Back to top

FORM OF POOLING AND SERVICING AGREEMENT

Pooling and Servicing Agreement

FORM OF POOLING AND SERVICING AGREEMENT | Document Parties: BANK OF NEW YORK | COUNTRYWIDE GP, INC | COUNTRYWIDE HOME LOANS SERVICING LP | COUNTRYWIDE HOME LOANS, INC | CWMBS, INC | PARK GRANADA LLC You are currently viewing:
This Pooling and Servicing Agreement involves

BANK OF NEW YORK | COUNTRYWIDE GP, INC | COUNTRYWIDE HOME LOANS SERVICING LP | COUNTRYWIDE HOME LOANS, INC | CWMBS, INC | PARK GRANADA LLC

. RealDealDocs™ contains millions of easily searchable legal documents and clauses from top law firms. Search for free - click here.
Title: FORM OF POOLING AND SERVICING AGREEMENT
Governing Law: New York     Date: 1/28/2005

FORM OF POOLING AND SERVICING AGREEMENT, Parties: bank of new york , countrywide gp  inc , countrywide home loans servicing lp , countrywide home loans  inc , cwmbs  inc , park granada llc
50 of the Top 250 law firms use our Products every day

 

 

 

                                  EXHIBIT 99.1

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

 

 

 

                                       6

<PAGE>

                                                                   Exhibit 99.1

 

 

 

                    FORM OF POOLING AND SERVICING AGREEMENT

 

 

 

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

 

 

 

 

                                  CWMBS, INC.,

                                    Depositor

                          COUNTRYWIDE HOME LOANS, INC.,

                                      Seller

                                PARK GRANADA LLC,

                                     Seller

                      COUNTRYWIDE HOME LOANS SERVICING LP,

                                 Master Servicer

                                        and

                              THE BANK OF NEW YORK,

                                     Trustee

 

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

 

                         POOLING AND SERVICING AGREEMENT

                           Dated as of December 1, 2004

 

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

 

 

 

                     CHL MORTGAGE PASS-THROUGH TRUST 2004-29

 

 

               MORTGAGE PASS-THROUGH CERTIFICATES, SERIES 2004-29

 

 

 

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

 

 

 

<PAGE>

 

<TABLE>

<CAPTION>

 

 

                                               Table of Contents

 

                                                                                                         Page

                                                                                                          ----

                                       

                                             ARTICLE I DEFINITIONS

 

 

                          ARTICLE II CONVEYANCE OF MORTGAGE LOANS; REPRESENTATIONS AND

                                                   WARRANTIES

 

         <S>                                                                                            <C>

         SECTION 2.01.     Conveyance of Mortgage Loans...................................................II-54

         SECTION 2.02.     Acceptance by Trustee of the Mortgage Loans....................................II-58

         SECTION 2.03.     Representations, Warranties and Covenants of the Sellers and Master

                          Servicer.......................................................................II-60

         SECTION 2.04.     Representations and Warranties of the Depositor as to the Mortgage Loans.......II-62

         SECTION 2.05.     Delivery of Opinion of Counsel in Connection with Substitutions................II-62

         SECTION 2.06.     Execution and Delivery of Certificates.........................................II-63

         SECTION 2.07.     REMIC Matters..................................................................II-63

         SECTION 2.08.     Covenants of the Master Servicer...............................................II-63

 

                           ARTICLE III ADMINISTRATION AND SERVICING OF MORTGAGE LOANS

 

         SECTION 3.01.     Master Servicer to Service Mortgage Loans.....................................III-65

         SECTION 3.02.     Subservicing; Enforcement of the Obligations of Subservicers..................III-66

         SECTION 3.03.     Rights of the Depositor and the Trustee in Respect of the Master Servicer.....III-66

         SECTION 3.04.     Trustee to Act as Master Servicer.............................................III-67

         SECTION 3.05.     Collection of Mortgage Loan Payments; Certificate Account; Distribution

                          Account; Carryover Reserve Fund; Cap Contract Reserve Fund....................III-67

         SECTION 3.06.     Collection of Taxes, Assessments and Similar Items; Escrow Accounts...........III-71

         SECTION 3.07.     Access to Certain Documentation and Information Regarding the Mortgage

                          Loans.........................................................................III-71

         SECTION 3.08.     Permitted Withdrawals from the Certificate Account, the Distribution

                          Account, the Carryover Shortfall Reserve Fund and Cap Contract Reserve

                          Fund..........................................................................III-72

         SECTION 3.09.     Maintenance of Hazard Insurance; Maintenance of Primary Insurance

                          Policies......................................................................III-74

         SECTION 3.10.     Enforcement of Due-on-Sale Clauses; Assumption Agreements.....................III-75

         SECTION 3.11.     Realization Upon Defaulted Mortgage Loans; Repurchase of Certain Mortgage

                          Loans.........................................................................III-77

          SECTION 3.12.     Trustee to Cooperate; Release of Mortgage Files...............................III-80

 

 

                                                       i

<PAGE>

 

         SECTION 3.13.     Documents, Records and Funds in Possession of Master Servicer to be Held

                          for the Trustee...............................................................III-81

         SECTION 3.14.     Servicing Compensation........................................................III-81

         SECTION 3.15.     Access to Certain Documentation...............................................III-82

         SECTION 3.16.     Annual Statement as to Compliance.............................................III-82

         SECTION 3.17.     Annual Independent Public Accountants' Servicing Statement; Financial

                          Statements....................................................................III-82

         SECTION 3.18.     Errors and Omissions Insurance; Fidelity Bonds................................III-83

         SECTION 3.19.     Notification of Adjustments...................................................III-83

         SECTION 3.20.     Cap Contract..................................................................III-84

 

                           ARTICLE IV DISTRIBUTIONS AND ADVANCES BY THE MASTER SERVICER

 

         SECTION 4.01.     Advances...........................................................................2

         SECTION 4.02.     Priorities of Distribution.........................................................3

         SECTION 4.03.     Allocation of Net Deferred Interest................................................9

         SECTION 4.04.     Allocation of Realized Losses.....................................................10

         SECTION 4.05.     Cross-Collateralization; Adjustments to Available Funds...........................11

         SECTION 4.06.     Monthly Statements to Certificateholders..........................................11

         SECTION 4.07.     [Reserved]........................................................................14

         SECTION 4.08.     Determination of Pass-Through Rates for LIBOR Certificates........................14

         SECTION 4.09.     Distributions from the Cap Contract Reserve Fund..................................15

 

                                           ARTICLE V THE CERTIFICATES

 

         SECTION 5.01.     The Certificates..................................................................17

         SECTION 5.02.     Certificate Register; Registration of Transfer and Exchange of

                          Certificates......................................................................17

         SECTION 5.03.     Mutilated, Destroyed, Lost or Stolen Certificates.................................22

         SECTION 5.04.     Persons Deemed Owners.............................................................22

         SECTION 5.05.     Access to List of Certificateholders' Names and Addresses.........................22

         SECTION 5.06.     Maintenance of Office or Agency...................................................23

 

                                ARTICLE VI THE DEPOSITOR AND THE MASTER SERVICER

 

         SECTION 6.01.     Respective Liabilities of the Depositor and the Master Servicer...................24

         SECTION 6.02.     Merger or Consolidation of the Depositor or the Master Servicer...................24

         SECTION 6.03.     Limitation on Liability of the Depositor, the Sellers, the Master

                           Servicer and Others...............................................................24

         SECTION 6.04.     Limitation on Resignation of Master Servicer......................................25

 

                                              ARTICLE VII DEFAULT

 

         SECTION 7.01.     Events of Default.................................................................26

         SECTION 7.02.     Trustee to Act; Appointment of Successor..........................................27

         SECTION 7.03.     Notification to Certificateholders................................................29

 

 

                                                       ii

<PAGE>

 

 

                                      ARTICLE VIII CONCERNING THE TRUSTEE

 

         SECTION 8.01.     Duties of Trustee.................................................................30

         SECTION 8.02.     Certain Matters Affecting the Trustee.............................................31

         SECTION 8.03.     Trustee Not Liable for Certificates or Mortgage Loans.............................32

         SECTION 8.04.     Trustee May Own Certificates......................................................32

         SECTION 8.05.     Trustee's Fees and Expenses.......................................................32

         SECTION 8.06.     Eligibility Requirements for Trustee..............................................33

         SECTION 8.07.     Resignation and Removal of Trustee................................................33

          SECTION 8.08.     Successor Trustee.................................................................34

         SECTION 8.09.     Merger or Consolidation of Trustee................................................34

         SECTION 8.10.     Appointment of Co-Trustee or Separate Trustee.....................................35

         SECTION 8.11.     Tax Matters.......................................................................36

 

                                             ARTICLE IX TERMINATION

 

          SECTION 9.01.     Termination upon Liquidation or Purchase of all Mortgage Loans....................38

         SECTION 9.02.     Final Distribution on the Certificates............................................40

         SECTION 9.03.     Additional Termination Requirements...............................................41

 

                                       ARTICLE X MISCELLANEOUS PROVISIONS

 

         SECTION 10.01.    Amendment.........................................................................42

         SECTION 10.02.    Recordation of Agreement; Counterparts............................................43

         SECTION 10.03.    Governing Law.....................................................................44

         SECTION 10.04.    Intention of Parties..............................................................44

         SECTION 10.05.    Notices...........................................................................44

         SECTION 10.06.    Severability of Provisions........................................................46

         SECTION 10.07.    Assignment........................................................................46

         SECTION 10.08.    Limitation on Rights of Certificateholders........................................46

         SECTION 10.09.    Inspection and Audit Rights.......................................................47

         SECTION 10.10.    Certificates Nonassessable and Fully Paid.........................................47

         SECTION 10.11.    [Reserved]........................................................................47

         SECTION 10.12.    Protection of Assets..............................................................47

 

 

 

                                                       iii

<PAGE>

 

 

 

                                                   SCHEDULES

 

         Schedule I:        Mortgage Loan Schedule........................................................S-I-1

         Schedule II-A:     Representations and Warranties of Countrywide..............................S-II-A-1

         Schedule II-B:     Representations and Warranties of Park Granada.............................S-II-B-1

         Schedule III-A:    Representations and Warranties of Countrywide as to all

                            of the Mortgage Loans.....................................................S-III-A-1

         Schedule III-B:    Representations and Warranties of Countrywide as to the

                           Countrywide Mortgage Loans................................................S-III-B-1

         Schedule III-C:    Representations and Warranties of Park Granada as to the

                           Park Granada Mortgage Loans...............................................S-III-C-1

         Schedule IV:       Representations and Warranties of the Master Servicer........................S-IV-1

         Schedule V:        Principal Balance Schedules (if applicable)...................................S-V-1

         Schedule VI:       Form of Monthly Master Servicer Report.......................................S-VI-1

 

                                                    EXHIBITS

 

         Exhibit A:         Form of Senior Certificate (other than Notional Amount

                           Certificates)...................................................................A-1

         Exhibit B:         Form of Subordinated Certificate................................................B-1

         Exhibit C:         Form of Class A-R Certificate...................................................C-1

         Exhibit D:         Form of Notional Amount Certificate.............................................D-1

         Exhibit E:         Form of Reverse of Certificates.................................................E-1

         Exhibit F:         Form of Initial Certification of Trustee........................................F-1

         Exhibit G:         Form of Delay Delivery Certification of Trustee.................................G-1

         Exhibit H:         Form of Final Certification of Trustee..........................................H-1

         Exhibit I:         Form of Transfer Affidavit......................................................I-1

         Exhibit J-1:       Form of Transferor Certificate (Residual).......................................J-1

         Exhibit J-2:       Form of Transferor Certificate (Private)........................................J-2

         Exhibit K:         Form of Investment Letter [Non-Rule 144A].......................................K-1

         Exhibit L:         Form of Rule 144A Letter........................................................L-1

         Exhibit M:         Form of Request for Release (for Trustee).......................................M-1

         Exhibit N:         Form of Request for Release of Documents (Mortgage Loan)

                           Paid in Full, Repurchased and Replaced).........................................N-1

         Exhibit O:         [Reserved]......................................................................O-1

         Exhibit P:         [Reserved]......................................................................P-1

         Exhibit Q:         Standard & Poor's LEVELS(R) Version 5.6 Glossary Revised, Appendix E............Q-1

         Exhibit R:         Form of Cap Contract............................................................R-1

         Exhibit S:         Form of Assignment Agreement....................................................S-1

 

 

</TABLE>

 

 

                                                        iv

<PAGE>

                                                                EXECUTION COPY

 

 

         THIS POOLING AND SERVICING AGREEMENT, dated as of December 1, 2004,

among CWMBS, INC., a Delaware corporation, as depositor (the "Depositor"),

COUNTRYWIDE HOME LOANS, INC. ("Countrywide"), a New York corporation, as a

seller (a "Seller"), PARK GRANADA LLC ("Park Granada"), a Delaware limited

liability company, as a seller (a "Seller"), COUNTRYWIDE HOME LOANS SERVICING

LP, a Texas limited partnership, as master servicer (the "Master Servicer"), and

THE BANK OF NEW YORK, a banking corporation organized under the laws of the

State of New York, as trustee (the "Trustee").

