
  
in an amount
  
equal to (i) their
  
Uncertificated
  
Accrued
  
Interest
  
for such
Distribution Date, plus (ii) any amounts in respect thereof
remaining unpaid from previous Distribution Dates; and
 
                  
(c)
      
to the extent of amounts remaining after the distributions made
pursuant to clauses (a) and (b) above:
 
                                            
(i)
      
to
  
REMIC II
  
Regular
  
Interests
  
LT2,
  
LT3 and LT4,
  
their
  
respective
  
Principal
                           
Distribution Amounts;
 
                                            
(ii)
     
to
  
REMIC II
  
Regular
   
Interest
  
LT1
  
any
  
remainder
  
until
  
the
   
Uncertificated
        
                   
Principal Balance thereof is reduced to zero;
 
                                            
(iii)
    
any remainder to REMIC II
  
Regular
  
Interests LT2, LT3 and LT4, pro rata according
                           
to their respective
  
Uncertificated
  
Principal Balances as reduced by the distributions deemed made
pursuant
                           
to (i) above, until their respective Uncertificated Principal
Balances are reduced to zero; and
 
                  
(d)
      
to the extent of amounts remaining after the distributions made
pursuant to clauses (a) through (c) above:
 
                                            
(i)
      
first,
  
to each of the
  
REMIC II
  
Regular
  
Interests,
  
pro rata
  
according
  
to the
                           
amount of unreimbursed
  
Realized Losses
  
allocable to principal
  
previously
  
allocated to each such REMIC II
                           
Regular
  
Interest,
  
the aggregate
  
amount of any
  
distributions to the Certificates as reimbursement of such
                   
        
Realized Losses on such Distribution Date pursuant to clause (vii)
in
  
Section 4.02(c);
  
provided,
  
however,
                           
that any amounts distributed pursuant to this paragraph (d)(i) of
this definition of "REMIC II
  
Distribution
   
                        
Amount" shall not cause a reduction in the Uncertificated
  
Principal Balances of any of the REMIC II Regular
                           
Interests; and
 
                                            
(ii)
     
second,
  
to the
  
Class R-1 
 
Certificates
  
in respect of Component II thereof,
  
any
                           
remaining amount.
 
         
REMIC II Net WAC Rate:
  
With
  
respect to any
  
Distribution
  
Date,
  
a per annum rate equal to the weighted
  
average of (x) with
respect to REMIC I Regular Interests ending with the designation
"B," the weighted average of the Uncertificated
  
REMIC I
  
Pass-Through
Rates for such REMIC I
  
Regular
  
Interests,
  
weighted on the basis of the
  
Uncertificated
  
Principal
  
Balance of such
  
REMIC I
  
Regular
Interests for each such Distribution
  
Date, (y) with respect to REMIC I Regular Interest A-I, the
Uncertificated
  
REMIC I
  
Pass-Through
Rate for such REMIC I Regular
  
Interest,
  
and (z) with respect to REMIC I Regular
  
Interests
  
ending with the designation "A," for each
Distribution
  
Date listed below,
  
the weighted
  
average of the rates listed below for each such REMIC I Regular
  
Interest listed below,
weighted on the basis of the Uncertificated Principal Balance of
each such REMIC I Regular Interest for each such Distribution Date:
 
DISTRIBUTION DATE
     
REMIC I REGULAR INTEREST
                                   
RATE
        
1
          
I-1-A through I-60-A
             
2 multiplied by Swap LIBOR, subject to a maximum rate of
                                 
                   
Uncertificated REMIC I Pass-Through Rate
        
2
          
I-2-A through I-60-A
             
2 multiplied by Swap LIBOR, subject to a maximum rate of
                                                    
Uncertificated REMIC I Pass-Through Rate
                   
I-1-A
                            
Uncertificated REMIC I Pass-Through Rate
        
3
          
I-3-A through I-60-A
             
2 multiplied by Swap LIBOR, subject to a maximum rate of
                                                
    
Uncertificated REMIC I Pass-Through Rate
                   
I-1-A and I-2-A
                  
Uncertificated REMIC I Pass-Through Rate
        
4
          
I-4-A through I-60-A
             
2 multiplied by Swap LIBOR, subject to a maximum rate of
         
                                           
Uncertificated REMIC I Pass-Through Rate
                   
I-1-A through I-3-A
              
Uncertificated REMIC I Pass-Through Rate
        
5
          
I-5-A through I-60-A
             
2 multiplied by Swap LIBOR, subject to a maximum rate of
                                                    
Uncertificated REMIC I Pass-Through Rate
                   
I-1-A through I-4-A
              
Uncertificated REMIC I Pass-Through Rate
        
6
          
I-6-A through I-60-A 
            
2 multiplied by Swap LIBOR, subject to a maximum rate of
                                                    
Uncertificated REMIC I Pass-Through Rate
                   
I-1-A through I-5-A
              
Uncertificated REMIC I Pass-Through Rate
 
       
7
          
I-7-A through I-60-A
             
2 multiplied by Swap LIBOR, subject to a maximum rate of
                                                    
Uncertificated REMIC I Pass-Through Rate
                   
I-1-A through I-6-A
              
Uncertificated REMIC I Pass-Through Rate
        
8
          
I-8-A through I-60-A
             
2 multiplied by Swap LIBOR, subject to a maximum rate of
                                                    
Uncertificated REMIC I Pass-Through Rate
                
   
I-1-A through I-7-A
              
Uncertificated REMIC I Pass-Through Rate
        
9
          
I-9-A through I-60-A
             
2 multiplied by Swap LIBOR, subject to a maximum rate of
                                                    
Uncertificated REMIC I Pass-Through Rate
                   
I-1-A through I-8-A
              
Uncertificated REMIC I Pass-Through Rate
       
10
          
I-10-A through I-60-A
            
2 multiplied by Swap LIBOR, subject to a maximum rate of
                               
                     
Uncertificated REMIC I Pass-Through Rate
                   
I-1-A through I-9-A
              
Uncertificated REMIC I Pass-Through Rate
       
11
          
I-11-A through I-60-A
            
2 multiplied by Swap LIBOR, subject to a maximum rate of
                                                    
Uncertificated REMIC I Pass-Through Rate
                   
I-1-A through I-10-A
             
Uncertificated REMIC I Pass-Through Rate
       
12
          
I-12-A through I-60-A
            
2 multiplied by Swap LIBOR, subject to a maximum rate of
                                                    
Uncertificated REMIC I Pass-Through Rate
                   
I-1-A through I-11-A
             
Uncertificated REMIC I Pass-Through Rate
       
13
          
I-13-A through I-60-A
            
2 multiplied by Swap LIBOR, subject to a maximum rate of
                                                    
Uncertificated REMIC I Pass-Through Rate
                   
I-1-A through I-12-A
             
Uncertificated REMIC I Pass-Through Rate
       
14
          
I-14-A through I-60-A
            
2 multiplied by Swap LIBOR, subject to a maximum rate of
                                                    
Uncertificated REMIC I Pass-Through Rate
                   
I-1-A through I-13-A
             
Uncertificated REMIC I Pass-Through Rate
       
15
          
I-15-A through I-60-A
            
2 multiplied by Swap LIBOR, subject to a maximum rate of
                                                    
Uncertificated REMIC I Pass-Through Rate
                   
I-1-A through I-14-A
             
Uncertificated REMIC I Pass-Through Rate
       
16
          
I-16-A through I-60-A
            
2 multiplied by Swap LIBOR, subject to a maximum rate of
                                                    
Uncertificated REMIC I Pass-Through Rate
                   
I-1-A through I-15-A
             
Uncertificated REMIC I Pass-Through Rate
       
17
          
I-17-A through I-60-A
            
2 multiplied by Swap LIBOR, subject to a maximum rate of
              
                                      
Uncertificated REMIC I Pass-Through Rate
                   
I-1-A through I-16-A
             
Uncertificated REMIC I Pass-Through Rate
       
18
          
I-18-A through I-60-A
            
2 multiplied by Swap LIBOR, subject to a maximum rate of
                                                    
Uncertificated REMIC I Pass-Through Rate
                   
I-1-A through I-17-A
             
Uncertificated REMIC I Pass-Through Rate
       
19
          
I-19-A through I-60-A
     
       
2 multiplied by Swap LIBOR, subject to a maximum rate of
                                                    
Uncertificated REMIC I Pass-Through Rate
                   
I-1-A through I-18-A
             
Uncertificated REMIC I Pass-Through Rate
      
 
20
          
I-20-A through I-60-A
            
2 multiplied by Swap LIBOR, subject to a maximum rate of
                                                    
Uncertificated REMIC I Pass-Through Rate
                   
I-1-A through I-19-A
             
Uncertificated REMIC I Pass-Through Rate
       
21
          
I-21-A through I-60-A
            
2 multiplied by Swap LIBOR, subject to a maximum rate of
                                                    
Uncertificated REMIC I Pass-Through Rate
                   
I-1-A through I-20-A
             
Uncertificated REMIC I Pass-Through Rate
       
22
          
I-22-A through I-60-A
            
2 multiplied by Swap LIBOR, subject to a maximum rate of
                                                    
Uncertificated REMIC I Pass-Through Rate
                   
I-1-A through I-21-A
             
Uncertificated REMIC I Pass-Through Rate
       
23
          
I-23-A through I-60-A
            
2 multiplied by Swap LIBOR, subject to a maximum rate of
                                    
                
Uncertificated REMIC I Pass-Through Rate
                   
I-1-A through I-22-A
             
Uncertificated REMIC I Pass-Through Rate
       
24
          
I-24-A through I-60-A
            
2 multiplied by Swap LIBOR, subject to a maximum rate of
                                                    
Uncertificated REMIC I Pass-Through Rate
                   
I-1-A through I-23-A
             
Uncertificated REMIC I Pass-Through Rate
       
25
          
I-25-A through I-60-A
            
2 multiplied by Swap LIBOR, subject to a maximum rate of
                                                    
Uncertificated REMIC I Pass-Through Rate
                   
I-1-A through I-24-A
             
Uncertificated REMIC I Pass-Through Rate
       
26
          
I-26-A through I-60-A
            
2 multiplied by Swap LIBOR, subject to a maximum rate of
                                                    
Uncertificated REMIC I Pass-Through Rate
                   
I-1-A through I-25-A
             
Uncertificated REMIC I Pass-Through Rate
       
27
          
I-27-A through I-60-A
            
2 multiplied by Swap LIBOR, subject to a maximum rate of
                                                    
Uncertificated REMIC I Pass-Through Rate
                   
I-1-A through I-26-A
    
         
Uncertificated REMIC I Pass-Through Rate
       
28
          
I-28-A through I-60-A
            
2 multiplied by Swap LIBOR, subject to a maximum rate of
                                                    
Uncertificated REMIC I Pass-Through Rate
    
               
I-1-A through I-27-A
             
Uncertificated REMIC I Pass-Through Rate
       
29
          
I-29-A through I-60-A
            
2 multiplied by Swap LIBOR, subject to a maximum rate of
                                                    
Uncertificated REMIC I Pass-Through Rate
                   
I-1-A through I-28-A
             
Uncertificated REMIC I Pass-Through Rate
       
30
          
I-30-A through I-60-A
            
2 multiplied by Swap LIBOR, subject to a maximum rate of
                   
                                 
Uncertificated REMIC I Pass-Through Rate
                   
I-1-A through I-29-A
             
Uncertificated REMIC I Pass-Through Rate
       
31
          
I-31-A through I-60-A
            
2 multiplied by Swap LIBOR, subject to a maximum rate of
                                                    
Uncertificated REMIC I Pass-Through Rate
                   
I-1-A through I-30-A
             
Uncertificated REMIC I Pass-Through Rate
       
32
          
I-32-A through I-60-A
          
  
2 multiplied by Swap LIBOR, subject to a maximum rate of
                                                    
Uncertificated REMIC I Pass-Through Rate
                   
I-1-A through I-31-A
             
Uncertificated REMIC I Pass-Through Rate
       
33
  
        
I-33-A through I-60-A
            
2 multiplied by Swap LIBOR, subject to a maximum rate of
                                                    
Uncertificated REMIC I Pass-Through Rate
                   
I-1-A through I-32-A
             
Uncertificated REMIC I Pass-Through Rate
       
34
          
I-34-A through I-60-A
            
2 multiplied by Swap LIBOR, subject to a maximum rate of
                                                    
Uncertificated REMIC I Pass-Through Rate
                   
I-1-A through I-33-A
             
Uncertificated REMIC I Pass-Through Rate
       
35
          
I-35-A through I-60-A
            
2 multiplied by Swap LIBOR, subject to a maximum rate of
                                                    
Uncertificated REMIC I Pass-Through Rate
                   
I-1-A through I-34-A
             
Uncertificated REMIC I Pass-Through Rate
       
36
          
I-36-A through I-60-A
            
2 multiplied by Swap LIBOR, subject to a maximum rate of
                                         
           
Uncertificated REMIC I Pass-Through Rate
                   
I-1-A through I-35-A
             
Uncertificated REMIC I Pass-Through Rate
       
37
          
I-37-A through I-60-A
            
2 multiplied by Swap LIBOR, subject to a maximum rate of
  
                                                  
Uncertificated REMIC I Pass-Through Rate
                   
I-1-A through I-36-A
             
Uncertificated REMIC I Pass-Through Rate
       
38
          
I-38-A through I-60-A
            
2 multiplied by Swap LIBOR, subject to a maximum rate of
                                                    
Uncertificated REMIC I Pass-Through Rate
                   
I-1-A through I-37-A
             
Uncertificated REMIC I Pass-Through Rate
       
39
          
I-39-A through I-60-A
            
2 multiplied by Swap LIBOR, subject to a maximum rate of
                                                    
Uncertificated REMIC I Pass-Through Rate
                   
I-1-A through I-38-A
             
Uncertificated REMIC I Pass-Through Rate
       
40
          
I-40-A through I-60-A
            
2 multiplied by Swap LIBOR, subject to a maximum rate of
                                                    
Uncertificated REMIC I Pass-Through Rate
                   
I-1-A through I-39-A
         
    
Uncertificated REMIC I Pass-Through Rate
       
41
          
I-41-A through I-60-A
            
2 multiplied by Swap LIBOR, subject to a maximum rate of
                                                    
Uncertificated REMIC I Pass-Through Rate
         
          
I-1-A through I-40-A
             
Uncertificated REMIC I Pass-Through Rate
       
42
          
I-42-A through I-60-A
            
2 multiplied by Swap LIBOR, subject to a maximum rate of
                                                    
Uncertificated REMIC I Pass-Through Rate
                   
I-1-A through I-41-A
             
Uncertificated REMIC I Pass-Through Rate
       
43
          
I-43-A through I-60-A
            
2 multiplied by Swap LIBOR, subject to a maximum rate of
                        
                            
Uncertificated REMIC I Pass-Through Rate
                   
I-1-A through I-42-A
             
Uncertificated REMIC I Pass-Through Rate
       
44
          
I-44-A through I-60-A
            
2 multiplied by Swap LIBOR, subject to a maximum rate of
                                                    
Uncertificated REMIC I Pass-Through Rate
                   
I-1-A through I-43-A
             
Uncertificated REMIC I Pass-Through Rate
       
45
          
I-45-A through I-60-A
            
2 multiplied by Swap LIBOR, subject to a maximum rate of
                                                    
Uncertificated REMIC I Pass-Through Rate
                   
I-1-A through I-44-A
             
Uncertificated REMIC I Pass-Through Rate
       
46
       
   
I-46-A through I-60-A
            
2 multiplied by Swap LIBOR, subject to a maximum rate of
                                                    
Uncertificated REMIC I Pass-Through Rate
                   
I-1-A through I-45-A
             
Uncertificated REMIC I Pass-Through Rate
       
47
          
I-47-A through I-60-A
            
2 multiplied by Swap LIBOR, subject to a maximum rate of
                                                    
Uncertificated REMIC I Pass-Through Rate
                   
I-1-A through I-46-A
             
Uncertificated REMIC I Pass-Through Rate
       
48
          
I-48-A through I-60-A
            
2 multiplied by Swap LIBOR, subject to a maximum rate of
                                                    
Uncertificated REMIC I Pass-Through Rate
                   
I-1-A through I-47-A
             
Uncertificated REMIC I Pass-Through Rate
       
49
          
I-49-A through I-60-A
            
2 multiplied by Swap LIBOR, subject to a maximum rate of
                                              
      
Uncertificated REMIC I Pass-Through Rate
                   
I-1-A through I-48-A
             
Uncertificated REMIC I Pass-Through Rate
       
50
          
I-50-A through I-60-A
            
2 multiplied by Swap LIBOR, subject to a maximum rate of
       
                                             
Uncertificated REMIC I Pass-Through Rate
                   
I-1-A through I-49-A
             
Uncertificated REMIC I Pass-Through Rate
       
51
          
I-51-A through I-60-A
            
2 multiplied by Swap LIBOR, subject to a maximum rate of
                                                    
Uncertificated REMIC I Pass-Through Rate
                   
I-1-A through I-50-A
             
Uncertificated REMIC I Pass-Through Rate
       
52
          
I-52-A through I-60-A
            
2 multiplied by Swap LIBOR, subject to a maximum rate of
                                                    
Uncertificated REMIC I Pass-Through Rate
                   
I-1-A through I-51-A
             
Uncertificated REMIC I Pass-Through Rate
       
53
          
I-53-A through I-60-A
            
2 multiplied by Swap LIBOR, subject to a maximum rate of
                                                    
Uncertificated REMIC I Pass-Through Rate
                   
I-1-A through I-52-A
             
Uncertificated REMIC I Pass-Through Rate
       
54
          
I-54-A through I-60-A
            
2 multiplied by Swap LIBOR, subject to a maximum rate of
                                                    
Uncertificated REMIC I Pass-Through Rate
              
     
I-1-A through I-53-A
             
Uncertificated REMIC I Pass-Through Rate
       
55
          
I-55-A through I-60-A
            
2 multiplied by Swap LIBOR, subject to a maximum rate of
                                                    
Uncertificated REMIC I Pass-Through Rate
                   
I-1-A through I-54-A
             
Uncertificated REMIC I Pass-Through Rate
       
56
          
I-56-A through I-60-A
            
2 multiplied by Swap LIBOR, subject to a maximum rate of
                             
                       
Uncertificated REMIC I Pass-Through Rate
                   
I-1-A through I-55-A
             
Uncertificated REMIC I Pass-Through Rate
       
57
          
I-57-A through I-60-A
            
2 multiplied by Swap LIBOR, subject to a maximum rate of
                                                    
Uncertificated REMIC I Pass-Through Rate
                   
I-1-A through I-56-A
             
Uncertificated REMIC I Pass-Through Rate
       
58
          
I-58-A through I-60-A
            
2 multiplied by Swap LIBOR, subject to a maximum rate of
                                                    
Uncertificated REMIC I Pass-Through Rate
                   
I-1-A through I-57-A
             
Uncertificated REMIC I Pass-Through Rate
       
59
          
I-59-A through I-60-A
            
2 multiplied by Swap LIBOR, subject to a maximum rate of
                                                    
Uncertificated REMIC I Pass-Through Rate
                   
I-1-A through I-58-A
             
Uncertificated REMIC I Pass-Through Rate
       
60
          
I-60-A
                           
2 multiplied by Swap LIBOR, subject to a maximum rate of
                                                    
Uncertificated REMIC I Pass-Through Rate
                   
I-1-A through I-59-A
   
Thereafter
      
I-1-A through I-60-A
             
Uncertificated REMIC I Pass-Through Rate
 
---------------------------------------------------------------------------------------------------------------------------------------
         
REMIC II
  
Principal
  
Reduction
  
Amounts:
  
For any
  
Distribution
  
Date,
  
the
  
amounts by which the
  
principal
  
balances
  
of the
REMIC II Regular Interests LT1, LT2, LT3 and LT4,
  
respectively will be reduced on such Distribution Date by the
allocation of Realized
Losses and the distribution of principal, determined as follows:
 
         
For purposes of the succeeding formulas the following symbols shall
have the meanings set forth below:
 
         
Y1 =
     
the principal balance of the REMIC II Regular Interest LT1 after
distributions on the prior Distribution Date.
 
         
Y2 =
     
the principal balance of the REMIC II Regular Interest LT2 after
distributions on the prior Distribution Date.
 
         
Y3 =
     
the principal balance of the REMIC II Regular Interest LT3 after
distributions on the prior Distribution Date.
 
         
Y4 =
     
the
  
principal
  
balance of the REMIC II
  
Regular
  
Interest LT4 after
  
distributions
  
on the prior
  
Distribution
  
Date
                  
(note:
  
Y3 = Y4).
 
         
(DELTA)Y1 =
       
the REMIC II Regular Interest LT1 Principal Reduction Amount.
 
         
(DELTA)Y2 =
       
the REMIC II Regular Interest LT2 Principal Reduction Amount.
 
         
(DELTA)Y3 =
       
the REMIC II Regular Interest LT3 Principal Reduction Amount.
 
         
(DELTA)Y4 =
       
the REMIC II Regular Interest LT4 Principal Reduction Amount.
 
         
P0 =
     
the aggregate
  
principal
  
balance of REMIC II
  
Regular
  
Interests LT1, LT2, LT3 and LT4 after
  
distributions
  
and the
                  
allocation of Realized Losses on the prior Distribution Date.
 
         
P1 =
     
the aggregate
  
principal balance of the REMIC II Regular Interests LT1, LT2, LT3
and LT4 after
  
distributions and the
                  
allocation of Realized Losses to be made on such Distribution Date.
 
         
(DELTA)P =
        
P0 - P1 = the aggregate of the REMIC II Regular Interests LT1, LT2,
LT3 and LT4 Principal Reduction Amounts.
 
              
=
   
the aggregate of the principal portions of Realized Losses to be
allocated to, and the principal
  
distributions to be
                  
made on, the Certificates on such
  
Distribution
  
Date (including
  
distributions of accrued and unpaid interest on the
                  
Class SB Certificates for prior Distribution Dates).
 
         
R0 =
     
the REMIC II Net WAC Rate (stated as a monthly rate) after giving
effect to amounts
  
distributed
  
and Realized Losses
                  
allocated on the prior Distribution Date.
 
         
R1 =
     
the REMIC II Net WAC Rate (stated as a monthly
  
rate) after giving effect to amounts to be
  
distributed
  
and Realized
                  
Losses to be allocated on such Distribution Date.
 
         
(alpha) =
         
(Y2 + Y3)/P0.
  
The
  
initial
  
value of (alpha) on the
  
Closing
  
Date for use on the first
  
Distribution
  
Date
     
             
shall be 0.0001.
 
         
(gamma)0 =
        
the lesser of (A) the sum for all Classes of Certificates other
than the Class SB
  
Certificates and Class IO
                  
Certificates
  
of the product for each
  
Class of
  
(i) the monthly
  
interest
  
rate (as limited by the
  
REMIC II Net WAC
                  
Rate, if applicable) for such
  
Class applicable
  
for
  
distributions to be made on such Distribution Date and (ii) the
                  
aggregate Certificate
  
Principal Balance for such Class after
  
distributions and the allocation of Realized Losses on
                  
the prior Distribution Date and (B) R0*P0.
 
         
(gamma)1 =
        
the lesser of (A) the sum for all Classes of Certificates other
than the Class SB
  
Certificates and Class IO
                  
Certificates
  
of the product for each
  
Class of
  
(i) the monthly
  
interest
  
rate (as limited by the
  
REMIC II Net WAC
                  
Rate, if applicable) for such Class applicable for distributions to
be made on the next succeeding
  
Distribution Date
                  
and (ii) the
  
aggregate
  
Certificate
  
Principal
  
Balance for such
  
Class after
  
distributions
  
and the
  
allocation of
                  
Realized Losses to be made on such Distribution Date and (B) R1*P1.
 
Then, based on the foregoing definitions:
         
(DELTA)Y1 = (DELTA)P - (DELTA)Y2 - Y3 - Y4;
         
(DELTA)Y2 = (a/2){(a0R1 - a1R0)/R0R1};
         
(DELTA)Y3 = (a(DELTA)P - (DELTA)Y2; and
         
(DELTA)Y4 = (DELTA)Y3.
if both (DELTA)Y2 and (DELTA)Y3, as so determined, are non-negative
numbers.
  
Otherwise:
         
(1)
      
If (DELTA)Y2, as so determined, is negative, then
         
(DELTA)Y2 = 0
         
(DELTA)Y3 = a{a1R0P0 - a0R1P1}/{a1R0};
         
(DELTA)Y4 = (DELTA)Y3; and
         
(DELTA)Y1 = (DELTA)P - (DELTA)Y2 - (DELTA)Y3 - (DELTA)Y4.
         
(2)
      
If (DELTA)Y3, as so determined, is negative, then
         
(DELTA)Y3 = 0;
         
(DELTA)Y2 = a{a0R1P1 - a1R0P0}/{2R1R0P1 - a1R0};
         
(DELTA)Y4 = (DELTA)Y3; and
         
(DELTA)Y1 = (DELTA)P - (DELTA)Y2 - (DELTA)Y3 - (DELTA)Y4.
 