 

 

 

                                 WITNESSETH THAT

 

         In consideration of the mutual agreements contained in this Agreement,

the parties to this Agreement agree as follows:

 

                              PRELIMINARY STATEMENT

 

         The Depositor is the owner of the Trust Fund that is hereby conveyed to

the Trustee in return for the Certificates. For federal income tax purposes, the

Trust Fund (other than the Carryover Shortfall Reserve Fund and the Cap Contract

Reserve Fund) will consist of six real estate mortgage investment conduits (each

a "REMIC" or, in the alternative, "REMIC 1A", "REMIC 1B", "REMIC 2", "REMIC 3,"

"REMIC 4" and the "Master REMIC," respectively). Each Certificate, other than

the Class A-R Certificate, will represent ownership of one or more regular

interests in the Master REMIC for purposes of the REMIC Provisions. The Class

A-R Certificate represents ownership of the sole class of residual interest in

each REMIC created hereunder. The Master REMIC will hold as assets the several

classes of uncertificated REMIC 4 Interests (other than the Class 4-A-R

Interest). REMIC 4 will hold as assets the several classes of uncertificated

REMIC 3 Interests (other than the Class 3-A-R Interest). REMIC 3 will hold as

assets the several classes of uncertificated REMIC 2 Interests (other than the

Class 2-A-R Interest). REMIC 2 will hold as assets the several classes of

uncertificated REMIC 1A Interests and REMIC 1B Interests (other than the Class

1A-A-R and Class 1B-A-R Interests). The Class 1A REMIC will hold as assets all

Mortgage Loans of Loan Group 1 (other than the Carryover Shortfall Reserve Fund

and the Cap Contract Reserve Fund). The Class 1B REMIC will hold as assets all

Mortgage Loans of Loan Group 2 and Loan Group 3 (other than the Carryover

Shortfall Reserve Fund and the Cap Contract Reserve Fund). Each REMIC 4 Interest

(other than the Class 4-A-R Interest) is hereby designated as a regular interest

in REMIC 4. Each REMIC 3 Interest (other than the Class 3-A-R Interest) is

hereby designated as a regular interest in REMIC 3. Each REMIC 2 Interest (other

than the Class 2-A-R Interest) is hereby designated as a regular interest in

REMIC 2. Each REMIC 1B Interest (other than the Class 1B-A-R Interest) is hereby

designated as a regular interest in REMIC 1B. Each REMIC 1A Interest (other than

the Class 1A-A-R Interest) is hereby designated as a regular interest in REMIC

1A. The latest possible maturity date of all REMIC regular interests created in

this Agreement shall be the Latest Possible Maturity Date.

 

         The foregoing REMIC structure is intended to cause all of the cash from

the Mortgage Loans to flow through to the Master REMIC as cash flow on a REMIC

regular interest, without

 

 

                                      I-1

<PAGE>

 

creating any shortfall-actual or potential (other than for credit losses) to

any REMIC regular interest. It is not intended that the Class A-R Certificates

be entitled to any cash flow pursuant to this Agreement except as provided in

Section 4.02(a)(1)(iv)(y) hereunder, (that is, its entitlement to $100 plus

interest thereon in the waterfall).

 

         The following table set forth characteristics of the Interests in REMIC

1A (the "REMIC 1A Interests"):

 

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

The REMIC 1A         Initial Principal       Interest Rate           Corresponding

Interests            Balance                                       Loan Group

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

1A-1................       (1)                     (2)                     1

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

1A-A-R..............       (3)                     (3)                    N/A

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

 

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

(1)       This Class of Lower Tier REMIC Interest will have an intial Principal

         Balance equal to the initial   principal   balance of the mortgages in

         the Corresponding Loan Group.

(2)       This Lower Tier REMIC Interest will have an Interest Rate equal to the

         weighted average of the Adjusted Net Mortgage Rates of the Mortgage

         Loans in Loan Group 1.

(3)       The Class 1A-A-R Interest is the sole class of residual interest in

         REMIC 1A. It has no principal balance and pays no principal or

         interest.

 

         On each Distribution Date, scheduled and unscheduled principal and

Realized Losses for Aggregate Loan Group I will be allocated to the Class 1A-1

Interest.

 

         The following table set forth characteristics of the Interests in REMIC

1B (the "REMIC 1B Interests"):

 

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

The Lower Tier        Initial Principal       Interest Rate         Corresponding

REMIC Interests       Balance                                       Loan Group

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

1B-A-2............            (1)                  (2)                     2

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

1B-B-2............            (1)                  (2)                     2

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

1B-C-2............            (1)                  (2)                     2

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

1B-A-3............            (1)                  (2)                     3

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

1B-B-3............            (1)                  (2)                     3

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

1B-C-3............            (1)                  (2)                     3

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

1B-A-R............            (3)                  (3)                    N/A

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

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

(1)       Each Class A and Class B REMIC 1B Interest will have an Initial

         Principal Balance equal to 0.5% of the principal balance of the

         Mortgage Loans in its Corresponding Loan Group. Each Class C REMIC 1B

         Interest will have an Initial Principal Balance equal to the excess of

         the initial aggregate Stated Principal Balance of the Mortgage Loans in

         its Corresponding Loan Group over the initial aggregate principal

         balances of the Class A and Class B REMIC 1B Interests corresponding to

         such Loan Group.

(2)       This REMIC 1B Interest will have an Interest Rate equal to the weighted

         average of the Adjusted Net Mortgage Rates of the Mortgage Loans in the

         Corresponding Loan Group.

(3)       The Class 1B-A-R Interest is the sole class of residual interest in

         the REMIC 1B. It has no principal balance and pays no principal or

         interest.

 

 

                                      I-2

<PAGE>

 

         On each Distribution Date, the Available Funds for Aggregate Loan Group

II will be distributed with respect to the corresponding Aggregate Group II

Interests in the following manner:

 

         (1) Interest. Interest will be distributed with respect to each

Aggregate Group II Interest at the rate, or according to the formulas, described

above;

 

         (2) Principal and Realized Losses. For each Distribution Date:

Scheduled and unscheduled principal and Realized Losses from Loan Group 2 shall

be allocated to: (a) the Class 1B-A-2 Interest, if the the Class 1B-A-II-2

Principal Balance (as calculated for the Distribution Date) is exceeded by the

principal balance of such Interest for the prior Distribution Date, in such an

amount as to cause the principal balance of the Class 1B-A-2 Interest to equal

the Class 1B-A-II-2 Principal Balance (as calculated for the Distribution Date),

or (b) the Class 1B-B-2 Interest, if the the Class 1B-B-II-2 Principal Balance

(as calculated for the Distribution Date) is exceeded by the principal balance

of such Interest for the prior Distribution Date, in such an amount as to cause

the principal balance of the Class 1B-B-2 Interest to equal the Class 1B-B-2

Principal Balance (as calculated for the Distribution Date). Any remaining

scheduled and unscheduled principal and Realized Losses from Loan Group 2 shall

be allocated to the Class 1B-C-2 Interest.

 

         Scheduled and unscheduled principal and Realized Losses from Loan Group

3 shall be allocated to: (a) the Class 1B-A-3 Interest, if the the Class 1B-A-3

Principal Balance (as calculated for the Distribution Date) is exceeded by the

principal balance of such Interest for the prior Distribution Date, in such an

amount as to cause the principal balance of the Class 1B-A-3 Interest to equal

the Class 1B-A-3 Principal Balance (as calculated for the Distribution Date), or

(b) the Class 1B-B-3 Interest, if the the Class 1B-B-3 Principal Balance (as

calculated for the Distribution Date) is exceeded by the principal balance of

such Interest for the prior Distribution Date, in such an amount as to cause the

principal balance of the Class 1B-B-3 Interest to equal the Class 1B-B-3

Principal Balance. Any remaining scheduled and unscheduled principal and

Realized Losses from Loan Group 3 shall be allocated to the Class 1B-C-3

Interest.

 

         The following table set forth characteristics of the Interests in REMIC

2 (the "REMIC 2 Interests"):

 

<TABLE>

<CAPTION>

 

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

The Lower Tier REMIC       Initial Principal       Interest Rate            Corresponding Loan      Aggregate Group

Interests                  Balance                                         Group

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

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

2-I-1...................            (1)                     (2)                       1                       I

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

2-II-A-2................            (3)                     (2)                       2                      II

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

2-II-B-2................            (3)                     (2)                       2                      II

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

2-II-C-2................            (3)                     (2)                       2                      II

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

2-II-D-2................            (3)                     (2)                       2                      II

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

2-II-E-2................            (3)                      (2)                       2                      II

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

2-II-A-3................            (3)                     (2)                       3                       II

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

2-II-B-3................            (3)                     (2)                       3                      II

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

2-II-C-3................            (3)                     (2)                       3                      II

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

 

 

                                      I-3

<PAGE>

 

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

2-II-D-3................            (3)                     (2)                       3                      II

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

2-II-E-3................            (3)                      (2)                       3                      II

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

2-A-R...................            (4)                     (4)                       N/A                     N/A

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

</TABLE>

 

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

(1)       This Class of REMIC 2 Interest will have an intial Principal Balance

          equal to the initial principal balance of the mortgages in the

         Corresponding Loan Group.

(2)       This REMIC 2 Interest will have an Interest Rate equal to the

         weighted average of the Adjusted Net Mortgage Rates of the Mortgage

          Loans in the Corresponding Loan Group.

(3)       Each Class A REMIC 2 and Class C REMIC 2 Interest will have an Initial

         Principal Balance equal to 0.9% of the Subordinated Portion of its

         Corresponding Loan Group. Each Class B REMIC 2 and Class D REMIC 2

         Interest will have an Initial Principal Balance equal to 0.1% of the

         Subordinated Portion of its Corresponding Loan Group. Each Class E

         REMIC 2 Interest will have an Initial Principal Balance equal to the

          excess of the initial aggregate Stated Principal Balance of the

         Mortgage Loans in its Corresponding Loan Group over the initial

         aggregate principal balances of the Class A, Class B, Class C and Class

         D REMIC 2 Interests corresponding to such Loan Group.

(4)       The Class 2-AR Interest is the sole class of residual interest in the

         REMIC 2. It has no principal balance and pays no principal or

         interest.