         
REMIC II
  
Realized
  
Losses:
  
Realized
  
Losses on the Mortgage
  
Loans shall be allocated to the REMIC II
  
Regular
  
Interests as
follows.
  
The interest
  
portion of Realized Losses on the Mortgage Loans, if any, shall be
allocated among REMIC II
  
Regular
  
Interests
LT1,
  
LT2 and LT4,
  
pro rata
  
according
  
to the amount of interest
  
accrued but unpaid
  
thereon,
  
in
  
reduction
  
thereof.
  
Any interest
portion of such Realized Losses in excess of the amount
  
allocated
  
pursuant to the preceding
  
sentence shall be treated as a principal
portion of Realized
  
Losses not
  
attributable to any specific
  
Mortgage Loan and allocated
  
pursuant to the succeeding
  
sentences.
  
The
principal
  
portion of Realized Losses with respect to Mortgage Loans shall be
allocated to the REMIC II
  
Regular
  
Interests as follows:
first, to REMIC II Regular Interests LT2, LT3 and LT4, pro-rata
according to their respective
  
REMIC II Principal
  
Reduction Amounts to
the extent
  
thereof in
  
reduction
  
of the
  
Uncertificated
  
Principal
  
Balance of such
  
REMIC II
  
Regular
  
Interests
  
and,
  
second,
  
the
remainder,
  
if any, of such principal
  
portion of such Realized Losses shall be allocated to REMIC II
Regular Interest LT1 in reduction
of the Uncertificated Principal Balance thereof.
 
         
REMIC II
  
Regular
  
Interests:
  
REMIC II Regular
  
Interest LT1,
  
REMIC II Regular Interest LT2,
  
REMIC II Regular Interest LT3,
REMIC II Regular Interest LT4 and REMIC II Regular Interest LT-IO.
 
         
REMIC II
  
Regular
  
Interest LT1: A regular
  
interest in REMIC II
  
that is held as an asset of
  
REMIC III,
  
that has an initial
principal balance equal to the related
  
Uncertificated
  
Principal Balance, that bears interest at the related
  
Uncertificated
  
REMIC II
Pass-Through Rate, and that has such other terms as are described
herein.
 
         
REMIC II Regular Interest LT1 Principal
  
Distribution
  
Amount:
  
For any Distribution Date, the excess, if any, of the REMIC II
Regular Interest LT1 Principal
  
Reduction Amount for such 
 
Distribution Date over the Realized Losses allocated to the REMIC
II Regular
Interest LT1 on such Distribution Date.
 
         
REMIC II
  
Regular
  
Interest LT2: A regular
  
interest in REMIC II
  
that is held as an asset of
  
REMIC III,
  
that has an initial
principal balance equal to the related
  
Uncertificated
  
Principal Balance, that bears interest at the related
  
Uncertificated
  
REMIC II
Pass-Through Rate, and that has such other terms as are described
herein.
 
         
REMIC II Regular Interest LT2 Principal
  
Distribution
  
Amount:
  
For any Distribution Date, the excess, if any, of the REMIC II
Regular Interest LT2 Principal
  
Reduction Amount for such
  
Distribution Date over the Realized Losses allocated to the REMIC
II Regular
Interest LT2 on such Distribution Date.
 
         
REMIC II
  
Regular
  
Interest LT3: A regular
  
interest in REMIC II
  
that is held as an asset of
  
REMIC III,
  
that has an initial
principal balance equal to the related
  
Uncertificated
  
Principal Balance, that bears interest at the related
  
Uncertificated
  
REMIC II
Pass-Through Rate, and that has such other terms as are described
herein.
 
         
REMIC II Regular Interest LT3 Principal
  
Distribution
  
Amount:
  
For any Distribution Date, the excess, if any, of the REMIC II
Regular Interest LT3 Principal
  
Reduction Amount for such
  
Distribution Date over the Realized Losses allocated to the REMIC
II Regular
Interest LT3 on such Distribution Date.
 
         
REMIC II
  
Regular
  
Interest LT4: A regular
  
interest in REMIC II
  
that is held as an asset of
  
REMIC III,
  
that has an initial
principal balance equal to the related
  
Uncertificated
  
Principal Balance, that bears interest at the related
  
Uncertificated
  
REMIC II
Pass-Through Rate, and that has such other terms as are described
herein.
 
      
   
REMIC II Regular Interest LT4 Principal
  
Distribution
  
Amount:
  
For any Distribution Date, the excess, if any, of the REMIC II
Regular Interest LT4 Principal
  
Reduction Amount for such
  
Distribution Date over the Realized Losses allocated to the REMIC
II Regular
Interest LT4 on such Distribution Date.
 
         
REMIC II
  
Regular
  
Interest LT-IO: A regular
  
interest in REMIC II that is held as an asset of REMIC III,
  
that has no initial
principal
  
balance,
  
that bears
  
interest at the related
  
Uncertificated
  
REMIC II
  
Pass-Through
  
Rate on its
  
Uncertificated
  
Notional
Amount, and that has such other terms as are described herein.
 
         
REMIC III:
  
The segregated
  
pool of assets subject
  
hereto,
  
constituting a portion of the primary trust created hereby and to
be
  
administered
  
hereunder,
  
with
  
respect to which a separate
  
REMIC
  
election
  
is to be made,
  
consisting
  
of the
  
REMIC II
  
Regular
Interests.
 
         
REMIC III
  
Available
  
Distribution
  
Amount:
  
For any Distribution
  
Date, the amount
  
distributed from REMIC II to REMIC III on
such Distribution Date in respect of the REMIC II Regular
Interests.
 
         
REMIC III
  
Distribution
  
Amount:
  
For any
  
Distribution
  
Date,
  
the REMIC III
  
Available
  
Distribution
  
Amount shall be deemed
distributed
  
to the Class A
  
Certificates
  
and Class M
  
Certificates
  
in
  
respect
  
of the
  
portion
  
of such
  
Certificates
  
representing
ownership of REMIC III Regular
  
Interests,
  
REMIC III Regular Interests SB-IO,
  
SB-PO and IO and the Class R-1
  
Certificates in respect
of Component III thereof in the following amounts and priority:
 
         
(i)
      
to REMIC IV in respect of REMIC III
  
Regular
  
Interest IO, the amount
  
distributable
  
with respect to such
  
REMIC III
Regular Interest as described in the Preliminary
  
Statement,
  
being paid from and in reduction of the REMIC III Available
  
Distribution
Amount for such Distribution Date;
 
         
(ii)
     
to the Class A Certificateholders,
  
the Accrued Certificate Interest payable on the Class A
Certificates with respect
to such
  
Distribution
  
Date,
  
plus any
  
related
  
amounts
  
accrued
  
pursuant
  
to this
  
clause (i) but
  
remaining
  
unpaid
  
from any prior
Distribution Date, being paid from and in reduction of the REMIC
III Available Distribution Amount for such Distribution Date;
 
         
(iii)
    
to the Class M Certificateholders,
  
from the amount, if any, of the Available Distribution Amount
remaining after the
foregoing
  
distributions,
  
Accrued
  
Certificate
  
Interest payable on the Class M Certificates with respect to such
  
Distribution
  
Date,
plus any related amounts accrued pursuant to this clause (ii) but
remaining unpaid from any prior Distribution Date,
  
sequentially,
  
to
the Class M-1 Certificateholders,
  
Class M-2 Certificateholders,
  
Class M-3 Certificateholders, Class M-4 Certificateholders, Class
M-5
Certificateholders
  
and Class M-6
  
Certificateholders,
  
in that order,
  
being paid from and in
  
reduction
  
of the
  
REMIC III
  
Available
Distribution Amount for such Distribution Date;
 
         
(iv)
     
the Principal
  
Distribution
  
Amount shall be distributed as follows, to be applied to reduce the
principal balance of
the
  
REMIC III
  
Regular
  
Interest
  
related
  
to the
  
applicable
  
Certificates
  
in each
  
case to the
  
extent of the
  
remaining
  
Principal
Distribution Amount:
 
                  
(A)
      
first, the Class A-Principal
  
Distribution Amount shall be distributed to the Class A-1
  
Certificateholders,
     
Class
  
A-2
  
Certificateholders
  
and
  
Class
  
A-3
  
Certificateholders,
  
on a pro rata
  
basis in
  
accordance 
 
with
  
their
  
respective
     
Certificate Principal Balances, in each case until the Certificate
Principal Balance thereof has been reduced to zero;
 
                  
(B)
      
second,
  
to the
  
Class M-1
  
Certificateholders,
  
the
  
Class M-1
  
Principal
  
Distribution
  
Amount,
  
until the
     
Certificate Principal Balance of the Class M-1 Certificates has
been reduced to zero;
 
                  
(C)
      
third,
  
to the
  
Class M-2
  
Certificateholders,
  
the
  
Class M-2
  
Principal
  
Distribution
  
Amount,
  
until
  
the
     
Certificate Principal Balance of the Class M-2 Certificates has
been reduced to zero;
 
                  
(D)
      
fourth,
  
to the
  
Class M-3
  
Certificateholders,
  
the
  
Class M-3
  
Principal
  
Distribution
  
Amount,
  
until the
     
Certificate Principal Balance of the Class M-3 Certificates has
been reduced to zero;
 
                  
(E)
      
fifth,
  
to the
  
Class M-4
  
Certificateholders,
  
the
  
Class M-4
  
Principal
  
Distribution
  
Amount,
  
until
  
the
     
Certificate Principal Balance of the Class M-4 Certificates has
been reduced to zero;
 
                  
(F)
      
sixth,
  
to the
  
Class M-5
  
Certificateholders,
  
the
  
Class M-5
  
Principal
  
Distribution
  
Amount,
  
until
  
the
     
Certificate Principal Balance of the Class M-5 Certificates has
been reduced to zero;
 
                  
(G)
      
seventh,
  
to the
  
Class M-6
  
Certificateholders,
  
the Class M-6
  
Principal
  
Distribution
  
Amount,
  
until the
     
Certificate Principal Balance of the Class M-6 Certificates has
been reduced to zero; and
 
          
(v) 
    
to the Class A Certificateholders
  
and Class M
  
Certificateholders,
  
the amount of any Prepayment Interest Shortfalls
allocated
  
thereto for such Distribution
  
Date, on a pro rata basis based on Prepayment
  
Interest
  
Shortfalls
  
allocated thereto to the
extent not offset by Eligible Master Servicing Compensation on such
Distribution Date;
 
         
(vi)
     
to the Class A Certificateholders
  
and Class M
  
Certificateholders,
  
the amount of any Prepayment Interest Shortfalls
previously
  
allocated
  
thereto
  
remaining
  
unpaid from prior
  
Distribution
  
Dates
  
together with
  
interest
  
thereon at the related Pass
Through Rate, on a pro rata basis based on unpaid Prepayment
Interest Shortfalls previously allocated thereto;
 
         
(vii)
    
to REMIC IV in respect of REMIC III Regular
  
Interests SB-IO and SB-PO, (A) from the amount, if any, of the
REMIC III
Available
  
Distribution Amount remaining after the foregoing
  
distributions,
  
the sum of (I) Accrued Certificate
  
Interest on the Class
SB
  
Certificates,
  
(II) the
  
amount
  
of any
  
Overcollateralization
  
Reduction
  
Amount
  
for such
  
Distribution
  
Date and
  
(III)
  
for any
Distribution
  
Date after the
  
Certificate
  
Principal
  
Balance of each Class of Class A Certificates
  
and Class M Certificates
  
has been
reduced
  
to zero,
  
the
  
Overcollateralization
  
Amount and (B) from
  
prepayment
  
charges on
  
deposit
  
in the
  
Certificate
  
Account,
  
any
prepayment charges received on the Mortgage Loans during the
related Prepayment Period; and
 
         
(viii)
   
to the
  
Class R-1
  
Certificateholders
  
in respect of Component
  
III thereof,
  
the balance,
  
if any, of the
  
REMIC III
Available
  
Distribution Amount.
 
         
REMIC III Regular Interest SB-PO: A separate
  
uncertificated
  
beneficial
  
ownership interest in REMIC III issued hereunder and
designated
  
as a
  
Regular
  
Interest
  
in
  
REMIC III,
  
held as an asset of REMIC IV.
  
REMIC III
  
Regular
  
Interest
  
SB-PO
  
shall
  
have no
entitlement to interest,
  
and shall be entitled to distributions of principal subject to the
terms and conditions
  
hereof, in aggregate
amount equal to the initial Overcollateralization Amount as set
forth in the Preliminary Statement hereto.
 