 

         On each Distribution Date, the Available Funds for Aggregate Loan

Group I will be distributed with respect to the corresponding Aggregate Group

I Interests in the following manner:

 

         (1) Interest. Interest will be distributed with respect to the 2-I-1

Interest at the rate, or according to the formula, described above;

 

         (2) Principal. All principal amounts with respect to Loan Group 1 will

be distributed to the 2-I-1 Interest.

 

         On each Distribution Date, the Available Funds for Aggregate Loan

Group II will be distributed with respect to the corresponding Aggregate Group

II Interests in the following manner:

 

         (1) Interest. Interest will be distributed with respect to each

Aggregate Group II Interest at the rate, or according to the formulas,

described above;

 

         (2) Principal, if no Cross-Over Situation Exists. If no Cross-Over

Situation exists with respect to any Class of Aggregate Group II Interests,

Principal Amounts arising with respect to each of Loan Group 2 and Loan Group 3

will be allocated: first to cause each of the Loan Group's corresponding Class

A, Class B, Class C and Class D Interests to equal, respectively, 0.9% of the

Subordinated Portion of such Loan Group, 0.1% of the Subordinated Portion of

such Loan Group, 0.9% of the Subordinated Portion of such Loan Group and 0.1% of

the Subordinated Portion of such Loan Group; and second to the Loan Group's

corresponding Class E Interest;

 

         (3) Principal, if a Cross-Over Situation Exists. If a Cross-Over

Situation exists with respect to the Class A and Class B Aggregate Group II

Interests:

 

                                     I-4

<PAGE>

 

         (a) If the Calculation Rate in respect of the outstanding Class A and

         Class B Interests is less than the Subordinate Pass-Through Rate for

         Aggregate Loan Group II, then Principal Relocation Payments will be

         made proportionately to the outstanding Class A Interests prior to any

         other principal distributions from each such Loan Group.

 

         (b) If the Calculation Rate in respect of the outstanding Class A and

         Class B Interests is greater than the Subordinate Pass-Through Rate for

         Aggregate Loan Group II, then Principal Relocation Payments will be

         made to the outstanding Class B Interests prior to any other principal

         distributions from each such Loan Group.

 

         In each case, Principal Relocation Payments will be made so as to cause

the Calculation Rate in respect of the outstanding Class A and Class B Interests

to equal the Subordinate Pass-Through Rate for Aggregate Loan Group II. With

respect to each Corresponding Loan Group, if (and to the extent that) the sum of

(a) the principal payments comprising the Principal Amount received during the

Due Period and (b) the Realized Losses, are insufficient to make the necessary

reductions of principal on the Class A and Class B Interests, then interest will

be added to the Loan Group's Class E Interest.

 

         (c) The outstanding aggregate Class A and Class B Interests for all

         Corresponding Loan Groups in Aggregate Loan Group II will not be

         reduced below 1% of the excess of (i) the aggregate outstanding Stated

         Principal Balances of the Mortgage Loans in Aggregate Loan Group II as

         of the end of any Due Period over (ii) the aggregate Class Certificate

         Balance of the Group II Senior Certificates as of the related

         Distribution Date (after taking into account distributions of principal

         on such Distribution Date).

 

         If (and to the extent that) the limitation in paragraph (c) prevents

the distribution of principal to the corresponding Class A and Class B

Interests of a Loan Group, and if the Loan Group's Class E Interest has

already been reduced to zero, then the excess principal from that Loan Group

will be paid to the Class E Interests of the other corresponding Loan Groups

in Aggregate Loan Group II, the aggregate Class A and Class B Interests of

which are less than 1% of the Subordinated Portion of such Loan Groups. If the

Loan Group Corresponding to the Class E Interest that receives such payment

has a Adjusted Weighted Average Adjusted Net Mortgage Rate below the Adjusted

Weighted Average Adjusted Net Mortgage Rate of the Loan Group making the

payment, then the payment will be treated by the REMIC 2 as a Realized Loss.

Conversely, if a Loan Group corresponding to the Class E Interest that

receives such payment has an Adjusted Weighted Average Adjusted Net Mortgage

Rate above the Adjusted Weighted Average Adjusted Net Mortgage Rate of the

Loan Group making the payment, then the payment will be treated by REMIC 2 as

a reimbursement for prior Realized Losses.

 

         (4) Principal, if a Cross-Over Situation Exists. If a Cross-Over

Situation exists with respect to the Class C and Class D Aggregate Group II

Interests:

 

         (a) If the Calculation Rate in respect of the outstanding Class C and

         Class D Interests is less than the Adjusted Subordinate Pass-Through

         Rate for Aggregate Loan Group II, then Principal Relocation Payments

         will be made proportionately to the outstanding Class C Interests prior

         to any other principal distributions from each such Loan Group.

 

                                     I-5

<PAGE>

 

         (b) If the Calculation Rate in respect of the outstanding Class C and

         Class D Interests is greater than the Adjusted Subordinate Pass-Through

         Rate for Aggregate Loan Group II, then Principal Relocation Payments

         will be made to the outstanding Class D Interests prior to any other

         principal distributions from each such Loan Group.

 

         In each case, Principal Relocation Payments will be made so as to cause

the Calculation Rate in respect of the outstanding Class C and Class D Interests

to equal the Adjusted Subordinate Pass-Through Rate for Aggregate Loan Group II.

With respect to each Corresponding Loan Group, if (and to the extent that) the

sum of (a) the principal payments comprising the Principal Amount received

during the Due Period and (b) the Realized Losses, are insufficient to make the

necessary reductions of principal on the Class C and Class D Interests, then

interest will be added to the Loan Group's Class E Interest.

 

         (c) The outstanding aggregate Class C and Class D Interests for all

         Corresponding Loan Groups in Aggregate Loan Group II will not be

         reduced below 1% of the excess of (i) the aggregate outstanding Stated

         Principal Balances of the Mortgage Loans in Aggregate Loan Group II as

         of the end of any Due Period over (ii) the aggregate Class Certificate

         Balance of the Group II Senior Certificates as of the related

         Distribution Date (after taking into account distributions of principal

         on such Distribution Date).

 

          If (and to the extent that) the limitation in paragraph (c) prevents

the distribution of principal to the corresponding Class C and Class D

Interests of a Loan Group, and if the Loan Group's Class E Interest has

already been reduced to zero, then the excess principal from that Loan Group

will be paid to the Class E Interests of the other corresponding Loan Groups

in Aggregate Loan Group II, the aggregate Class C and Class D Interests of

which are less than 1% of the Subordinated Portion of such Loan Groups. If the

Loan Group Corresponding to the Class E Interest that receives such payment

has a Adjusted Weighted Average Adjusted Net Mortgage Rate below the Adjusted

Weighted Average Adjusted Net Mortgage Rate of the Loan Group making the

payment, then the payment will be treated by the REMIC 2 as a Realized Loss.

Conversely, if a Loan Group corresponding to the Class E Interest that

receives such payment has an Adjusted Weighted Average Adjusted Net Mortgage

Rate above the Adjusted Weighted Average Adjusted Net Mortgage Rate of the

Loan Group making the payment, then the payment will be treated by REMIC 2 as

a reimbursement for prior Realized Losses.

 

<TABLE>

<CAPTION>

 

          The following table set forth characteristics of the Interests in

REMIC 3 (the "REMIC 3 Interests"):

 

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

 

   REMIC 3 Interests         Initial Principal Balance       Interest Rate     Corresponding REMIC    Related Loan Group

                                                                                4 Interests

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

 

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

    3-1-A-1                              $656,513,000.00          (1)          4-1-A-1, 4-1-X (2)              1

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

                                        

    3-1-A-2                               $49,050,000.00          (1)          4-1-A-2, 4-1-X (2)              1

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

                                                   

    3-2-A-1                                          (3)          (1)               4-2-A-1                    2

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

 

 

 

                                     I-6

<PAGE>

 

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

                                                    

    3-2-A-2                                          (3)          (1)               4-2-A-2                    2

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

                                                   

    3-2-Accrual                                      (3)          (1)                 N/A                      2

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

                                                   

    3-3-A-1                                          (3)          (1)               4-3-A-1                    3

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

                                                   

    3-3-Accrual                                      (3)          (1)                 N/A                      3

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

                                               

      3-$100                                     $100.00          (1)                4-$100                    1

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

 

 

 

                                     I-7

<PAGE>

 

 

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

  

     3-I-M-1                                         (3)          (1)          4-I-M-1, 4-1-X (2)           1

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

 

     3-I-B-1                                          (3)          (1)          4-I-B-1, 4-1-X (2)           1

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

 

     3-I-B-2                                          (3)          (1)                4-I-B-2                1

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

 

     3-I-B-3                                         (3)          (1)                 4-I-B-3                1

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

 

     3-I-B-4                                         (3)          (1)                4-I-B-4                1

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

 

     3-I-B-5                                         (3)          (1)                4-I-B-5                1

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

 

   3-II-2-M-1                                        (4)          (5)               4-II-M-1                2

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

 

   3-II-2-B-1                                        (4)          (5)               4-II-B-1                2

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

 

   3-II-2-B-2                                        (4)          (5)               4-II-B-2                2

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

 

   3-II-2-B-3                                        (4)          (5)               4-II-B-3                2

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

 

   3-II-2-B-4                                         (4)          (5)               4-II-B-4                2

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

 

   3-II-2-B-5                                        (4)          (5)                4-II-B-5                2

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

 

   3-II-3-M-1                                        (4)          (5)               4-II-M-1                3

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

 

   3-II-3-B-1                                        (4)          (5)               4-II-B-1                3

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

 

   3-II-3-B-2                                        (4)          (5)               4-II-B-2                3

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

 

   3-II-3-B-3                                        (4)          (5)               4-II-B-3                3

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

 

   3-II-3-B-4                                        (4)          (5)               4-II-B-4                3

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

 

   3-II-3-B-5                                        (4)          (5)               4-II-B-5                3

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

 

     3-A-R                                    (6)                 (6)                  N/A                  N/A

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

 

</TABLE>

 

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

(1)       The interest rate with respect to any Distribution Date (and the

         related Interest Accrual Period) for this REMIC 3 Interest is a per

         annum rate equal to the Weighted Average Adjusted Net Mortgage Rate of

         the Related Loan Group.

(2)       The Class 4-1-X Interests are entitled to receive on each Distribution

         Date, a specified portion of the interest payable on this REMIC 3

         Interest. Specifically, for each Distribution Date, the Class 4-1-X

         Interests are entitled to receive all interest payable on this REMIC 3

         Interest to the extent (if any) that such interest payable exceeds the

         interest payable on the corresponding, non-4-1-X Interests.

 

 

                                     I-8

<PAGE>

 

(3)       On each Distribution Date and the Closing Date, following the

         allocation of scheduled and unscheduled principal and Realized Losses

         each such Class other than the Class 3-2-Accrual Interest and the Class

         3-3 Accrual Interest will have a principal balance equal to 50% of the

         principal balance in respect of its Corresponding REMIC 4 Interest. On

         each Distribution Date and the Closing Date, following the allocation

         of scheduled and unscheduled principal and Realized Losses, the Class

          3-2-Accrual Interest and the Class 3-3 Accrual Interest will have a

         principal balance equal to 50% of the principal balance in respect of

         its corresponding Loan Group plus 100% of the Net Deferred Interest

         generated by such Loan Group that has not been distributed as principal

         or allocated Realized Losses in respect of the Class 2-PO Certificates

         or the Class 3-PO Certificates, respectively.

(4)       On each Distribution Date and the Closing Date, following the

         allocation of scheduled and unscheduled principal and Realized Losses

         each Class designated "3-II" will have a principal balance equal to,

         the product of (a) the ratio of the Subordinated Portion times the

         principal balance of the Related Loan Group (the "Subordinated Amount")

         to the sum of the Subordinated Amounts of Loan Group 2 and Loan Group 3

         and (b) the principal balance of such Interest's Corresponding REMIC 4

         Interest.

(5)       For each Interest Accrual Period, the interest rate for this REMIC 3

         Interest will be the Subordinate Pass-Through Rate for Aggregate Loan

         Group II.

(6)       The 3-A-R is the sole Class of residual interest in the Middle Tier

         REMIC.   It pays no interest or principal.

 

         On each Distribution Date, the available funds payable with respect

to the REMIC 3 Interest (other than the Class 3-A-R Interest) shall be

distributed with respect to the REMIC 3 Interests in the following manner:

 

(1)   Interest: Interest is to be distributed with respect to each REMIC 3

     Interest at the rate, or according to the formulas, described above; and

 

(2)   Principal and Realized Losses: Principal and Realized Losses are to be

     allocated with respect to each REMIC 3 Interest designated "3-1" or "3-I"

     in the same manner and in the same amount as principal is distributed with

     respect to each REMIC 3 Interest's Corresponding REMIC 4 Class. On each

     Distribution Date, following the allocation of scheduled and unscheduled

     principal and Realized Losses each Class designated "3-2" or "3-3" other

     than the Class 3-2-Accrual Interest and the Class 3-3 Accrual Interest will

     have a principal balance equal to 50% of the principal balance in respect

     of its Corresponding REMIC 4 Interest. On each Distribution Date, following

     the allocation of scheduled and unscheduled principal and Realized Losses,

     the Class 3-2-Accrual Interest and the Class 3-3Accrual Interest will have

     a principal balance equal to 50% of the principal balance in respect of its

     corresponding Loan Group plus 100% of the Net Deferred Interest generated

     by such Loan Group that has not been distributed as principal or allocated

     Realized Losses in respect of the Class 2-PO Certificates or the Class 3-PO

     Certificates, respectively. On each Distribution Date, following the

     allocation of scheduled and unscheduled principal and Realized Losses each

     Class designated "3-II" will have a principal balance equal to: the product

     of (a) the ratio of the Subordinated Amount to the sum of the Subordinated

     Amounts of Loan Group 2 and Loan Group 3 and (b) the principal balance of

     such Interest's Corresponding REMIC 4 Interest.

 

                                     I-9

<PAGE>

 

<TABLE>

<CAPTION>

 

         The following table set forth characteristics of the Interests in REMIC

4 (the "REMIC 4 Interests"):

 

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

 

   REMIC 4 Interests         Initial Principal Balance       Interest Rate    Corresponding Master    Related Loan Group

                                                                            REMIC Certificates

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

 

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

    4-1-A-1                                           (1)          (2)                1-A-1                     1

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

                                                   

     4-1-A-2                                          (1)          (2)                1-A-2                     1

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

                                                    

    4-1-X                                            (1)          (3)                 1-X                      1

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

                                                    

    4-2-A-1                                          (1)          (2)            2-A-1, 2-X(4)                 2

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

                                                   

    4-2-A-2                                          (1)          (2)            2-A-2, 2-X(4)                 2

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

                                                   

    4-2-PO                                           (1)          (5)                 2-PO                     2

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

                                                   

    4-3-A-1                                          (1)          (2)            3-A-1, 3-X(6)                 3

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

                                                   

    4-3-PO                                           (1)          (7)                 3-PO                     3

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

 

      4-$100                                         (1)          (2)                 A-R                      1

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

 

 

 

 

 

 

 

                                     I-10

<PAGE>

 

 

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

 

        4-I-M-1                                      (1)          (2)                 I-M-1                    1

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

 

        4-I-B-1                                       (1)          (2)                 I-B-1                    1

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

 

        4-I-B-2                                       (1)          (2)                 I-B-2                    1

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

 

        4-I-B-3                                      (1)          (2)                  I-B-3                    1

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

 

        4-I-B-4                                      (1)          (2)                 I-B-4                     1

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

 

        4-I-B-5                                      (1)          (2)                 I-B-5                    1

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

 

        4-II-M-1                                     (1)          (8)          II-M-1, II-IO(9)              2 & 3

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

 

        4-II-B-1                                     (1)          (8)          II-B-1, II-IO(9)              2 & 3

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

 

        4-II-B-2                                     (1)          (8)          II-B-2, II-IO(9)              2 & 3

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

 

        4-II-B-3                                     (1)          (8)          II-B-3, II-IO(9)              2 & 3

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

 

        4-II-B-4                                     (1)          (8)          II-B-4, II-IO(9)              2 & 3

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

 

        4-II-B-5                                      (1)          (8)          II-B-5, II-IO(9)              2 & 3

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

 

         4-A-R                          (10)                      (10) N/A             N/A                     N/A

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

 

</TABLE>

 

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

(1)   Principal and Realized Losses are to be allocated with respect to each

     REMIC 4 Interest in the same manner and in the same amount as principal is

     distributed with respect to each REMIC 4 Interest's Corresponding Master

     REMIC Class.

(2)   The interest rate with respect to any Distribution Date (and the related

     Interest Accrual Period) for this REMIC 4 Interest is a per annum rate

     equal to the Adjusted Weighted Average Adjusted Net Mortgage Rate of the

     Related Loan Group.

(3)   The Class 1-X Certificates are entitled to receive on each Distribution

     Date, all interest payable on this REMIC 4 Interest.

(4)   The Class 2-X Certificates are entitled to receive on each Distribution

     Date, a specified portion of the interest payable on this REMIC 4 Interest.

     Specifically, for each Distribution Date, the Class 2-X Certificates are

     entitled to receive all interest payable on this REMIC 4 Interest to the

     extent (if any) that such interest payable exceeds the interest payable on

     the corresponding, non-2-X Certificate.

(5)   The excess of the Weighted Average Adjusted Net Mortgage Rate of Loan Group

     2 over the product of 2 and the weighted average of the REMIC 3 Interests

     designated "3-2" and the REMIC 3 Interests designated "3-II-2", treating

     all classes other than the Class 3-2-Accrual Interest as subject to a cap

     equal to the Adjusted Weighted Average Adjusted Net Mortgage Rate for Loan

     Group 2 and the Class 3-2-Accrual Interest as having a cap equal to zero.

(6)   The Class 3-X Certificates are entitled to receive on each Distribution

     Date, a specified portion of the interest payable on this REMIC 4

     Interest. Specifically, for each Distribution Date, the Class 3-X

     Certificates are entitled to receive all interest payable on this REMIC 4

 

                                     I-11

<PAGE>

 

     Interest to the extent (if any) that such interest payable exceeds the

     interest payable on the corresponding, non-3-X Certificates.

(7)   The excess of the Weighted Average Adjusted Net Mortgage Rate of Loan Group

     3 over the product of 2 and the weighted average of the REMIC 3 Interests

     designated "3-3" and the REMIC 3 Interests designated "3-II-3", treating

     all classes other than the Class 3-3-Accrual Interest as subject to a cap

     equal to the Adjusted Weighted Average Adjusted Net Mortgage Rate for Loan

     Group 3 and the Class 3-3-Accrual Interest as having a cap equal to zero.

(8)   The Adjusted Subordinate Pass-Through Rate

(9)   The Class II-IO Certificates are entitled to receive on each Distribution

     Date, a specified portion of the interest payable on this REMIC 4 Interest.

     Specifically, for each Distribution Date, the Class II-IO Certificates are

     entitled to receive all interest payable on this REMIC 4 Interest to the

     extent (if any) that such interest payable exceeds the interest payable on

     the corresponding, non-II-IO Certificates.The 4-A-R is the sole Class of

     residual interest in the Middle Tier REMIC. It pays no interest or

     principal.

 

         On each Distribution Date, the available funds payable with respect

to the REMIC 4 Interest (other than the Class 4-A-R Interest) shall be

distributed with respect to the REMIC 4 Interests in the following manner:

 

(1)       Interest: Interest is to be distributed with respect to each REMIC 4

         Interest at the rate, or according to the formulas, described above;

         and

 

(2)       Principal and Realized Losses: Principal and Realized Losses are to be

         allocated with respect to each REMIC 4 Interest in the same manner and

         in the same amount as principal is distributed with respect to each

         REMIC 4 Interest's Corresponding Master REMIC Certificates.

 

The following table sets forth characteristics of the Certificates, together

with minimum denominations and integral multiples in excess thereof in which

such Classes shall be issued (except that one Certificate of each Class of

Certificates may be issuable in a different amount and, in addition, one

Residual Certificate representing the Tax Matters Person Certificate may be

issued in a different amount for each class of REMIC Interest):

 

 

 

                                     I-12

<PAGE>

 

<TABLE>

<CAPTION>

 

 

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

 

                             Initial Class            Pass-Through                                  Integral Multiples

   Class                       Certificate                 Rate                   Minimum                 in Excess of

Designation                      Balance               (per annum)             Denomination                 Minimum     

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

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

Class 1-A-1                     $656,513,000.00            (1)                   $25,000.00                $1,000.00

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

Class 1-A-2                      $49,050,000.00            (1)                   $25,000.00                $1,000.00

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

Class 1-X                                   (2)            (3)                   $25,000.00(20)            $1,000.00(20)

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

Class A-R                               $100.00            (4)                        (5)                      (5)

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

Class 2-A-1                     $291,782,000.00            (6)                   $25,000.00                $1,000.00

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

Class 2-A-2                     $125,048,000.00            (6)                   $25,000.00                $1,000.00

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

Class 2-X                                   (7)            (8)                   $25,000.00(20)            $1,000.00(20)

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

Class 2-PO                                 $1.00            (9)                   $25,000.00                $1,000.00

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

Class 3-A-1                     $270,114,000.00            (10)                  $25,000.00                $1,000.00

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

Class 3-X                                  (11)            (12)                  $25,000.00(20)            $1,000.00(20)

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

Class 3-PO                                $1.00            (13)                  $25,000.00                $1,000.00

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

Class I-M-1                      $19,243,000.00            (14)                  $25,000.00                 $1,000.00

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

Class I-B-1                      $10,187,000.00            (14)                  $25,000.00                $1,000.00

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

Class I-B-2                       $7,546,000.00            (15)                  $25,000.00                $1,000.00

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

Class I-B-3                       $5,282,000.00            (15)                 $100,000.00                $1,000.00

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

Class I-B-4                       $4,151,000.00            (15)                 $100,000.00                $1,000.00

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

Class I-B-5                       $2,641,411.00            (15)                 $100,000.00                $1,000.00

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

Class II-IO                                (16)            (17)                  $25,000.00(20)            $1,000.00(20)

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

Class II-M-1                     $15,536,000.00            (18)                  $25,000.00                $1,000.00

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

Class II-B-1                      $11,838,000.00            (18)                  $25,000.00                $1,000.00

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

Class II-B-2                      $9,248,000.00            (18)                  $25,000.00                $1,000.00

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

Class II-B-3                      $9,248,000.00            (19)                 $100,000.00                $1,000.00

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

Class II-B-4                      $4,069,000.00            (19)                 $100,000.00                $1,000.00

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

Class II-B-5                      $2,959,800.00            (19)                 $100,000.00                $1,000.00

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

 

</TABLE>

 

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

(1)       The Pass-Through Rates for the Class 1-A-1 and Class 1-A-2 Certificates

         for the Interest Accrual Period related to each Distribution Date will

         be the least of (x) LIBOR plus the applicable Pass-Through Margin, (y)

         the related Net WAC Cap and (z) the related Maximum Rate. The

         Pass-Through Rates for the Class 1-A-1 and Class 1-A-2 Certificates for

         the Interest Accrual Period related to the first Distribution Date are

         2.690% and 2.870%, respectively. For federal income tax purposes, any

         entitlement of the Class 1-A-1 and Class 1-A-2 Certificates to interest

         at a Pass Through Rate in excess of the Adjusted Weighted Average

         Adjusted Net Mortgage Rate will be treated as paid

 

                                     I-13

 

<PAGE>

 

         through the Carryover Shortfall Reserve Fund pursuant to a limited

         recourse cap agreement described in Section 8.11 herein.