         
REMIC III Regular Interest SB-IO: A separate
  
uncertificated
  
beneficial
  
ownership interest in REMIC III issued hereunder and
designated
  
as a
  
Regular
  
Interest
  
in
  
REMIC III,
  
held as an asset of REMIC IV.
  
REMIC III
  
Regular
  
Interest
  
SB-IO
  
shall
  
have no
entitlement to principal,
  
and shall be entitled to distributions of interest subject to the
terms and conditions
  
hereof, in aggregate
amount equal to the interest distributable with respect to the
Class SB Certificates pursuant to the terms and conditions hereof.
 
         
REMIC III
  
Regular
  
Interest IO: A separate
  
uncertificated
  
beneficial
  
ownership
  
interest in REMIC III issued hereunder and
designated as a Regular Interest in REMIC III,
  
held as an asset of REMIC IV.
  
REMIC III
  
Regular Interest IO shall have no entitlement
to principal,
  
and shall be entitled to
  
distributions
  
of interest
  
subject to the terms and conditions
  
hereof,
  
in aggregate
  
amount
equal to the interest distributable with respect to REMIC II
Regular Interest LT-IO.
 
         
REMIC III
  
Regular
  
Interests:
  
REMIC III
  
Regular
  
Interests SB-IO,
  
SB-PO and IO, together with the Class A Certificates and
Class M Certificates
  
exclusive of their
  
respective
  
rights to receive the payment of Basis Risk Shortfalls and other
amounts pursuant
to the Swap Agreement and the SB-AM Swap Agreement.
 
         
REMIC IV: The
  
segregated
  
pool of assets
  
subject
  
hereto,
  
constituting a portion of the primary trust created hereby and to
be administered
  
hereunder,
  
with respect to which a separate REMIC election is to be made,
  
consisting of REMIC III Regular
  
Interests
SB-IO, SB-PO and IO.
 
         
REMIC IV
  
Available
  
Distribution
  
Amount:
  
For any
  
Distribution
  
Date,
  
the amounts
  
deemed
  
distributed
  
from
  
REMIC III to
REMIC IV on such Distribution
  
Date in respect of REMIC III
  
Regular Interests SB-IO,
  
SB-PO and IO pursuant to the definition of REMIC
III Distribution Amount.
 
         
REMIC IV
  
Distribution
  
Amount:
  
For any
  
Distribution
  
Date,
  
the
  
REMIC IV
  
Available
  
Distribution
  
Amount
  
shall be deemed
distributed
  
by
  
REMIC IV to the
  
holders
  
of the
  
Class SB
  
Certificates
  
on 
 
account
  
of
  
REMIC
  
IV
  
Regular
  
Interest
  
SB and to the
Supplemental Interest Trust Account on account of REMIC IV Regular
Interest IO.
 
         
REMIC IV
  
Regular
  
Interests.
  
Either of the
  
separate
  
beneficial
  
ownership
  
interests
  
in
  
REMIC IV
  
issued
  
hereunder
  
and
designated as a "regular
  
interest" in REMIC IV.
  
The REMIC IV Regular
  
Interests
  
shall be entitled to
  
distributions
  
of interest and
principal, subject to the terms and conditions hereof, as set forth
in the Preliminary Statement hereto.
 
         
Required
  
Overcollateralization
  
Amount:
  
With
  
respect to any
  
Distribution
  
Date (i) prior to the Stepdown
  
Date,
  
an amount
equal to 0.65% of the aggregate
  
Stated
  
Principal
  
Balance of the Mortgage Loans as of the Cut-off Date; (ii) on or
after the Stepdown
Date,
  
the greater of (x) 1.30% of the
  
outstanding
  
aggregate
  
Stated
  
Principal
  
Balance of the Mortgage Loans after giving effect to
distributions
  
made on that
  
Distribution
  
Date and (y) the
  
Overcollateralization
  
Floor; and (iii) on or after the Stepdown Date if a
Trigger Event is in effect, the Required
  
Overcollateralization
  
Amount for the immediately preceding
  
Distribution Date; provided that
the Required
  
Overcollateralization
  
Amount may be reduced so long as written confirmation is obtained
from each rating agency that the
reduction
  
will not reduce the ratings
  
assigned to the Class A Certificates
  
and Class M Certificates
  
by that rating agency below the
lower of the then-current ratings or the ratings assigned to those
certificates as of the closing date by that rating agency.
 
         
Rule 144A:
  
Rule 144A under the Securities Act of 1933, as in effect from time
to time.
 
         
Rule 144A
  
Global
  
Offered
  
Certificate:
  
Any one of the Class
  
SB-1
  
Certificates
  
substantially
  
in the form
  
annexed to the
Standard Terms as Exhibit C-II, as more fully described in Section
5.02(g) hereof.
 
         
SB-AM Swap Agreement:
  
The interest rate swap agreement between the Trustee, on behalf of
the Class A
  
Certificateholders
  
and
Class M
  
Certificateholders,
  
and the Trustee,
  
on behalf of the Class SB
  
Certificateholders,
  
evidenced by the confirmation
  
attached
hereto as Exhibit Five and incorporated herein by reference.
 
         
Senior Certificate:
  
Any one of the Class A Certificates.
 
         
Senior
  
Enhancement
  
Percentage:
  
With respect to any
  
Distribution
  
Date, the percentage
  
obtained by dividing (x) the sum of
(i) the aggregate
  
Certificate
  
Principal Balance of the Class M Certificates and (ii) the
  
Overcollateralization
  
Amount, in each case
prior to the
  
distribution of the Principal
  
Distribution
  
Amount on such
  
Distribution
  
Date, by (y) the aggregated
  
Stated
  
Principal
Balance of the Mortgage Loans after giving effect to distributions
to be made on that Distribution Date.
 
         
Sixty-Plus
  
Delinquency
  
Percentage:
  
With respect to any
  
Distribution
  
Date on or after the Stepdown
  
date,
  
the
  
arithmetic
average,
  
for each of the three
  
consecutive
  
Distribution
  
Dates ending with such Distribution
  
Date, of the fraction,
  
expressed as a
percentage,
  
equal to (x) the aggregate Stated
  
Principal
  
Balance of the Mortgage Loans that are 60 or more days delinquent
in payment
of principal and interest for that
  
Distribution
  
Date,
  
including
  
Mortgage
  
Loans in
  
foreclosure,
  
and REO
  
Properties
  
over (y) the
aggregate Stated Principal Balance of all of the Mortgage Loans
immediately preceding that Distribution Date.
 
         
Specified Condition:
  
Shall have the meaning set forth in the Swap Agreement.
 
         
Stated
  
Principal
  
Balance:
  
With
  
respect to any
  
Mortgage
  
Loan or related REO
  
Property,
  
as of any date of
  
determination,
(i) the sum of (a) the Cut-off Date Principal
  
Balance of the Mortgage Loan plus (b) any amount by which the
Stated
  
Principal
  
Balance
of the Mortgage Loan has been increased
  
pursuant to a Servicing
  
Modification,
  
minus (ii) the sum of (a) the principal portion of the
Monthly
  
Payments due with respect to such Mortgage Loan or REO Property
  
during each Due Period ending with the Due Period relating to
the most recent
  
Distribution
  
Date which were
  
received or with respect to which an Advance was made,
  
(b) all
  
Principal
  
Prepayments
with respect to such Mortgage Loan or REO Property,
  
and all Insurance Proceeds,
  
Liquidation Proceeds and REO Proceeds,
  
to the extent
applied by the Master
  
Servicer as recoveries of principal in accordance
  
with
  
Section 3.14
  
with respect to such Mortgage Loan or REO
Property,
  
in each case which were distributed
  
pursuant to Section 4.02 on any previous
  
Distribution
  
Date, and (c) any Realized Loss
incurred with respect to such Mortgage Loan allocated to
Certificateholders with respect thereto for any previous
Distribution Date.
 
         
Stepdown Date: The earlier to occur of (i) the
  
Distribution
  
Date immediately
  
succeeding the Distribution
  
Date on which the
aggregate
  
Certificate
  
Principal
  
Balance of the Class A
  
Certificates
  
has been reduced to zero or (ii) the later to occur of (x) the
Distribution
  
Date in December 2009 and (y) the first
  
Distribution
  
Date on which the Senior
  
Enhancement
  
Percentage
  
(calculated for
this
  
purpose only after
  
taking into
  
account
  
payments of
  
principal
  
on the
  
Mortgage
  
Loans due on the related Due Date or received
during the related
  
Prepayment
  
Period but prior to distribution of the Principal
  
Distribution
  
Amount in respect of the
  
Certificates
then entitled to distributions of principal on such Distribution
Date) is greater than or equal to approximately 11.50%.
 
         
Subordination
  
Percentage:
  
With
  
respect to each
  
class of Class A
  
Certificates
  
and Class M
  
Certificates,
  
the
  
respective
approximate percentage set forth in the table below:
 
          
CLASS
                  
PERCENTAGE
            
A
                       
88.50
           
M-1 
                     
93.20
           
M-2
                      
95.70
           
M-3
                      
96.40
           
M-4
                      
97.10
           
M-5
                      
97.80
           
M-6
                      
98.70
 
         
Supplemental
  
Interest
  
Trust
  
Account:
  
The
  
separate
  
trust
  
account
  
created
  
and
  
maintained
  
by the
  
Trustee
  
pursuant to
Section 4.09(a).
 
         
Supplemental
  
Interest Trust: The separate trust created and maintain by the
  
Supplemental
  
Interest Trust Trustee pursuant to
Section 4.09(a).
  
The primary activities of the Supplemental Interest Trust created
pursuant to this Agreement shall be:
 
                  
(i)
      
holding the Swap Agreement;
 
                  
(ii)
     
receiving collections or making payments with respect to the Swap
Agreement; and
 
                  
(iii)
    
engaging in other
  
activities that are necessary or incidental to accomplish these
limited
  
purposes,
  
which
         
activities
  
cannot be contrary to the status of the
  
Supplemental
  
Interest Trust as a qualified
  
special purpose entity under
         
existing accounting literature.
 
         
Supplemental
  
Interest
  
Trust
  
Trustee:
  
Deutsche Bank Trust Company
  
Americas,
  
a national
  
banking
  
association,
  
not in its
individual
  
capacity,
  
but solely in its capacity as trustee of the
  
Supplemental
  
Interest Trust, and any successor
  
thereto,
  
and any
corporation or national banking
  
association
  
resulting from or surviving any consolidation or merger to which it
or its successors may
be a party and any successor trustee as may from time to time be
serving as successor trustee hereunder.
 
         
Swap Agreement:
  
The interest rate swap agreement between the Swap
  
Counterparty and the Supplemental
  
Interest Trust Trustee,
on behalf of the
  
Supplemental
  
Interest Trust,
  
which
  
agreement
  
provides for Net Swap Payments and Swap
  
Termination
  
Payments to be
paid, as provided
  
therein,
  
together with any schedules,
  
confirmations
  
or other
  
agreements
  
relating
  
thereto,
  
attached
  
hereto as
Exhibit Four.
 
         
Swap Agreement Event of Default:
  
Shall have the same meaning given the term "Event of Default" in
the Swap Agreement.
 
         
Swap
  
Agreement
  
Notional
  
Balance:
  
As to the Swap
  
Agreement
  
and each Floating Rate Payer Payment Date and Fixed Rate Payer
Payment Date (each as defined in the Swap
  
Agreement)
  
the amount set forth on Schedule I to the Swap
  
Agreement for such Floating Rate
Payer Payment Date and Fixed Rate Payer Payment Date.
 
         
Swap
  
Counterparty:
  
The swap
  
counterparty
  
under the Swap
  
Agreement
  
either
  
(a)
  
entitled
  
to
  
receive
  
payments
  
from the
Supplemental
  
Interest Trust Trustee from amounts
  
payable by the
  
Supplemental
  
Interest Trust under this Agreement or (b) required to
make payments to the
  
Supplemental
  
Interest Trust Trustee for payment to the
  
Supplemental
  
Interest Trust, in either case pursuant to
the terms of the Swap
  
Agreement,
  
and any
  
successor in interest or assign.
  
Initially,
  
the Swap
  
Counterparty
  
shall be Bear Stearns
Financial Products Inc.
 
         
Swap
  
Counterparty
  
Trigger Event:
  
With respect to any
  
Distribution
  
Date,
  
(i) an Event of Default under the Swap Agreement
with respect to which the Swap
  
Counterparty
  
is a Defaulting
  
Party,
  
(ii) a
  
Termination
  
Event (other than
  
Illegality or Tax Event)
under the Swap Agreement with respect to which the Swap
  
Counterparty is the sole Affected Party,
  
or (iii) an
  
additional
  
termination
event under the Swap Agreement with respect to which the Swap
Counterparty is the sole Affected Party.
 