(2)       The Class 1-X Certificates will be Notional Amount Certificates, will

         have no Class Certificate Balance and will bear interest on its

         Notional Amount (initially, $734,993,000).

(3)       The Pass-Through Rate for the Class 1-X Certificates for the Interest

         Accrual Period related to each Distribution Date will be a per annum

         rate equal to the excess, if any, of (i) the Weighted Average Adjusted

         Net Mortgage Rate of the group 1 mortgage loans over (ii) the weighted

         average of the pass-through rates of the Class 1-A-1, Class 1-A-2,

         Class I-M-1 and Class I-B-1 Certificates for that interest accrual

         period (which in the case of the first interest accrual period will be

         calculated assuming an interest accrual period that begins on the

         closing date. The Pass-Through Rate for the Class 1-X Certificates for

         the Interest Accrual Period related to the first Distribution Date is

         1.13080% per annum.

(4)       The Pass-Through Rate for the Class A-R Certificate for each Interest

         Accrual Period for any Distribution Date will be a per annum rate equal

         to the Weighted Average Adjusted Net Mortgage Rate of the group 1

         mortgage loans. The Pass-Through Rate for the Class A-R Certificates

         for the Interest Accrual Period related to the first Distribution Date

          is 3.57527% per annum.

(5)       The Class A-R Certificate will be issued as two separate certificates,

         one with an initial Certificate Balance of $99.99 and the Tax Matters

         Person Certificate with an initial Certificate Balance of $0.01.

(6)       The Pass-Through Rates for the Class 2-A-1 and Class 2-A-2 Certificates

         for the Interest Accrual Period related to each Distribution Date will

         be the least of (x) LIBOR plus the applicable Pass-Through Margin, (y)

         the related Net WAC Cap and (z) the related Maximum Margin. The

         Pass-Through Rates for the Class 2-A-1 and Class 2-A-2 Certificates for

         the Interest Accrual Period related to the first Distribution Date are

         2.750% and 2.800%, respectively. For federal income tax purposes, any

         entitlement of the Class 2-A-1 and Class 2-A-2 Certificates to interest

         at a Pass Through Rate in excess of the Adjusted Weighted Average

         Adjusted Net Mortgage Rate will be treated as paid through the

         Carryover Shortfall Reserve Fund pursuant to a limited recourse cap

         agreement described in Section 8.11 herein.

(7)       The Class 2-X Certificates will be Notional Amount Certificates, will

         have no Class Certificate Balance and will bear interest on its

         Notional Amount (initially, $416,830,000).

(8)       The Pass-Through Rate for the Class 2-X Certificates for the Interest

         Accrual Period related to each Distribution Date will be a per annum

          rate equal to the excess, if any, of (i) the Weighted Average Adjusted

         Net Mortgage Rate of the group 2 mortgage loans over (ii) the weighted

         average of the pass-through rates of the Class 2-A-1 and Class 2-A-2

         Certificates for that Interest Accrual Period (which in the case of the

         first Interest Accrual Period will be calculated assuming an Interest

         Accrual Period that begins on the Closing Date. The Pass-Through Rate

         for the Class 2-X Certificates for the Interest Accrual Period related

         to the first Distribution Date is 0% per annum.

(9)       The Pass-Through Rate for the Class 2-PO Certificate for each Interest

         Accrual Period for any Distribution Date will be a per annum rate equal

         to the Weighted Average Adjusted Net Mortgage Rate of the group 2

         mortgage loans. The Pass-Through Rate for

 

 

                                     I-14

<PAGE>

 

         the Class 2-PO Certificates for the Interest Accrual Period related

         to the first Distribution Date is 2.10670% per annum.

(10)      The Pass-Through Rate for the Class 3-A-1 Certificates for the Interest

         Accrual Period related to each Distribution Date will be a per annum

         rate equal to the excess, if any, of (i) the Weighted Average Adjusted

         Net Mortgage Rate of the group 3 mortgage loans over (ii) the

         Pass-Through Rate of the Class 3-X Certificates for that Interest

         Accrual Period. For federal income tax purposes, any entitlement of the

         Class 3-A-1 Certificates to interest at a Pass Through Rate in excess

         of the Adjusted Weighted Average Adjusted Net Mortgage Rate will be

         treated as paid through the Carryover Shortfall Reserve Fund pursuant

         to a limited recourse cap agreement described in Section 8.11 herein.

(11)      The Class 3-X Certificates will be Notional Amount Certificates, will

         have no Class Certificate Balance and will bear interest on its

         Notional Amount (initially, $270,114,000).

(12)      The pass-through rate for the Class 3-X Certificates for (x) the

         Interest Accrual Period for the January 2005 distribution Date will be

         0% per annum and (y) each Interest Accrual Period for any Distribution

         Date thereafter will be 0.915% per annum.

(13)      The Pass-Through Rate for the Class 3-PO Certificate for each Interest

         Accrual Period for any Distribution Date will be a per annum rate equal

         to the Weighted Average Adjusted Net Mortgage Rate of the group 3

         mortgage loans. The Pass-Through Rate for the Class 3-PO Certificates

         for the Interest Accrual Period related to the first Distribution Date

         is 1.54933% per annum.

(14)      The Pass-Through Rates for the Class I-M-1 and Class I-B-1 Certificates

         for the Interest Accrual Period related to each Distribution Date will

         be the least of (x) LIBOR plus the applicable Pass-Through Margin, (y)

         the related Net WAC Cap and (z) the related Maximum Rate. The

         Pass-Through Rates for the Class I-M- and Class I-B-1 Certificates for

         the Interest Accrual Period related to the first Distribution Date are

         2.920% and 3.270%, respectively.

(15)      The Pass-Through Rate for the Class I-B-2, Class I-B-3, Class I-B-4 and

         Class I-B-5 Certificates for each Interest Accrual Period for any

         Distribution Date will be a per annum rate equal to the Weighted

         Average Adjusted Net Mortgage Rate of the group 1 mortgage loans. The

         Pass-Through Rate for each of these Classes of Certificates for the

         Interest Accrual Period for the first Distribution Date is 3.57527% per

         annum.

(16)      The II-IO Certificates will be Notional Amount Certificates, will have

         no Class Certificate Balance and will bear interest on its Notional

         Amount (initially, $36,622,000).

(17)      The pass-through rate for the Class II-IO Certificates for the Interest

         Accrual Period related to each Distribution Date will be a per annum

         rate equal to the excess, if any, of (i) the Aggregate Group II

         Weighted Average Rate over (ii) the weighted average of the

         pass-through rates of the Class II-M-1, Class II-B-1 and Class II-B-2

         Certificates for that Interest Accrual Period (which in the case of the

         first Interest Accrual Period will be calculated assuming an Interest

         Accrual Period that begins on the Closing Date. The Pass-Through Rate

          for the Class II-IO Certificates for the Interest Accrual Period

         related to the first Distribution Date is expected to be approximately

         0% per annum.

(18)      The Pass-Through Rates for the Class II-M-1, Class II-B-1 and Class

          II-B-2 Certificates for the Interest Accrual Period related to each

         Distribution Date will be the least of (x) LIBOR plus the applicable

         Pass-Through Margin, (y) the related Net WAC Cap and (z) the related

         Maximum Rate. The Pass-Through Rates for the Class I-M- and Class I-B-1

 

 

 

                                     I-15

<PAGE>

 

 

         Certificates for the Interest Accrual Period related to the first

         Distribution Date are 3.020%, 3.420% and 4.220%, respectively. For

         federal income tax purposes, any entitlement of the Class II-M-1, Class

         II-B-1 and Class II-B-2 Certificates to interest at a Pass Through Rate

         in excess of the Adjusted Subordinate Pass Through Rate will be treated

         as paid through the Carryover Shortfall Reserve Fund pursuant to a

         limited recourse cap agreement described in Section 8.11 herein.

(19)      The Pass-Through Rate for the Class I-B-2, Class I-B-3, Class I-B-4 and

         Class I-B-5 Certificates for each Interest Accrual Period for any

         Distribution Date will be a per annum rate equal to the Aggregate Group

         II Weighted Average Rate. The Pass-Through Rate for each of these

         Classes of Certificates for the Interest Accrual Period for the first

         Distribution Date is 1.88754% per annum.

(20)      Denomination is based on Notional Amount.

 

 

                                     I-16

<PAGE>

 

<TABLE>

<CAPTION>

 

         Set forth below are designations of Classes or Components of

Certificates and other defined terms to the categories used in this Agreement:

 

<S>                                          <C>

Accretion Directed

Certificates........................         None.

 

Accretion Directed Components.......         None.

 

Accrual Certificates................         None.

 

Accrual Components..................         None.

 

Book-Entry Certificates.............         All Classes of Certificates other than the Physical Certificates.

 

COFI Certificates...................         None.

 

Combined Certificates...............         None.

 

Component Certificates..............         None.

 

Components..........................         None.

 

 

Delay Certificates..................         All interest-bearing Classes of Certificates other than the

                                            Non-Delay Certificates, if any.

 

ERISA-Restricted

Certificates........................         The Residual Certificates and Private Certificates; any

                                            Certificate of a Class that does not or no longer satisfies the

                                            applicable rating requirement under the Underwriter's Exemption.

 

 

Group 1 Senior Certificates.........         Class 1-A-1, Class 1-A-2, Class 1-X and Class A-R Certificates.

 

Group 1 Certificates................         Group 1 Senior Certificates and the Subordinated Portion related

                                            to Loan Group 1.

 

Group 2 Senior Certificates.........         Class 2-A-1, Class 2-A-2, Class 2-X and Class 2-PO Certificates.

 

Group 2 Certificates................         Group 2 Senior Certificates and the Subordinated Portion related

                                            to Loan Group 2.

 

Group 3 Senior Certificates.........          Class 3-A-1,Class 3-X and Class 3-PO Certificates.

 

 

                                     I-17

<PAGE>

 

Group 3 Certificates................         Group 3 Senior Certificates and the Subordinated Portion related

                                             to Loan Group 3.

 

Group I Senior Certificates.........         Group 1 Senior Certificates.

 

Group I

Subordinated Certificates...........         Class I-M-1, Class I-B-1, Class I-B-2, Class I-B-3, Class I-B-4  

                                             and Class I-B-5 Certificates.

 

Group I Certificates................         Group I Senior Certificates and Group I Subordinated Certificates.

 

Group II

Senior Certificates.................         Group 2 Senior Certificates and Group 3 Senior Certificates.

 

Group II

Subordinated Certificates...........         Class II-IO, Class II-M-1, Class II-B-1, Class II-B-2, Class II-B-3,  

                                            Class II-B-4 and Class II-B-5 Certificates.

 

Group II Certificates...............          Group II Senior Certificates and Group II Subordinated Certificates.

 

LIBOR Certificates..................         Class 1-A-1, Class 1-A-2, Class I-M-1, Class I-B-1, Class 2-A-1,  

                                            Class 2-A-2, Class II-M-1, Class II-B-1 and Class II-B-2 Certificates.

 

Non-Delay Certificates..............         None.

 

Notional Amount

Certificates........................         Class 1-X, Class 2-X, Class 3-X and Class II-IO Certificates.

 

Offered Certificates................         All Classes of Certificates other than the Private Certificates.

 

Physical Certificates...............         Private Certificates and the Residual Certificates.

 

Planned Principal Classes...........         None.

 

Planned Principal

Components..........................         None.