         
Swap LIBOR:
  
LIBOR as determined pursuant to the Swap Agreement.
 
         
Swap
  
Termination
  
Payment:
  
Upon the
  
occurrence of an Early
  
Termination
  
Date,
  
the payment to be made by the
  
Supplemental
Interest
  
Trust Trustee on behalf of the
  
Supplemental
  
Interest
  
Trust to the Swap
  
Counterparty
  
from payments from the
  
Supplemental
Interest
  
Trust,
  
or by the Swap
  
Counterparty
  
to the
  
Supplemental
  
Interest Trust Trustee for payment to the
  
Supplemental
  
Interest
Trust, as applicable, pursuant to the terms of the Swap Agreement.
 
         
Temporary
  
Regulation
  
S Global
  
Offered
  
Certificate:
  
Any one of the Class SB-1
  
Certificates
  
substantially
  
in the form of
Exhibit Eleven -C hereto, and, in both cases, more fully described
in Section 5.02(g) hereof.
 
         
Trigger
  
Event:
  
A Trigger
  
Event is in effect with respect to any
  
Distribution
  
Date on or after the Stepdown Date if either
(a) the
  
Sixty-Plus
  
Delinquency
  
Percentage,
  
as
  
determined
  
on that
  
Distribution
  
Date
  
exceeds
  
40.00% of the
  
Senior
  
Enhancement
Percentage
  
for that
  
Distribution
  
Date or (b) the aggregate
  
amount of Realized
  
Losses on the Mortgage
  
Loans as a percentage of the
initial aggregate Stated Principal Balance as of the Cut-off Date
exceeds the applicable amount set forth below:
 
o
        
December
  
2008 to November
  
2009:
  
0.20% with
  
respect to December
  
2008,
  
plus an
  
additional
  
1/12th of 0.30% for each month
         
through November 2009.
 
o
        
December
  
2009 to November
  
2010:
  
0.50% with
  
respect to December
  
2009,
  
plus an
  
additional
  
1/12th of 0.40% for each month
         
through November 2010.
 
o
        
December
  
2010 to November
  
2011:
  
0.90% with
  
respect to December
  
2010,
  
plus an
  
additional
  
1/12th of 0.35% for each month
         
through November 2011.
 
o
        
December
  
2011 to November
  
2012:
  
1.25% with
  
respect to December
  
2011,
  
plus an
  
additional
  
1/12th of 0.25% for each month
         
through November 2012.
 
o
        
December 2012 and thereafter: 1.50%.
 
  
       
Uncertificated
  
Accrued Interest:
  
With respect to any
  
Uncertificated
  
REMIC Regular Interest for any Distribution
  
Date, one
month's interest at the related
  
Uncertificated
  
Pass-Through Rate for such Distribution Date, accrued on the
Uncertificated
  
Principal
Balance or
  
Uncertificated
  
Notional
  
Amount,
  
as applicable,
  
immediately
  
prior to such
  
Distribution
  
Date.
  
Uncertificated
  
Accrued
Interest for the
  
Uncertificated
  
REMIC
  
Regular
  
Interests
  
shall accrue on the basis of a 360-day year
  
consisting
  
of twelve
  
30-day
months.
  
For
  
purposes
  
of
  
calculating
  
the
  
amount of
  
Uncertificated
  
Accrued
  
Interest
  
for the REMIC I Regular
  
Interests
  
for any
Distribution Date, any Prepayment
  
Interest
  
Shortfalls and Relief Act Shortfalls (to the extent not covered by
Compensating
  
Interest)
shall be allocated among REMIC I Regular
  
Interests,
  
pro rata, based on, and to the extent of,
  
Uncertificated
  
Accrued
  
Interest,
  
as
calculated
  
without
  
application of this sentence.
  
For purposes of calculating the amount of
  
Uncertificated
  
Accrued Interest for the
REMIC II Regular Interests for any Distribution Date, any
Prepayment
  
Interest
  
Shortfalls and Relief Act Shortfalls (to the extent not
covered by Compensating
  
Interest) shall be allocated among the REMIC II Regular
  
Interests,
  
pro rata, based on, and to the extent of,
Uncertificated
  
Accrued Interest,
  
as calculated
  
without
  
application of this sentence.
  
Uncertificated
  
Interest on REMIC III Regular
Interest SB-PO shall be zero.
  
Uncertificated
  
Accrued
  
Interest on REMIC III Regular Interest SB-IO for each
  
Distribution
  
Date shall
equal Accrued Certificate Interest for the Class SB Certificates.
 
         
Uncertificated
  
Notional Amount:
  
With respect to the Class SB
  
Certificates or REMIC III Regular Interest SB-IO,
  
immediately
prior to any Distribution Date, the aggregate of the Uncertificated
Principal Balances of the REMIC II Regular Interests.
 
         
With
  
respect to REMIC II Regular
  
Interest
  
LT-IO and each
  
Distribution
  
Date listed
  
below,
  
the
  
aggregate
  
Uncertificated
Principal Balance of the REMIC I Regular Interests ending with the
designation "A" listed below:
 
                
DISTRIBUTION DATE
                               
REMIC I REGULAR INTERESTS
                        
1
                                          
I-1-A through I-60-A
                        
2
                                          
I-2-A through I-60-A
                        
3
                                          
I-3-A through I-60-A
                
        
4
                                          
I-4-A through I-60-A
                        
5
                                          
I-5-A through I-60-A
                        
6
                                          
I-6-A through I-60-A
        
                
7
                                          
I-7-A through I-60-A
                        
8
                                          
I-8-A through I-60-A
                        
9
                                          
I-9-A through I-60-A
                       
10
                                         
I-10-A through I-60-A
                       
11
                                         
I-11-A through I-60-A
                       
12
                                         
I-12-A through I-60-A
                       
13
                                         
I-13-A through I-60-A
                       
14
                                         
I-14-A through I-60-A
                       
15
                                         
I-15-A through I-60-A
                       
16
                                         
I-16-A through I-60-A
                       
17
                                         
I-17-A through I-60-A
                       
18
                                       
  
I-18-A through I-60-A
                       
19
                                         
I-19-A through I-60-A
                       
20
                                         
I-20-A through I-60-A
                       
21
                               
          
I-21-A through I-60-A
                       
22
                                         
I-22-A through I-60-A
                       
23
                                         
I-23-A through I-60-A
                       
24
                       
                  
I-24-A through I-60-A
                       
25
                                         
I-25-A through I-60-A
                       
26
                                         
I-26-A through I-60-A
                       
27
               
                          
I-27-A through I-60-A
                       
28
                                         
I-28-A through I-60-A
                       
29
                                         
I-29-A through I-60-A
                       
30
       
                                  
I-30-A through I-60-A
                       
31
                                         
I-31-A through I-60-A
                       
32
                                         
I-32-A through I-60-A
                       
33
                                         
I-33-A through I-60-A
                       
34
                                         
I-34-A through I-60-A
                       
35
                                         
I-35-A through I-60-A
                
       
36
                                         
I-36-A through I-60-A
                       
37
                                         
I-37-A through I-60-A
                       
38
                                         
I-38-A through I-60-A
        
               
39
                                         
I-39-A through I-60-A
                       
40
                                         
I-40-A through I-60-A
                       
41
                                         
I-41-A through I-60-A
                       
42
                                         
I-42-A through I-60-A
                       
43
                                         
I-43-A through I-60-A
                       
44
                                         
I-44-A through I-60-A
                       
45
                                         
I-45-A through I-60-A
                       
46
                                         
I-46-A through I-60-A
                       
47
                                         
I-47-A through I-60-A
                       
48
                                         
I-48-A through I-60-A
                       
49
                                         
I-49-A through I-60-A
                       
50
                                       
  
I-50-A through I-60-A
                       
51
                                         
I-51-A through I-60-A
                       
52
                                         
I-52-A through I-60-A
                       
53
                               
          
I-53-A through I-60-A
                       
54
                                         
I-54-A through I-60-A
                       
55
                                         
I-55-A through I-60-A
                       
56
                       
                  
I-56-A through I-60-A
                       
57
                                         
I-57-A through I-60-A
                       
58
                                         
I-58-A through I-60-A
                       
59
               
                          
I-59-A through I-60-A
                       
60
                                                 
I-60-A
                   
thereafter
                                             
$0.00
 
         
With
  
respect
  
to REMIC
  
III
  
Regular
  
Interest
  
IO,
  
immediately
  
prior to any
  
Distribution
  
Date,
  
an
  
amount
  
equal to the
Uncertificated Notional Amount of REMIC II Regular Interest LT-IO.
 
         
Uncertificated
  
Pass-Through
  
Rate: The Uncertificated
  
REMIC I Pass-Through Rate or the Uncertificated
  
REMIC II Pass-Through
Rate, as applicable
 
         
Uncertificated
  
Principal Balance:
  
The principal amount of any Uncertificated
  
Regular Interest outstanding as of any date of
determination.
  
The
  
Uncertificated
  
Principal
  
Balance of each
  
Uncertificated
  
Regular
  
Interest
  
shall be reduced
  
first by Realized
Losses
  
allocated
  
thereto by the
  
definition
  
of REMIC I
  
Realized
  
Losses or REMIC II
  
Realized
  
Losses,
  
as
  
applicable,
  
and by all
distributions
  
of
  
principal
  
deemed
  
made on such
  
Uncertificated
  
Regular
  
Interest on such
  
Distribution
  
Date.
  
The
  
Uncertificated
Principal
  
Balance of each
  
Uncertificated
  
Regular
  
Interest shall never be less than zero. With respect to REMIC III
Regular Interest
SB-PO the initial
  
amount set forth with
  
respect
  
thereto in the
  
Preliminary
  
Statement
  
as reduced by
  
distributions
  
deemed made in
respect thereof pursuant to Section 4.02 and Realized Losses
allocated thereto pursuant to Section 4.05.
 
         
Uncertificated REMIC
  
Regular Interests:
  
The REMIC I Regular Interests,
  
the REMIC II Regular Interests and REMIC III Regular
Interests SB-IO, SB-PO and IO.
 
         
Uncertificated
  
REMIC I Pass-Through
  
Rate: With respect to each REMIC I Regular
  
Interest ending with the designation
  
"A", a
per annum rate equal to the weighted
  
average Net Mortgage Rate of the Mortgage Loans
  
multiplied by two (2), subject to a maximum rate
of 10.64%.
  
With respect to each REMIC I Regular
  
Interest ending with the
  
designation
  
"B", the greater of (x) a per annum rate equal
to the excess,
  
if any, of (i) 2 multiplied by the weighted
  
average Net Mortgage Rate of the Mortgage Loans over
  
(ii) 10.64%
  
and (y)
0.00000%.
  
With respect to REMIC I Regular Interest A-I, the weighted average
of the Net Mortgage Rates of the Mortgage Loans.
 
         
Uncertificated
  
REMIC II Pass-Through
  
Rate: With respect to any Distribution
  
Date and (i) REMIC II Regular Interests LT1 and
LT2, the REMIC II Net WAC Rate,
  
(ii) REMIC II Regular
  
Interest
  
LT3,
  
zero (0.00%),
  
(iii) REMIC II Regular
  
Interest LT4,
  
twice the
REMIC II Net WAC Rate, and (iv) REMIC II Regular Interest LT-IO,
the excess of (i) the weighted average of the
  
Uncertificated
  
REMIC I
Pass-Through Rates for REMIC I Regular Interests ending with the
designation "A", over (ii) 2 multiplied by Swap LIBOR.
 
         
Underwriter:
  
Residential Funding Securities, LLC.
 
Section 1.02.
     
DETERMINATION OF LIBOR.
 
         
LIBOR
  
applicable to the calculation of the Pass-Through
  
Rate on the LIBOR
  
Certificates for any Interest Accrual Period will
be determined as of each LIBOR Rate
  
Adjustment
  
Date. On each LIBOR Rate
  
Adjustment
  
Date, or if such LIBOR Rate
  
Adjustment
  
Date is
not a Business
  
Day,
  
then on the next
  
succeeding
  
Business
  
Day,
  
LIBOR shall be
  
established
  
by the Trustee and, as to any Interest
Accrual
  
Period,
  
will equal the rate for one month United States dollar
  
deposits that appears on the Dow Jones
  
Telerate
  
Screen Page
3750 as of 11:00 a.m.,
  
London
  
time,
  
on such LIBOR Rate
  
Adjustment
  
Date.
  
"Dow Jones
  
Telerate
  
Screen Page 3750" means the display
designated
  
as page 3750 on the
  
Telerate
  
Service
  
(or such other page as may
  
replace
  
page 3750 on that
  
service
  
for the purpose of
displaying
  
London
  
interbank
  
offered
  
rates of major
  
banks).
  
If such rate does not
  
appear on such page (or such
  
other page as may
replace
  
that page on that
  
service,
  
or if such
  
service is no longer
  
offered,
  
LIBOR
  
shall be so
  
established
  
by use of such other
service for displaying LIBOR or comparable rates as may be selected
by the Trustee after
  
consultation with the Master
  
Servicer),
  
the
rate will be the Reference
  
Bank Rate.
  
The
  
"Reference
  
Bank Rate" will be
  
determined on the basis of the rates at which
  
deposits in
U.S.
  
Dollars are offered by the reference
  
banks (which shall be any three major banks that are engaged in
  
transactions in the London
interbank
  
market,
  
selected by the Trustee after
  
consultation
  
with the Master Servicer) as of 11:00 a.m.,
  
London time, on the LIBOR
Rate
  
Adjustment Date 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 LIBOR
  
Certificates
  
then
  
outstanding.
  
The Trustee will request the principal London
office of each of the
  
reference
  
banks to provide a quotation of its rate.
  
If at least two such
  
quotations
  
are
  
provided,
  
the rate
will be the
  
arithmetic
  
mean of the
  
quotations
  
rounded up to the next multiple of 1/16%.
  
If on such date fewer than two
  
quotations
are
  
provided
  
as
  
requested,
  
the rate will 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 Master Servicer,
  
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 LIBOR
  
Certificates then
  
outstanding.
  
If no such quotations can be obtained,
  
the rate will be LIBOR for the
prior Distribution Date;
  
provided however,
  
if, under the priorities
  
described above, LIBOR for a Distribution Date would be based on
LIBOR for the previous Distribution Date for the third consecutive
  
Distribution Date, the Trustee,
  
after consultation with the Master
Servicer,
  
shall
  
select an
  
alternative
  
comparable
  
index (over which the Trustee has no
  
control),
  
used for
  
determining
  
one-month
Eurodollar lending rates that is calculated and published (or
otherwise made available) by an independent party.
 
         
The
  
establishment
  
of LIBOR by the
  
Trustee
  
and the
  
Master
  
Servicer
  
on any
  
LIBOR
  
Rate
  
Adjustment
  
Date and the
  
Master
Servicer's
  
subsequent
  
calculation of the Pass-Through 
 
Rate applicable to the LIBOR
  
Certificates
  
for the relevant
  
Interest Accrual
Period, in the absence of manifest error, will be final and
binding.
 
         
Promptly
  
following
  
each LIBOR Rate
  
Adjustment
  
Date the Trustee
  
shall supply the Master
  
Servicer
  
with the results of its
determination
  
of LIBOR on such date.
  
Furthermore,
  
the Trustee will supply to any
  
Certificateholder
  
so
  
requesting
  
by telephone by
calling (800) 735-7777 the Pass-Through Rate on the LIBOR
  
Certificates for the current and the immediately
  
preceding Interest Accrual
Period.
 
         
Notwithstanding
  
the
  
foregoing,
  
for the purpose of
  
determining
  
the amount of any
  
payment to be under the Swap
  
Agreement,
LIBOR will be calculated as provided in the Swap Agreement.
 
Section 1.03.
     
USE OF WORDS AND PHRASES.
 
         
"Herein," "hereby," "hereunder," "hereof,"
  
"hereinbefore,"
  
"hereinafter" and other equivalent words refer to the Pooling and
Servicing
  
Agreement as a whole. All references
  
herein to Articles,
  
Sections or Subsections
  
shall mean the
  
corresponding
  
Articles,
Sections and
  
Subsections in the Pooling and Servicing
  
Agreement.
  
The
  
definitions set forth herein include both the singular and the
plural.
 
         
References in the Pooling and Servicing
  
Agreement to "interest" on and
  
"principal"
  
of the Mortgage
  
Loans shall mean,
  
with
respect to the Sharia Mortgage Loans, if any, amounts in respect
profit payments and acquisition payments, respectively.
 
 
 



 
 
 
 
ARTICLE II
 
                                
                     
CONVEYANCE OF MORTGAGE LOANS;
                                                   
ORIGINAL ISSUANCE OF CERTIFICATES
 
Section 2.01.
     
CONVEYANCE OF MORTGAGE LOANS.
 
         
(a)
      
(See Section 2.01(a) of the Standard Terms).
 
      
   
(b)
      
(See Section 2.01(b) of the Standard Terms).
 
         
(c)
      
(See Section 2.01(c) of the Standard Terms).
 
         
(d)
      
(See Section 2.01(d) of the Standard Terms).
 
         
(e)
      
(See Section 2.01(e) of the Standard Terms).
 
      
   
(f)
      
(See Section 2.01(f) of the Standard Terms).
 
         
(g)
      
(See Section 2.01(g) of the Standard Terms).
 
         
(h)
      
(See Section 2.01(h) of the Standard Terms).
 
         
ACCEPTANCE BY TRUSTEE.
  
(See Section 2.02 of the Standard Terms).
 
Section 2.02.
     
REPRESENTATIONS, WARRANTIES AND COVENANTS OF THE MASTER SERVICER
AND THE COMPANY.
 
(a)
      
(See Section 2.03(a) of the Standard Terms).
 
(b)
      
The Company hereby
  
represents and warrants to the Trustee for the benefit of
  
Certificateholders
  
that as of the Closing Date
(or, if otherwise
  
specified
  
below,
  
as of the date so specified and provided that the
  
percentages of the Mortgage Loans described in
this clause (b) are approximate
  
percentages by aggregate
  
Stated Principal
  
Balance
  
determined as of the Cut-off Date after deducting
payments due during the month of the Cut-off Date):
 
(i)
      
No Mortgage
  
Loan is 30 or more days
  
Delinquent
  
in payment of principal
  
and interest as of the Cut-off Date and no Mortgage
         
         
Loan has been so Delinquent more than once in the 12-month period
prior to the Cut-off Date;
 
(ii)
     
The
  
information
  
set forth in Exhibit One hereto with respect to each
  
Mortgage Loan or the Mortgage
  
Loans,
  
as the case may
                 
 
be, is true and correct in all material respects at the date or
dates respecting which such information is furnished;
 
(iii)
    
The Mortgage Loans are
  
adjustable-rate
  
mortgage loans with Monthly
  
Payments due, with respect to a majority of the Mortgage
                  
Loans, on the first day of each month and terms to maturity at
origination or modification of not more than 30 years;
 
(iv)
     
To the best of the Company's
  
knowledge,
  
each Mortgage Loan is required to be covered by a standard hazard
insurance
  
policy.
                  
If a Mortgage Loan is secured by a Mortgaged
  
Property with a
  
Loan-to-Value
  
Ratio at
  
origination in excess of 80%,
                  
such
  
Mortgage
  
Loan is the
  
subject
  
of a Primary
  
Insurance
  
Policy
  
that
  
insures 
 
(a) at least 35% of the
  
Stated
                  
Principal Balance of the Mortgage Loan at origination if the
Loan-to-Value
  
Ratio is between 100.00% and 95.01%,
  
(b)
                  
at least 30% of the Stated
  
Principal
  
Balance of the Mortgage
  
Loan at
  
origination
  
if the
  
Loan-to-Value
  
Ratio is
                  
between 95.00% and 90.01%,
  
(c) at least 25% of such balance if the Loan-to-Value
  
Ratio is between 90.00% and 85.01%
                  
and (d) at least 12% of such
  
balance if the
  
Loan-to-Value
  
Ratio is between
  
85.00% and 80.01%.
  
To the best of the
                  
Company's
  
knowledge,
  
each such Primary
  
Insurance Policy is in full force and effect and the Trustee is
entitled to
                  
the benefits thereunder;
 
(v)
      
The issuers of the Primary Insurance Policies are insurance
companies whose claims-paying
  
abilities are currently
  
acceptable
                  
to each Rating Agency;
 
(vi)
     
No more than
  
approximately
  
1.10% of the Mortgage Loans are secured by Mortgaged
  
Properties located in any one zip code area
                  
in Florida,
  
and no more than approximately
  
0.70% of the Mortgage Loans are secured by Mortgaged
  
Properties located
                  
in any one zip code area outside Florida;
 
(vii)
    
The improvements
  
upon the Mortgaged
  
Properties are insured against loss by fire and other hazards as
required by the Program
                  
Guide,
  
including
  
flood
  
insurance if required
  
under the National
  
Flood
  
Insurance
  
Act of 1968,
  
as amended.
  
The
                  
Mortgage
  
requires
  
the
  
Mortgagor
  
to maintain
  
such
  
casualty
  
insurance
  
at the
  
Mortgagor's
  
expense,
  
and on the
                  
Mortgagor's
  
failure to do so,
  
authorizes
  
the holder of the Mortgage to obtain and maintain
  
such
  
insurance at the
                  
Mortgagor's expense and to seek reimbursement therefor from the
Mortgagor;
 
(viii)
   
Immediately
  
prior to the
  
assignment
  
of the Mortgage
  
Loans to the Trustee,
  
the Company had good title to, and was the sole
      
            
owner of, each Mortgage Loan free and clear of any pledge, lien,
  
encumbrance or security interest (other than rights
                  
to servicing and related
  
compensation) and such assignment validly transfers
  
ownership of the Mortgage Loans to the
                  
Trustee free and clear of any pledge, lien, encumbrance or security
interest;
 
(ix)
     
No more than
  
approximately
  
62.24% of the Mortgage Loans were underwritten
  
under a reduced loan
  
documentation
  
program,
  
no
             
     
more than approximately
  
8.37% of the Mortgage Loans were underwritten under a no-stated
income program,
  
and no more
                  
than approximately 4.31% of the Mortgage Loans were underwritten
under a no income/no asset program;
 
(x)
      
Except with
  
respect to no more than
  
approximately
  
14.39% of the
  
Mortgage
  
Loans,
  
the
  
Mortgagor
  
represented
  
in its loan
                  
application with respect to the related Mortgage Loan that the
Mortgaged Property would be owner-occupied;
 
(xi)
   
  
None of the Mortgage Loans is a Buy-Down Mortgage Loan;
 
(xii)
    
Each Mortgage Loan constitutes a qualified
  
mortgage under Section
  
860G(a)(3)(A) of the Code and Treasury
  
Regulation Section
                  
1.860G-2(a)(1),
  
(2), (4), (5), (6), (7) and (9) without
  
reliance on the provisions of Treasury
  
Regulation
  
Section
                  
1.860G-2(a)(3) or Treasury Regulation Section
  
1.860G-2(f)(2) or any other provision that would allow a Mortgage
Loan
                  
to
  
be
  
treated
  
as a
  
"qualified
  
mortgage"
  
notwithstanding
  
its
  
failure
  
to
  
meet
  
the
  
requirements
  
of
  
Section
                  
860G(a)(3)(A) of the Code and Treasury Regulation Section
1.860G-2(a)(1), (2), (4), (5), (6), (7) and (9);
 
(xiii)
   
A policy of title
  
insurance
  
was
  
effective as of the closing of each
  
Mortgage
  
Loan and is valid and binding and remains in
                  
full
  
force
  
and
  
effect,
  
unless
  
the
  
Mortgaged
  
Properties
  
are
  
located
  
in the
  
State of Iowa and an
  
attorney's
                  
certificate has been provided as described in the Program Guide;
 
(xiv)
    
No Mortgage Loan is a Cooperative Loan;
 
(xv)
     
With respect to each Mortgage Loan
  
originated
  
under a "streamlined"
  
Mortgage Loan program
  
(through which no new or updated
         
         
appraisals of Mortgaged Properties are obtained in connection with
the refinancing
  
thereof),
  
the related Seller has
                  
represented
  
that
  
either
  
(a) the value of the
  
related
  
Mortgaged
  
Property
  
as of the date the
  
Mortgage
  
Loan was
                  
originated
  
was not less than the
  
appraised
  
value of such
  
property at the time of
  
origination
  
of the
  
refinanced
                  
Mortgage Loan or (b) the Loan-to-Value
  
Ratio of the Mortgage Loan as of the date of origination of the
Mortgage Loan
                  
generally meets the Company's underwriting guidelines;
 
(xvi)
    
Interest on each Mortgage Loan is calculated on the basis of a
360-day year consisting of twelve 30-day months;
 
(xvii)
   
None of the Mortgage Loans contain in the related Mortgage File a
Destroyed Mortgage Note;
 
(xviii)
  
Two of the Mortgage Loans have been made to International
Borrowers;
 
(xix)
    
No Mortgage Loan provides for payments that are subject to
reduction by
  
withholding
  
taxes levied by any foreign
  
(non-United
                  
States) sovereign government; and
 
(xx)
     
None of the Mortgage Loans are Additional Collateral Loans and none
of the Mortgage Loans are Pledged Asset Loans.
 