 

Private Certificates................         Class I-B-3,   Class I-B-4, Class I-B-5,   Class II-B-3,   Class II-B-4  

                                            and Class II-B-5 Certificates.

 

Rating Agencies.....................         S&P and Moody's.

 

 

                                     I-18

<PAGE>

 

Regular Certificates................         All Classes of Certificates, other than the Residual Certificates.

 

Residual Certificates...............         Class A-R Certificates.

 

Senior Certificate Group............         Group 1 Senior Certificates, Group 2 Senior Certificates and Group 3

                                            Senior Certificates, as applicable.

 

Senior Certificates.................         Class 1-A-1, Class 1-A-2, Class 1-X, Class 2-A-1, Class 2-A-2,  

                                            Class 2-X, Class 2-PO, Class 3-A-1, Class 3-X, Class 3-PO and

                                            Class A-R Certificates.

 

Subordinated Certificates ..........         Class I-M-1, Class I-B-1, Class I-B-2, Class I-B-3, Class I-B-4,

                                            Class I-B-5, Class II-IO, Class II-M-1, Class II-B-1, Class II-B-2,  

                                            Class II-B-3, Class II-B-4 and Class II-B-5 Certificates.

 

Targeted Principal Classes..........         None.

 

Underwriter.........................         Banc of America Securities LLC.

 

</TABLE>

 

         With respect to any of the foregoing designations as to which the

corresponding reference is "None," all defined terms and provisions in this

Agreement relating solely to such designations shall be of no force or effect,

and any calculations in this Agreement incorporating references to such

designations shall be interpreted without reference to such designations and

amounts. Defined terms and provisions in this Agreement relating to

statistical rating agencies not designated above as Rating Agencies shall be

of no force or effect.

 

                                  ARTICLE I

                                 DEFINITIONS

 

Whenever used in this Agreement, the following words and phrases, unless the

context otherwise requires, shall have the following meanings:

 

         Accretion Directed Certificates: As specified in the Preliminary

Statement.

 

         Accretion Direction Rule:   Not applicable.

 

         Accrual Amount:   Not applicable.

 

         Accrual Certificates:   As specified in the Preliminary Statement.

 

         Accrual Components:   As specified in the Preliminary Statement.

 

         Accrual Termination Date:   Not applicable.

 

         Adjusted Mortgage Rate: As to each Mortgage Loan, and at any time,

the per annum rate equal to the Mortgage Rate less the Master Servicing Fee

Rate.

 

 

                                      I-19

<PAGE>

 

         Adjusted Net Mortgage Rate: As to each Mortgage Loan, and at any

time, the per annum rate equal to the Mortgage Rate less the Expense Fee Rate.

 

         Adjustment Date: A date specified in each Mortgage Note as a date on

which the Mortgage Rate on the related Mortgage Loan will be adjusted.

 

         Adjusted Rate Cap: As to any Distribution Date and (a) the Group 1

Senior Certificates, the per annum rate equal to the excess, if any, of the

Weighted Average Adjusted Net Mortgage Rate of the Mortgage Loans in Loan

Group 1 as of the related Due Date (after giving effect to Principal

Prepayments in the related Prepayment Period), over a fraction expressed as a

percentage, the numerator of which is equal to the product of (i) 12 and (ii)

the Net Deferred Interest for Loan Group 1 for that Distribution Date, and the

denominator of which is the aggregate Stated Principal Balance of the Mortgage

Loan in Loan Group 1 at the end of the Prepayment Period related to the

immediately preceding Distribution Date; (b) the Group 2 Senior Certificates,

the per annum rate equal to the excess, if any, of the Weighted Average

Adjusted Net Mortgage Rate of the Mortgage Loans in Loan Group 2 as of the

related Due Date (after giving effect to Principal Prepayments in the related

Prepayment Period), over a fraction expressed as a percentage, the numerator

of which is equal to the product of (i) 12 and (ii) the Net Deferred Interest

for Loan Group 2 for that Distribution Date, and the denominator of which is

the aggregate Stated Principal Balance of the Mortgage Loan in Loan Group 2 at

the end of the Prepayment Period related to the immediately preceding

Distribution Date; (c) the Group 3 Senior Certificates, the per annum rate

equal to the excess, if any, of the Weighted Average Adjusted Net Mortgage

Rate of the Mortgage Loans in Loan Group 3 as of the related Due Date (after

giving effect to Principal Prepayments in the related Prepayment Period), over

a fraction expressed as a percentage, the numerator of which is equal to the

product of (i) 12 and (ii) the Net Deferred Interest for Loan Group 3 for that

Distribution Date, and the denominator of which is the aggregate Stated

Principal Balance of the Mortgage Loan in Loan Group 3 at the end of the

Prepayment Period related to the immediately preceding Distribution Date; and

(d) the Subordinated Certificates, the per annum rate equal to the weighted

average of the Adjusted Cap Rates for Loan Group 1, Loan Group 2 and Loan

Group 3, weighted on the basis of the Subordinated Portion of the Mortgage

Loans in Loan Group 1, Loan Group 2 and Loan Group 3 immediately prior to such

Distribution Date.

 

         Adjusted Subordinate Pass-Through Rate. The Subordinate Pass-Through

Rate, calculated by substituting the "Adjusted Weighted Average Adjusted Net

Mortgage Rate" for the "Weighted Average Adjusted Net Mortgage Rate" in each

place where such term appears.

 

         Adjusted Weighted Average Adjusted Net Mortgage Rate. The weighted

average of the Adjusted Net Mortgage Rates of the Mortgage Loans in the

Corresponding Loan Group. For federal income tax purposes: (a) the Adjusted

Weighted Average Adjusted Net Mortgage Rate for Loan Group 2 will equal two

times the weighted average of the Class 1B-A-2 and Class 1B-A-2 Interests,

treating the Class 1B-B-2 as subject to a cap equal to zero, and (b) the

Adjusted Weighted Average Adjusted Net Mortgage Rate for Loan Group 3 will

equal two times the weighted average of the Class 1B-A-3 and Class 1B-A-3

Interests, treating the Class 1B-B-3 Interest as subject to a cap equal to

zero.

 

                                     I-20

<PAGE>

 

         Advance: As to a Loan Group, the payment required to be made by the

Master Servicer with respect to any Distribution Date pursuant to Section

4.01, the amount of any such payment being equal to the aggregate of payments

of principal and interest (net of the Master Servicing Fee) on the Mortgage

Loans in such Loan Group that were due on the related Due Date and not

received by the Master Servicer as of the close of business on the related

Determination Date, together with an amount equivalent to interest on each

Mortgage Loan as to which the related Mortgaged Property is an REO Property,

net of any net income in the case of such REO Property, less the aggregate

amount of any such delinquent payments that the Master Servicer has determined

would constitute a Nonrecoverable Advance, if advanced.

 

         Aggregate Group II Weighted Average Rate: For each Interest Accrual

Period related to each Distribution Date, a per annum rate equal to the sum of

the following for each of Loan Group 2 and Loan Group 3: the product of (x)

the Weighted Average Adjusted Net Mortgage Rate of the Mortgage Loans in the

related Loan Group and (y) a fraction, the numerator of which is the related

Subordinated Portion immediately prior to that Distribution Date and the

denominator of which is the aggregate Class Certificate Balance of the Group

II Subordinated Certificates, in each case immediately prior to that

Distribution Date.

 

         Aggregate Loan Group: Aggregate Loan Group I or Aggregate Loan Group

II, as the context requires.

 

         Aggregate Loan Group I: Loan Group 1.

 

         Aggregate Loan Group II: Collectively, Loan Group 2 and Loan Group 3.

 

          Aggregate Subordinated Percentage: As to any Distribution Date and

either Aggregate Loan Group, the fraction, expressed as a percentage, the

numerator of which is equal to the aggregate Class Certificate Balance of the

related Subordinated Certificates immediately prior to such Distribution Date

and the denominator of which is the aggregate Stated Principal Balance of all

the Mortgage Loans in such Aggregate Loan Group as of the Due Date in the

month preceding the month of such Distribution Date (after giving effect to

Principal Prepayment received in the Prepayment Period related to that prior

Due Date).

 

         Agreement: This Pooling and Servicing Agreement and all amendments or

supplements to this Pooling and Servicing Agreement.

 

         Allocable Share: As to any Distribution Date, any Loan Group and any

Class of Certificates, the ratio that the amount calculated with respect to

such Distribution Date (A) with respect to either of the Group I Senior

Certificates or Group II Senior Certificates, pursuant to clause (i) of the

definition of Class Optimal Interest Distribution Amount (without giving

effect to any reduction of such amount pursuant to Section 4.02(d)) and (B)

with respect to the Group II Subordinated Certificates, pursuant to the

definition of Assumed Interest Amount for such Class or after a Senior

Termination Date, with respect to the Group II Senior Certificates, and with

respect to the Group I Subordinated Certificates pursuant to clause (i) of the

definition of Class Optimal Interest Distribution Amount (without giving

effect to any reduction of such amount pursuant to Section 4.02(d)) bears to

the aggregate amount calculated with respect to such Distribution Date for

each such related Class of Certificates pursuant to clause (i) of the

 

 

 

 

                                     I-21

<PAGE>

 

 

definition of Class Optimal Interest Distribution Amount (without giving

effect to any reduction of such amounts pursuant to Section 4.02(d)) or the

definition of Assumed Interest Amount for such Loan Group and Class, as

applicable.

 

         Amount Held for Future Distribution: As to any Distribution Date and

Mortgage Loans in a Loan Group, the aggregate amount held in the Certificate

Account at the close of business on the related Determination Date on account

of (i) Principal Prepayments received after the related Prepayment Period and

Liquidation Proceeds and Subsequent Recoveries received in the month of such

Distribution Date relating to Mortgage Loans in that Loan Group and (ii) all

Scheduled Payments due after the related Due Date relating to Mortgage Loans

in that Loan Group.

 

         Applicable Credit Support Percentage: As defined in Section 4.02(e).

 

         Appraised Value: With respect to a Mortgage Loan other than a

Refinancing Mortgage Loan, the lesser of (a) the value of the Mortgaged

Property based upon the appraisal made at the time of the origination of such

Mortgage Loan and (b) the sales price of the Mortgaged Property at the time of

the origination of such Mortgage Loan. With respect to a Refinancing Mortgage

Loan other than a Streamlined Documentation Mortgage Loan, the value of the

Mortgaged Property based upon the appraisal made-at the time of the

origination of such Refinancing Mortgage Loan. With respect to a Streamlined

Documentation Mortgage Loan, (a) if the loan-to-value ratio with respect to

the Original Mortgage Loan at the time of the origination thereof was 80% or

less and the loan amount of the new mortgage loan is $650,000 or less, the

value of the Mortgaged Property based upon the appraisal made at the time of

the origination of the Original Mortgage Loan and (b) if the loan-to-value

ratio with respect to the Original Mortgage Loan at the time of the

origination thereof was greater than 80% or the loan amount of the new

mortgage loan being originated is greater than $650,000, the value of the

Mortgaged Property based upon the appraisal (which may be a drive-by

appraisal) made at the time of the origination of such Streamlined

Documentation Mortgage Loan.

 

         Assignment Agreement: With respect to the Class 2-A-1 Certificates,

the agreement, dated as of the Closing Date, among Banc of America Securities

LLC, The Bank of New York and Bank of America, N.A., a form of which is

attached hereto as Exhibit S. With respect to the Class 2-A-2 Certificates,

the agreement, dated as of the Closing Date, among Banc of America Securities

LLC, The Bank of New York and Bank of America, N.A., a form of which is

attached hereto as Exhibit S. With respect to the Class II-M-1 Certificates,

the agreement, dated as of the Closing Date, among Banc of America Securities

LLC, The Bank of New York and Bank of America, N.A., a form of which is

attached hereto as Exhibit S. With respect to the Class II-B-1 Certificates,

the agreement, dated as of the Closing Date, among Banc of America Securities

LLC, The Bank of New York and Bank of America, N.A., a form of which is

attached hereto as Exhibit S. With respect to the Class II-B-2 Certificates,

the agreement, dated as of the Closing Date, among Banc of America Securities

LLC, The Bank of New York and Bank of America, N.A., a form of which is

attached hereto as Exhibit S.