It is understood and agreed that the
  
representations
  
and warranties set forth in this Section
  
2.03(b) shall survive
  
delivery of the
respective Custodial Files to the Trustee or any Custodian.
 
         
Upon
  
discovery
  
by any of the
  
Company,
  
the
  
Master
  
Servicer,
  
the
  
Trustee
  
or any
  
Custodian
  
of a
  
breach
  
of any of the
representations
  
and
  
warranties
  
set forth in this
  
Section
  
2.03(b)
  
that
  
materially
  
and
  
adversely
  
affects the
  
interests
  
of the
Certificateholders
  
in any Mortgage Loan, the party
  
discovering such breach shall give prompt written notice to the
other parties (any
Custodian being so obligated under a Custodial Agreement);
  
provided,
  
however, that in the event of a breach of the representation and
warranty set forth in Section
  
2.03(b)(xii),
  
the party
  
discovering
  
such breach shall give such notice within five days of discovery.
Within 90 days of its
  
discovery
  
or its receipt of notice of breach,
  
the Company
  
shall
  
either (i) cure such breach in all
  
material
respects or (ii) purchase
  
such
  
Mortgage
  
Loan from the Trust Fund at the Purchase
  
Price and in the manner set forth in Section 2.02;
provided that the Company shall have the option to substitute a
Qualified
  
Substitute
  
Mortgage Loan or Loans for such Mortgage Loan if
such
  
substitution
  
occurs
  
within two years
  
following
  
the Closing
  
Date;
  
provided
  
that if the
  
omission or defect
  
would cause the
Mortgage Loan to be other than a "qualified
  
mortgage" as defined in Section
  
860G(a)(3) of the Code, any such cure or repurchase
  
must
occur within 90 days from the date such breach was discovered.
  
Any such
  
substitution
  
shall be effected by the Company under the same
terms and
  
conditions as provided in Section 2.04 for
  
substitutions
  
by
  
Residential
  
Funding.
  
It is
  
understood
  
and agreed that the
obligation
  
of the
  
Company to cure such breach or to so purchase or
  
substitute
  
for any
  
Mortgage
  
Loan as to which such a breach has
occurred and is continuing shall constitute the sole remedy
respecting such breach available to the
  
Certificateholders
  
or the Trustee
on behalf of the Certificateholders.
 
Section 2.03.
     
REPRESENTATIONS AND WARRANTIES OF SELLERS.
  
(See Section 2.04 of the Standard Terms).
  

 
Section 2.04.
     
EXECUTION AND AUTHENTICATION OF CERTIFICATES/ISSUANCE OF
CERTIFICATES EVIDENCING INTERESTS IN REMICS.
 
         
The Trustee
  
acknowledges
  
the
  
assignment to it of the Mortgage
  
Loans and the delivery of the Custodial
  
Files to it, or any
Custodian on its behalf,
  
subject to any
  
exceptions
  
noted,
  
together with the
  
assignment
  
to it of all other assets
  
included in the
Trust Fund and/or the
  
applicable
  
REMIC,
  
receipt of which is hereby
  
acknowledged.
  
Concurrently
  
with such
  
delivery and in exchange
therefor,
  
the Trustee,
  
pursuant to the written request of the Company executed by an
officer of the Company,
  
has executed and caused
to be
  
authenticated
  
and
  
delivered
  
to or upon the order of the
  
Company
  
the
  
Class R-1
  
Certificates
  
in
  
authorized
  
denominations
Component I of which,
  
together with the REMIC I Regular
  
Interests,
  
evidence the beneficial
  
interest in REMIC I, and Component II of
which, together with the REMIC II Regular Interests, evidence the
beneficial interest in REMIC II.
 
Section 2.05.
     
CONVEYANCE OF UNCERTIFICATED REMIC REGULAR INTERESTS; ACCEPTANCE BY
THE TRUSTEE.
 
         
The Company,
  
as of the Closing Date,
  
and
  
concurrently
  
with the execution and delivery
  
hereof,
  
does hereby assign without
recourse all the right, title and interest of the Company in and to
the
  
Uncertificated
  
REMIC Regular Interests to the Trustee for the
benefit of the Holders of each Class of
  
Certificates
  
(other than the Class R-1
  
Certificates
  
in respect of
  
Components I and II, and
with
  
respect to REMIC III Regular
  
Interests
  
SB-IO,
  
SB-PO and IO, the Class R-1
  
Certificates
  
in respect of
  
Components
  
III).
  
The
Trustee
  
acknowledges
  
receipt of the Uncertificated REMIC Regular Interests and declares
that it holds and will hold the same in trust
for the
  
exclusive
  
use and
  
benefit
  
of all
  
present
  
and
  
future
  
Holders of each
  
Class of
  
Certificates
  
(other
  
than the Class R-1
Certificates
  
in respect of
  
Components I and II, and with respect to REMIC III Regular
  
Interests
  
SB-IO,
  
SB-PO and IO, the Class R-1
Certificates
  
in respect of
  
Components
  
III).
  
The rights of the
  
Holders
  
of each
  
Class of
  
Certificates
  
(other
  
than the Class R-1
Certificates
  
in respect of
  
Components
  
I and II) to receive
  
distributions
  
from the proceeds of REMIC III in respect of such Classes
and the rights of the Holders of the Class SB Certificates
  
and the Class R-X Certificates to receive
  
distributions
  
from the proceeds
of REMIC IV in respect of such Classes,
  
and all ownership interests of the Holders of such Classes in such
distributions,
  
shall be as
set forth in this Agreement.
 
Section 2.06.
     
ISSUANCE OF CERTIFICATES EVIDENCING INTEREST IN REMIC III AND REMIC
IV.
 
         
The Trustee acknowledges the assignment to it of the Uncertificated
REMIC Regular Interests,
  
and, concurrently
  
therewith and
in exchange
  
therefor,
  
pursuant to the written request of the Company executed by an
officer of the Company,
  
the Trustee has executed
and caused to be
  
authenticated
  
and
  
delivered to or upon the order of the Company,
  
(i) all Classes of
  
Certificates
  
(other than the
Class SB and the Class R-1
  
Certificates
  
in respect of Components I and II) in authorized
  
denominations,
  
which,
  
together with REMIC
III Regular
  
Interests SB-IO,
  
SB-PO and IO, evidence the beneficial
  
interests in the entire REMIC III and (ii) the Class SB and Class
R-X Certificates which evidence the beneficial interests in the
entire REMIC IV.
 
Section 2.07.
     
PURPOSES AND POWERS OF THE TRUST.
  
(See Section 2.08 of the Standard Terms.)
 
Section 2.08.
     
AGREEMENT REGARDING ABILITY TO DISCLOSE.
  

 
         
The Company,
  
the Master Servicer and the Trustee hereby agree,
  
notwithstanding any other express or implied agreement to the
contrary,
  
that
  
any and all
  
Persons,
  
and any of
  
their
  
respective
  
employees,
  
representatives,
  
and
  
other
  
agents
  
may
  
disclose,
immediately
  
upon
  
commencement
  
of
  
discussions,
  
to any and all Persons,
  
without
  
limitation of any kind,
  
the tax treatment and tax
structure of the
  
transaction
  
and all materials of any kind
  
(including
  
opinions or other tax
  
analyses)
  
that are provided to any of
them relating to such tax treatment and tax structure.
  
For purposes of this
  
paragraph,
  
the terms "tax treatment" and "tax structure"
are defined under Treasury Regulationss.1.6011-4(c).
 
 
 
 



 
 
 
 
ARTICLE III
 
                                   
         
ADMINISTRATION AND SERVICING OF MORTGAGE LOANS
 
Section 3.01.
     
Master Servicer to Act as Servicer.
  
(See Section 3.01 of the Standard Terms)
 
Section 3.02.
     
Subservicing
  
Agreements
  
Between
  
Master
  
Servicer and
  
Subservicers;
  
Enforcement 
 
of
  
Subservicers'
  
and Sellers' 
                           
Obligations.
  
(See Section 3.02 of the Standard Terms)
 
Section 3.03.
     
Successor Subservicers.
  
(See Section 3.03 of the Standard Terms)
 
Section 3.04.
     
Liability of the Master Servicer.
  
(See Section 3.04 of the Standard Terms)
 
Section 3.05.
     
No
  
Contractual
  
Relationship
  
Between
  
Subservicer
  
and
  
Trustee or
  
Certificateholders.
  
(See
  
Section
  
3.05 of the
Standard Terms)
 
Section 3.06.
     
Assumption or Termination of Subservicing Agreements by Trustee.
  
(See Section 3.06 of the Standard Terms)
 
Section 3.07.
     
Collection of Certain Mortgage Loan Payments; Deposit to Custodial
Account.
 
         
(a)
               
(See Section 3.07(a) of the Standard Terms)
 
         
(b)
             
  
(See Section 3.07(b) of the Standard Terms)
 
         
(c)
               
(See Section 3.07(c) of the Standard Terms)
 
         
(d)
               
(See Section 3.07(d) of the Standard Terms)
 
         
(e)
               
Notwithstanding
  
Section 3.07(a), The Master Servicer shall not waive (or permit a
Subservicer to waive) any
Prepayment Charge unless: (i) the enforceability thereof shall have
been limited by bankruptcy,
  
insolvency,
  
moratorium,
  
receivership
and other similar laws
  
relating to creditors'
  
rights
  
generally,
  
(ii) the
  
enforcement
  
thereof is illegal,
  
or any local,
  
state or
federal agency has threatened
  
legal action if the prepayment
  
penalty is enforced,
  
(iii) the
  
collectability
  
thereof shall have been
limited due to
  
acceleration
  
in 
 
connection
  
with a
  
foreclosure
  
or other
  
involuntary
  
payment or (iv) such
  
waiver is standard
  
and
customary
  
in
  
servicing
  
similar
  
Mortgage
  
Loans and
  
relates to a default or a
  
reasonably
  
foreseeable
  
default
  
and would,
  
in the
reasonable
  
judgment of the Master
  
Servicer,
  
maximize
  
recovery of total
  
proceeds
  
taking into account the value of such
  
Prepayment
Charge
  
and the
  
related
  
Mortgage
  
Loan.
  
In no event
  
will the
  
Master
  
Servicer
  
waive a
  
Prepayment
  
Charge
  
in
  
connection
  
with a
refinancing
  
of a Mortgage
  
Loan that is not
  
related to a default or a
  
reasonably
  
foreseeable
  
default.
  
If a
  
Prepayment
  
Charge is
waived,
  
but does not meet the
  
standards
  
described
  
above,
  
then the Master
  
Servicer
  
is required to remit the amount of such waived
Prepayment
  
Charge to the Trustee at the time that the amount
  
prepaid on the related
  
Mortgage
  
Loan is required to be deposited
  
into
the Custodial
  
Account,
  
and upon receipt
  
thereof and written
  
direction with respect
  
thereto,
  
the Trustee shall deposit such amount
into the Certificate
  
Account.
  
Notwithstanding
  
any other
  
provisions of this
  
Agreement,
  
any payments made by the Master Servicer in
respect of any waived
  
Prepayment
  
Charges
  
pursuant to this Section
  
shall be deemed to be paid outside of the Trust Fund and not part
of any REMIC.
 
Section 3.08.
     
Subservicing Accounts; Servicing Accounts.
  
(See Section 3.08 of the Standard Terms)
 
Section 3.09.
     
Access to Certain
  
Documentation
  
and
  
Information
  
Regarding the Mortgage
  
Loans.
  
(See Section 3.09 of the Standard
Terms)
 
Section 3.10.
     
Permitted Withdrawals from the Custodial Account.
  
(See Section 3.10 of the Standard Terms)
 
Section 3.11.
     
Maintenance of the Primary Insurance
  
Policies; Collections Thereunder.
  
(See Section 3.011 of the Standard Terms)
 
Section 3.12.
     
Maintenance of Fire Insurance and Omissions and Fidelity Coverage.
  
(See Section 3.12 of the Standard Terms)
 
Section 3.13.
     
Enforcement of Due-on-Sale Clauses;
  
Assumption and Modification Agreements;
  
Certain Assignments.
  
(See Section 3.13
of the Standard Terms)
 
Section 3.14.
     
Realization Upon Defaulted Mortgage Loans.
  
(See Section 3.14 of the Standard Terms)
 
Section 3.15.
     
Trustee to Cooperate; Release of Custodial Files.
 
(a)
     
 
(See Section 3.15(a) of the Standard Terms)
 
(b)
      
(See Section 3.15(b) of the Standard Terms)
 
(c)
      
(See Section 3.15(c) of the Standard Terms)
 
Section 3.16.
     
Servicing and Other Compensation; Compensating Interest.
  

 
                  
(a)
   
   
(See Section 3.16(a) of the Standard Terms)
 
                  
(b)
      
Additional
  
servicing
  
compensation in the form of assumption fees, late payment charges,
  
investment income
         
on amounts in the Custodial Account or the Certificate
  
Account or otherwise (but not including
  
Prepayment
  
Charges) shall be
         
retained by the Master
  
Servicer or the
  
Subservicer to the extent provided
  
herein,
  
subject to clause (e) below.
  
Prepayment
         
charges,
  
if any, shall be deposited into the Certificate
  
Account and shall be paid on each
  
Distribution Date to the holders
         
of the Class SB-1 Certificates and Class SB-2
  
Certificates on a pro rata basis in accordance with the respective
  
Certificate
         
Principal Balances thereof.
 
  
                
(c)
      
(See Section 3.16(c) of the Standard Terms)
 
                  
(d)
      
(See Section 3.16(d) of the Standard Terms)
 
                  
(e)
      
(See Section 3.16(e) of the Standard Terms)
 
Section 3.17.
     
Reports to the Trustee and the Company.
  
(See Section 3.17 of the Standard Terms)
 
Section 3.18.
     
Annual Statement as to Compliance.
  
(See Section 3.18 of the Standard Terms)
 
Section 3.19.
     
Annual Independent Public Accountants' Servicing Report.
  
(See Section 3.19 of the Standard Terms)
 
Section 3.20.
     
Rights of the Company in Respect of the Master Servicer.
  
(See Section 3.20 of the Standard Terms)
 
Section 3.21.
     
Administration of Buydown Funds.
  
(See Section 3.21 of the Standard Terms)
 
Section 3.22.
     
Advance Facility.
  
(See Section 3.22 of the Standard Terms)
 
 
 



 
 
 
 
ARTICLE IV
 
                                                    
PAYMENTS TO CERTIFICATEHOLDERS
 
Section 4.01.
     
Certificate Account.
 
(a)
      
The Master Servicer on behalf of the Trustee shall 
 
establish and maintain a Certificate
  
Account in which the Master Servicer
shall cause to be deposited on behalf of the Trustee on or before
2:00 P.M. New York time on each
  
Certificate
  
Account Deposit Date by
wire
  
transfer
  
of
  
immediately
  
available
  
funds
  
an
  
amount
  
equal
  
to the sum of (i) any
  
Advance
  
for
  
the
  
immediately
  
succeeding
Distribution
  
Date, (ii) any amount required to be deposited in the Certificate
  
Account pursuant to Section 3.12(a),
  
(iii) any amount
required to be deposited in the
  
Certificate
  
Account
  
pursuant to Section 3.16(e) or Section 4.07, (iv) any amount
required to be paid
pursuant to Section 9.01 and (v) all other
  
amounts
  
constituting
  
the Available
  
Distribution
  
Amount for the
  
immediately
  
succeeding
Distribution Date.
 
                  
On or prior to the Business Day immediately
  
following each
  
Determination
  
Date, the Master Servicer shall determine
any amounts owed by the Swap
  
Counterparty
  
under the Swap Agreement and inform the
  
Supplemental
  
Interest Trust Trustee in writing of
the amount so calculated.
 
(b)
      
(See Section 4.01(b) of the Standard Terms)
 
Section 4.02.
     
Distributions.
 
(a)
      
On each
  
Distribution
  
Date,
  
the Trustee (or the Paying Agent on behalf of the Trustee)
  
shall
  
allocate and
  
distribute
  
the
Available
  
Distribution
  
Amount to the extent on deposit in the Certificate Account for such
date to the interests issued in respect of
REMIC I, REMIC II, REMIC III and REMIC IV as specified in this
Section.
 
(b)
      
(1)
               
On each
  
Distribution
  
Date, the REMIC I Distribution
  
Amount shall be distributed by REMIC I to REMIC II on
account of the REMIC I Regular Interests in the amounts and with
the priorities set forth in the definition thereof.
 
                           
(2)
      
On each
  
Distribution
  
Date, the REMIC II
  
Distribution
  
Amount shall be distributed by REMIC II to
      
REMIC III
  
on account of the
  
REMIC II
  
Regular
  
Interests
  
in the amounts and with the
  
priorities
  
set forth in the
  
definition
      
thereof.
 
                           
(3)
      
On each
  
Distribution
  
Date,
  
the
  
REMIC
  
III
  
Distribution
  
Amount
  
shall be
  
deemed
  
to have been
      
distributed
  
by REMIC III to the
  
Certificateholders
  
(other
  
than the Class SB
  
Certificateholders)
  
on account of the REMIC III
      
Regular
  
Interests
  
represented
  
thereby and to REMIC IV on account of REMIC III
  
Regular
  
Interests
  
SB-IO,
  
SB-PO and IO in the
      
amounts and with the priorities set forth in the definition
thereof.
 
                          
 
(4)
      
On each
  
Distribution
  
Date,
  
the
  
REMIC IV
  
Distribution
  
Amount
  
shall
  
be
  
deemed
  
to have
  
been
      
distributed
  
by REMIC IV to the Class SB
  
Certificateholders
  
on account of the REMIC IV
  
Regular
  
Interests
  
as set forth in the
      
definition thereof.
 
                           
(5)
      
On each
  
Distribution
  
Date,
  
the amount,
  
if any,
  
deemed
  
received by the holders of the Class SB
      
Certificates
  
in respect of REMIC IV Regular
  
Interest IO and under the SB-AM Swap Agreement shall be deemed to
have been paid on
      
behalf of the Class SB Certificates
  
by the Trustee
  
pursuant to Section 4.09 in respect of the Net Swap Payment owed to
the Swap
      
Counterparty.
  
On each
  
Distribution
  
Date, the amount,
  
if any, received by the Trustee from the Swap Counterparty in
respect of
      
the Swap
  
Agreement
  
shall be deemed to have been received by the
  
Supplemental
  
Interest Trust Trustee on behalf of the Class SB
      
Certificates.
  
On each Distribution Date,
  
amounts paid to the Class A Certificates and Class M Certificates
  
pursuant to Section
      
4.02(c)(v) in respect of Basis Risk
  
Shortfall
  
shall be deemed to have been paid by the Class SB
  
Certificateholder
  
pursuant to
      
the SB-AM Swap Agreement.
 
                      
     
(6)
      
Notwithstanding
  
the
  
distributions
  
described in this Section 4.02(b),
  
distribution of funds from
the Certificate Account shall be made only in accordance with
Section 4.02(c).
 
(c)
      
On each
  
Distribution
  
Date (x) the Master
  
Servicer on behalf of the Trustee or (y) the Paying Agent appointed
by the Trustee
and the Supplemental
  
Interest Trust Trustee,
  
shall distribute to each
  
Certificateholder
  
of record on the next preceding Record Date
(other than as provided in Section 9.01 of the Standard
  
Terms
  
respecting
  
the final
  
distribution)
  
either in
  
immediately
  
available
funds
  
(by wire
  
transfer
  
or
  
otherwise)
  
to the
  
account
  
of such
  
Certificateholder
  
at a bank or other
  
entity
  
having
  
appropriate
facilities
  
therefor,
  
if such
  
Certificateholder
  
has so notified the Master
  
Servicer or the Paying Agent, as the case may be, or, if
such
  
Certificateholder
  
has not so
  
notified
  
the Master
  
Servicer or the Paying
  
Agent by the Record
  
Date,
  
by check
  
mailed to such
Certificateholder
  
at the address of such Holder
  
appearing in the
  
Certificate
  
Register such
  
Certificateholder's
  
share (which share
with respect to each Class of
  
Certificates,
  
shall be based on the aggregate of the Percentage
  
Interests
  
represented by Certificates
of the applicable Class held by such Holder of the following
amounts),
  
in the following order of priority,
  
in each case to the extent
of the Available
  
Distribution
  
Amount on deposit in the Certificate
  
Account and the
  
Supplemental
  
Interest Trust Account pursuant to
Section 4.09(c):
 
(i)
      
The Interest Distribution Amount, sequentially:
 
                                    
(A)
     
first, to the Class A Certificates,
  
on a pro rata basis,
  
Accrued Certificate Interest due
                  
thereon for such Distribution Date plus any Accrued Certificate
  
Interest due thereon remaining unpaid from any prior
                  
Distribution
  
Date,
  
together with interest thereon at the related
  
Pass-Through Rate in effect for such Distribution
          
        
Date;
 
                                    
(B)
     
second, to the Class M-1 Certificates,
  
Accrued
  
Certificate
  
Interest due thereon for such
                  
Distribution
  
Date plus any Accrued
  
Certificate
  
Interest due thereon
  
remaining unpaid from any prior
  
Distribution
                  
Date, together with interest thereon at the related Pass-Through
Rate in effect for such Distribution Date;
 
                                    
(C)
     
third,
  
to the Class M-2
  
Certificates
  
Accrued
  
Certificate
  
Interest due thereon for such
                  
Distribution
  
Date plus any Accrued
  
Certificate
  
Interest due thereon
  
remaining unpaid from any prior
  
Distribution
                  
Date, together with interest thereon at the related Pass-Through
Rate in effect for such Distribution Date;
 
                                    
(D)
     
fourth,
  
to the Class M-3 Certificates
  
Accrued
  
Certificate
  
Interest due thereon for such
                  
Distribution
  
Date plus any
  
related
  
Accrued
  
Certificate
  
Interest
  
due
  
thereon
  
remaining
  
unpaid
  
from any prior
                  
Distribution
  
Date,
  
together with interest thereon at the related
  
Pass-Through Rate in effect for such Distribution
                  
Date;
 
                                  
  
(E)
     
fifth, to the Class M-4
  
Certificates,
  
Accrued
  
Certificate
  
Interest due thereon for such
                  
Distribution
  
Date plus any Accrued
  
Certificate
  
Interest due thereon
  
remaining unpaid from any prior
  
Distribution
                  
Date, together with interest thereon at the related Pass-Through
Rate in effect for such Distribution Date;
 
                                    
(F)
     
sixth,
  
to the Class M-5
  
Certificates
  
Accrued
  
Certificate
  
Interest due thereon for such
           
       
Distribution
  
Date plus any Accrued
  
Certificate
  
Interest due thereon
  
remaining unpaid from any prior
  
Distribution
                  
Date, together with interest thereon at the related Pass-Through
Rate in effect for such Distribution Date;
 
    
                                
(G)
     
seventh, to the Class M-6 Certificates
  
Accrued
  
Certificate
  
Interest due thereon for such
                  
Distribution
  
Date plus any
  
related
  
Accrued
  
Certificate
  
Interest
  
due
  
thereon
  
remaining
  
unpaid
  
from any prior
                  
Distribution
  
Date,
  
together with interest thereon at the related
  
Pass-Through Rate in effect for such Distribution
                  
Date;
 
(ii)
     
to the Class A
  
Certificateholders
  
and Class M Certificateholders
  
from the amount, if any, of Available
  
Distribution Amount
                  
remaining after the foregoing
  
distributions,
  
the Principal
  
Distribution Amount, which amount shall be allocated in
                  
the manner and priority set forth in Section
  
4.02(d),
  
until the
  
aggregate
  
Certificate
  
Principal
  
Balance of each
                  
Class of Class A Certificates and Class M Certificates has been
reduced to zero;
 
(iii)
    
to the Class A
  
Certificateholders
  
and Class M
  
Certificateholders
  
from the amount,
  
if any,
  
of Excess Cash Flow
  
remaining
                  
after the foregoing
  
distributions,
  
the amount of any related
  
Prepayment
  
Interest
  
Shortfalls
  
with respect to the
                  
Mortgage Loans for that
  
Distribution
  
Date, to the extent not covered by Compensating
  
Interest on such Distribution
                  
Date, which amount shall be allocated to the Class A
Certificateholders
  
and Class M Certificateholders on a pro rata
                  
basis, based on the amount of Prepayment Interest Shortfalls
allocated thereto for such Distribution Date;
 
(iv)
     
to the Class A
  
Certificateholders
  
and Class M
  
Certificateholders
  
from the amount,
  
if any,
  
of Excess Cash Flow
  
remaining
                  
after the foregoing
  
distributions,
  
the amount of any Prepayment
  
Interest
  
Shortfalls
  
allocated
  
thereto remaining
                  
unpaid from prior
  
Distribution
  
Dates together with interest thereon at the related
  
Pass-Through Rate in effect for
                  
such
  
Distribution
  
Date,
  
which
  
amount
  
shall
  
be
  
allocated
  
to
  
the
  
Class