 

         Assumed Interest Amount: With respect to any Distribution Date, any

Class of Group II Subordinated Certificates and the related Loan Group, one

month's interest accrued during the related Interest Accrual Period at the

Pass-Through Rate for such Class on the related Subordinated Portion

immediately prior to that Distribution Date.

 

 

 

                                     I-22

<PAGE>

 

         Available Funds: As to any Distribution Date and each Loan Group, the

sum of (a) the aggregate amount held in the Certificate Account at the close

of business on the related Determination Date in respect of the related

Mortgage Loans pursuant to Section 3.05(b) net of the related Amount Held for

Future Distribution and net of amounts permitted to be withdrawn from the

Certificate Account pursuant to clauses (i) - (viii), inclusive, of Section

3.08(a) in respect of the Mortgage Loans in that Loan Group and amounts

permitted to be withdrawn from the Distribution Account pursuant to clauses

(i) - (iii), inclusive, of Section 3.08(b) in respect of the Mortgage Loans in

that Loan Group, (b) the amount of the related Advance, (c) in connection with

Defective Mortgage Loans in such Loan Group, as applicable, the aggregate of

the Purchase Prices and Substitution Adjustment Amounts deposited on the

related Distribution Account Deposit Date, and (d) the Transfer Payment

Received plus interest thereon as provided in Section 4.05 for such Loan Group

less the Transfer Payment Made plus interest thereon as provided in Section

4.05 for such Loan Group; provided, however, that with respect to any Loan

Group in Aggregate Loan Group II, on a Senior Termination Date, Available

Funds with respect to the Loan Group relating to the remaining Senior

Certificate Group shall include the Available Funds from the other Loan Groups

in Aggregate Loan Group II after all distributions are made on the Group II

Senior Certificates of the other Senior Certificate Group, and on any

Distribution Date thereafter, Available Funds shall be calculated based on all

the Mortgage Loans in Aggregate Loan Group II, as opposed to the Mortgage

Loans in the related Loan Group.

 

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

 

         Benefit Plan Opinion: As defined in Section 5.02(b).

 

         Book-Entry Certificates: As specified in the Preliminary Statement.

 

         Business Day: Any day other than (i) a Saturday or a Sunday or (ii) a

day on which banking institutions in the City of New York, New York, or the

States of California or Texas or the city in which the Corporate Trust Office

of the Trustee is located are authorized or obligated by law or executive

order to be closed.

 

         Calculation Rate: For each Distribution Date, in the case of the

Class A and Class B Lower Tier REMIC Interests, the product of (i) 10 and (ii)

the weighted average rate of the outstanding Class A and Class B Interests,

treating each Class A Interest as capped at zero or reduced by a fixed

percentage of 100% of the interest accruing on such Class.

 

         Cap Contracts: With respect to the Class 2-A-1, Class 2-A-2, Class

II-M-1, Class II-B-1 and Class II-B-2 Certificates, the transactions evidenced

by the related Confirmation (as assigned to the Trustee pursuant to the

Novation Agreement), a form of which is attached hereto as Exhibit R.

 

         Cap Contract Counterparty: Bank of America, N.A. and its successors.

 

         Cap Contract Scheduled Termination Date: The Distribution Date in

September 2014.

 

         Carryover Shortfall Amount: For any Class of LIBOR Certificates and

any Distribution Date, the sum of (a) the excess, if any, of (i) the amount of

interest such Class of Certificates would have been entitled to receive on

such Distribution Date had the applicable Pass-Through Rate not been subject

to the related Net WAC Cap up to the related Maximum Rate, over (ii) the

 

 

 

 

 

                                     I-23

<PAGE>

 

amount of interest such Class of Certificates received on such Distribution

Date based on the related Net WAC Cap (in each case, prior to the reduction

for Net Deferred Interest and Net Interest Shortfalls) and (b) with respect to

any Class of LIBOR Certificates the unpaid portion of any such excess from

prior Distribution Dates (and interest accrued thereon at the then applicable

Pass-Through Rate on such Class of Certificates, without giving effect to the

related Net WAC Cap up to the related Maximum Rate).

 

         Carryover Shortfall Reserve Fund: The separate fund created and

initially maintained by the Trustee pursuant to Section 3.05(g) in the name of

the Trustee for the benefit of the Holders of the LIBOR Certificates and the

Class X Certificates and designated "The Bank of New York in trust for

registered holders of CWMBS, Inc., CHL Mortgage Pass-Through Trust 2004-29,

Mortgage Pass-Through Certificates, Series 2004-29." Funds in the Carryover

Shortfall Reserve Fund shall be held in trust for the Holders of the LIBOR

Certificates and the Notional Amount Certificates for the uses and purposes

set forth in this Agreement.

 

         Certificate: Any one of the Certificates executed by the Trustee in

substantially the forms attached this Agreement as exhibits.

 

         Certificate Account: The separate Eligible Account or Accounts

created and maintained by the Master Servicer pursuant to Section 3.05 with a

depository institution in the name of the Master Servicer for the benefit of

the Trustee on behalf of Certificateholders and designated "Countrywide Home

Loans Servicing LP in trust for the registered holders of CHL Mortgage

Pass-Through Trust 2004-29, Mortgage Pass-Through Certificates Series

2004-29."

 

         Certificate Balance: With respect to any Certificate (other than the

Notional Amount Certificates) at any date, the maximum dollar amount of

principal to which the Holder thereof is then entitled under this Agreement,

such amount being equal to the Denomination of that Certificate (A) plus any

increase in the Certificate Balance of such Certificate pursuant to Section

4.02 due to the receipt of Subsequent Recoveries, (B) minus the sum of (i) all

distributions of principal previously made with respect to that Certificate

and (ii) all Realized Losses allocated to that Certificate and, in the case of

any Subordinated Certificates, all other reductions in Certificate Balance

previously allocated to that Certificate pursuant to Section 4.04 without

duplication, and (C) increased by the amount of Net Deferred Interest

allocated to the applicable Class pursuant to Section 4.03.

 

         Certificate Group: The Group 1 Certificates, Group 2 Certificates and

Group 3 Certificates as the context requires.

 

         Certificate Owner: With respect to a Book-Entry Certificate, the

Person who is the beneficial owner of such Book-Entry Certificate. For the

purposes of this Agreement, in order for a Certificate Owner to enforce any of

its rights under this Agreement, it shall first have to provide evidence of

its beneficial ownership interest in a Certificate that is reasonably

satisfactory to the Trustee, the Depositor, and/or the Master Servicer, as

applicable.

 

         Certificate Register: The register maintained pursuant to Section

5.02.

 

         Certificateholder or Holder: The person in whose name a Certificate

is registered in the Certificate Register, except that, solely for the purpose

of giving any consent pursuant to this

 

 

 

 

                                     I-24

<PAGE>

 

Agreement, any Certificate registered in the name of the Depositor or

any affiliate of the Depositor shall be deemed not to be Outstanding and the

Percentage Interest evidenced thereby shall not be taken into account in

determining whether the requisite amount of Percentage Interests necessary to

effect such consent has been obtained; provided, however, that if any such

Person (including the Depositor) owns 100% of the Percentage Interests

evidenced by a Class of Certificates, such Certificates shall be deemed to be

Outstanding for purposes of any provision of this Agreement (other than the

second sentence of Section 10.01) that requires the consent of the Holders of

Certificates of a particular Class as a condition to the taking of any action

under this Agreement. The Trustee is entitled to rely conclusively on a

certification of the Depositor or any affiliate of the Depositor in

determining which Certificates are registered in the name of an affiliate of

the Depositor.

 

         Class: All Certificates bearing the same class designation as set

forth in the Preliminary Statement.

 

         Class 1B-A-2 Principal Balance. The quotient of: (a) product of: (i)

the Adjusted Rate Cap for Loan Group 2 and (ii) the principal balance of the

Class 1B-B-2 Interests for the immediately preceding Distribution Date, and (b)

two times the Weighted Average Adjusted Net Mortgage Rate for Loan Group 2 less

the Adjusted Rate Cap for Loan Group 2.

 

         Class 1B-B-2 Principal Balance. The quotient of: (a) product of: (i)

two (ii) the Weighted Average Adjusted Net Mortgage Rate for Loan Group 2 and

(iii) the principal balance of the Class 1B-A-2 Interests for the immediately

preceding Distribution Date, and (b) the Adjusted Rate Cap for Loan Group 2,

less the principal balance of the Class 1B-A2 Interests for the immediately

preceding Distribution Date.

 

         Class 1B-A-3 Principal Balance. The quotient of: (a) product of: (i)

the Adjusted Rate Cap for Loan Group 3 and (ii) the principal balance of the

Class 1B-B-3 Interests for the immediately preceding Distribution Date, and (b)

two times the Weighted Average Adjusted Net Mortgage Rate for Loan Group 3 less

the Adjusted Rate Cap for Loan Group 3.

 

         Class 1B-B-3 Principal Balance. The quotient of: (a) product of: (i)

two (ii) the Weighted Average Adjusted Net Mortgage Rate for Loan Group 3 and

(iii) the principal balance of the Class 1B-A-3 Interests for the immediately

preceding Distribution Date, and (b) the Adjusted Rate Cap for Loan Group 3,

less the principal balance of the Class 1B-A-3 Interests for the immediately

preceding Distribution Date.

 

         Class Certificate Balance: With respect to any Class and as to any

date of determination, the aggregate of the Certificate Balances of all

Certificates of such Class as of such date.

 

         Class Interest Shortfall: As to any Distribution Date and Class, the

amount by which the amount described in clause (i) of the definition of Class

Optimal Interest Distribution Amount for such Class exceeds the amount of

interest actually distributed on such Class on such Distribution Date pursuant

to such clause (i).

 

         Class LTI-A-R Interest: The sole class of "residual interest" in the

Lower Tier REMIC I.

 

 

 

                                     I-25

<PAGE>

 

         Class LTII-A-R Interest: The sole class of "residual interest" in the

Lower Tier REMIC II.

 

         Class MT-A-R Interest: The sole class of "residual interest" in the

Middle Tier REMIC.

 

         Class Optimal Interest Distribution Amount: With respect to any

Distribution Date and interest-bearing Class or Component, the sum of (i) one

month's interest accrued during the related Interest Accrual Period at the

Pass-Through Rate for such Class or Component on the related Class Certificate

Balance, Component Principal Balance, Notional Amount or Component Notional

Amount, as applicable, immediately prior to such Distribution Date, subject to

reduction as provided in Section 4.02(d) and (ii) any Class Unpaid Interest

Amounts for such Class or Component (other than any Carryover Shortfall

Amounts), reduced by any Net Deferred Interest for the related Distribution

Date added to their respective Class Certificate Balances or Component

Principal Balances, as applicable, as described in Section 4.03.

 

 

         Class Subordination Percentage: With respect to any Distribution Date

and each Class of Group I Subordinated Certificates, the quotient (expressed

as a percentage) of (a) the Class Certificate Balance of such Class of Group I

Subordinated Certificates immediately prior to such Distribution Date, divided

by (b) the aggregate of the Class Certificate Balances of all Classes of Group

I Certificates (other than the related Notional Amount Certificates)

immediately prior to such Distribution Date. With respect to any Distribution

Date and each Class of Group II Subordinated Certificates, the quotient

(expressed as a percentage) of (a) the Class Certificate Balance of such Class

of Group II Subordinated Certificates immediately prior to such Distribution

Date, divided by (b) the aggregate of the Class Certificate Balances of all

Classes of Group II Certificates (other than the related Notional Amount

Certificates) immediately prior to such Distribution Date.

 

         Class Unpaid Interest Amounts: As to any Distribution Date and Class

of interest-bearing Certificates or any interest-bearing Component, the amount

by which the aggregate Class Interest Shortfalls for such Class or Component

on prior Distribution Dates exceeds the amount distributed on such Class or

Component on prior Distribution Dates pursuant to clause (ii) of the

definition of Class Optimal Interest Distribution Amount.

 

         Closing Date: December 29, 2004.

 

         Code: The Internal Revenue Code of 1986, including any successor or

amendatory provisions.

 

         COFI: The Monthly Weighted Average Cost of Funds Index for the

Eleventh District Savings Institutions published by the Federal Home Loan Bank

of San Francisco.

 

         COFI Certificates: As specified in the Preliminary Statement.

 

         Compensating Interest: As to any Distribution Date and Loan Group, an

amount equal to one-half of the Master Servicing Fee for the related Loan

Group for the related Due Period.

 

         Component: Not applicable.

 

 

 

 

                                     I-26

<PAGE>

 

          Confirmation: With respect to the Class 2-A-1 Certificates, the

Confirmation (reference #4164794/4164797) dated December 17, 2004, evidencing

a transaction between the Cap Contract Counterparty and Bank of America LLC,

or its relevant affiliate. With respect to the Class 2-A-2 Certificates, the

Confirmation (reference #4164792/4164796) dated December 17, 2004, evidencing

a transaction between the Cap Contract Counterparty and Bank of America, LLC,

or its relevant affiliate. With respect to the Class II-M-1 Certificates, the

Confirmation (reference #4164793/4164795) dated December 17, 2004, evidencing

a transaction between the Cap Contract Counterparty and Bank of America, LLC,

or its relevant affiliate. With respect to the Class II-B-1 Certificates, the

Confirmation (reference #4164798/4164812) dated December 17, 2004, evidencing

a transaction between the Cap Contract Counterparty and Bank of America, LLC,

or its relevant affiliate. With respect to the Class II-B-2 Certificates, the

Confirmation (reference #4164813/4164820) dated December 17, 2004, evidencing

a transaction between the Cap Contract Counterparty and Bank of America LLC,

or its relevant affiliate.

 

         Component Certificates: Not applicable.

 

         Coop Shares: Shares issued by a Cooperative Corporation.

 

         Cooperative Corporation: The entity that holds title (fee or an

acceptable leasehold estate) to the real property and improvements

constituting the Cooperative Property and which governs the Cooperative

Property, which Cooperative Corporation must qualify as a Cooperative Housing

Corporation under Section 216 of the Code.

 

         Cooperative Loan: Any Mortgage Loan secured by Coop Shares and a

Proprietary Lease.

 

         Cooperative Property: The real property and improvements owned by the

Cooperative Corporation, including the allocation of individual dwelling units

to the holders of the Coop Shares of the Cooperative Corporation.

 

         Cooperative Unit: A single family dwelling located in a Cooperative

Property.

 

          Corporate Trust Office: The designated office of the Trustee in the

State of New York 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 Agreement is located at 101 Barclay Street, 8W, New

York, New York 10286 (Attn: Mortgage-Backed Securities Group, CWMBS, Inc.

Series 2004-29, facsimile no. (212) 815-3986, and which is the address to

which notices to and correspondence with the Trustee should be directed.

 

         Countrywide: Countrywide Home Loans, Inc., a New York corporation and

its successors and assigns, in its capacity as the seller of the Countrywide

Mortgage Loans to the Depositor.

 

         Countrywide Mortgage Loans: The Mortgage Loans identified as such on

the Mortgage Loan Schedule for which Countrywide is the applicable Seller.

 

         Countrywide Servicing: Countrywide Home Loans Servicing LP, a Texas

limited partnership and its successors and assigns.

 

 

 

 

                                      I-27

<PAGE>

 

         Cross-Over Situation: For any Distribution Date and for each

applicable Loan Group (after taking into account principal distributions on

such Distribution Date) a situation in which the Class A and Class B Interests

corresponding to the Loan Group are in the aggregate less than 1% of the

Subordinate Portion of the Loan Group to which they correspond. .

 

         Cut-off Date: As to any Mortgage Loan, the later of the date of

origination of that Mortgage Loan and December 1, 2004.

 

         Cut-off Date Pool Principal Balance: $1,494,456,313.99.

 

         Cut-off Date Principal Balance: As to any Mortgage Loan, the Stated

Principal Balance thereof as of the close of business on the Cut-off Date.

 

         Debt Service Reduction: With respect to any Mortgage Loan, a

reduction by a court of competent jurisdiction in a proceeding under the

Bankruptcy Code in the Scheduled Payment for such Mortgage Loan that became

final and non-appealable, except such a reduction resulting from a Deficient

Valuation or any reduction that results in a permanent forgiveness of

principal.

 

         Defective Mortgage Loan: Any Mortgage Loan that is required to be

repurchased pursuant to Section 2.02 or 2.03.

 

         Deferred Interest: With respect to any Mortgage Loan and Due Date,

the amount of interest accrued on such Mortgage Loan at the applicable

Mortgage Rate that is greater than the Scheduled Payment due on such Mortgage

Loan on that related Due Date and that is added to the principal balance of

such Mortgage Loan in accordance with the terms of the related Mortgage Note.

 

         Deficient Valuation: With respect to any Mortgage Loan, a valuation

by a court of competent jurisdiction of the Mortgaged Property in an amount

less than the then-outstanding indebtedness under the Mortgage Loan, or any

reduction in the amount of principal to be paid in connection with any

Scheduled Payment that results in a permanent forgiveness of principal, which

valuation or reduction results from an order of such court which is final and

non-appealable in a proceeding under the Bankruptcy Code.

 

         Definitive Certificates: Any Certificate evidenced by a Physical

Certificate and any Certificate issued in lieu of a Book-Entry Certificate

pursuant to Section 5.02(e).

 

         Delay Certificates: As specified in the Preliminary Statement.

 

         Delay Delivery Certification: As defined in Section 2.02(a).

 

         Delay Delivery Mortgage Loans: The Mortgage Loans for which all or a

portion of a related Mortgage File is not delivered to Trustee on the Closing

Date. With respect to up to 50% of the Mortgage Loans in each Loan Group, the

Depositor may deliver all or a portion of each related Mortgage File to the

Trustee not later than thirty days after the Closing Date. To the extent that

Countrywide Servicing shall be in possession of any Mortgage Files with

respect to any Delay Delivery Mortgage Loan, until delivery of such Mortgage

File to the Trustee as

 

 

 

                                     I-28

<PAGE>

 

provided in Section 2.01, Countrywide Servicing shall hold such files

as Master Servicer hereunder, as agent and in trust for the Trustee.

 

         Deleted Mortgage Loan: As defined in Section 2.03(c).

 

         Denomination: With respect to each Certificate, the amount set forth

on the face of that Certificate as the "Initial Certificate Balance of this

Certificate" or the "Initial Notional Amount of this Certificate" or, if

neither of the foregoing, the Percentage Interest appearing on the face of

that Certificate.

 

         Depositor: CWMBS, Inc., a Delaware corporation, or its successor in

interest.

 

         Depository: The initial Depository shall be The Depository Trust

Company, the nominee of which is CEDE & Co., as the registered Holder of the

Book-Entry Certificates. The Depository shall at all times be a "clearing

corporation" as defined in Section 8-102(a)(5) of the Uniform Commercial Code

of the State of New York.

 

         Depository Participant: A broker, dealer, bank or other financial

institution or other Person for whom from time to time a Depository effects

book-entry transfers and pledges of securities deposited with the Depository.

 

         Determination Date: As to any Distribution Date, the 22nd day of each

month or, if such 22nd day is not a Business Day, the preceding Business Day;

provided, however, that if such 22nd day or such Business Day, whichever is

applicable, is less than two Business Days prior to the related Distribution

Date, the Determination Date shall be the first Business Day that is two

Business Days preceding such Distribution Date.

 

         Distribution Account: The separate Eligible Account created and

maintained by the Trustee pursuant to Section 3.05(d) in the name of the

Trustee for the benefit of the Certificateholders and designated "The Bank of

New York in trust for registered holders of CHL Mortgage Pass-Through Trust

2004-29 Mortgage Pass-Through Certificates, Series 2004-29." Funds in the

Distribution Account shall be held in trust for the Certificateholders for the

uses and purposes set forth in this Agreement.

 

         Distribution Account Deposit Date: As to any Distribution Date, 12:30

p.m. Pacific time on the Business Day immediately preceding such Distribution

Date.

 

         Distribution Date: The 25th day of each month or, if such 25th day is

not a Business Day, the next Business Day, commencing in January 2005.

 

         Due Date: With respect to a Mortgage Loan, the date on which

Scheduled Payments are due on that Mortgage Loan. With respect to any

Distribution Date, the first day of the calendar month in which that

Distribution Date occurs.

 

         Eligible Account: Any of (i) an account or accounts maintained with a

federal or state chartered depository institution or trust company the

short-term unsecured debt obligations of which (or, in the case of a

depository institution or trust company that is the principal subsidiary of a

holding company, the debt obligations of such holding company) have the

highest

 

 

 

                                      I-29

<PAGE>

 

short-term ratings of Moody's or Fitch and one of the two highest

short-term ratings of S&P, if S&P is a Rating Agency at the time any amounts

are held on deposit therein, or (ii) an account or accounts in a depository

institution or trust company in which such accounts are insured by the FDIC

(to the limits established by the FDIC) and the uninsured deposits in which

accounts are otherwise secured such that, as evidenced by an Opinion of

Counsel delivered to the Trustee and to each Rating Agency, the

Certificateholders have a claim with respect to the funds in such account or a

perfected first priority security interest against any collateral (which shall

be limited to Permitted Investments) securing such funds that is superior to

claims of any other depositors or creditors of the depository institution or

trust company in which such account is maintained, or (iii) a trust account or

accounts maintained with (a) the trust department of a federal or state

chartered depository institution or (b) a trust company, acting in its

fiduciary capacity or (iv) any other account acceptable to each Rating Agency.

Eligible Accounts may bear interest, and may include, if otherwise qualified

under this definition, accounts maintained with the Trustee.

 

         Eligible Repurchase Month: As defined in Section 3.11.

 

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

amended.

 

         ERISA-Qualifying Underwriting: A best efforts or firm commitment

underwriting or private placement that meets the requirements of an

Underwriter's Exemption.

 

         ERISA-Restricted Certificate: As specified in the Preliminary

Statement.

 

         Escrow Account: The Eligible Account or Accounts established and

maintained pursuant to Section 3.06(a).

 

         Event of Default: As defined in Section 7.01.

 

         Excess Proceeds: With respect to any Liquidated Mortgage Loan, the

amount, if any, by which the sum of any Liquidation Proceeds received with

respect to such Mortgage Loan during the calendar month in which such Mortgage

Loan became a Liquidated Mortgage Loan plus any Subsequent Recoveries received

with respect to such Mortgage Loan, net of any amounts previously reimbursed

to the Master Servicer as Nonrecoverable Advance(s) with respect to such

Mortgage Loan pursuant to Section 3.08(a)(iii), exceeds (i) the unpaid

principal balance of such Liquidated Mortgage Loan as of the Due Date in the

month in which such Mortgage Loan became a Liquidated Mortgage Loan plus (ii)

accrued interest at the Mortgage Rate from the Due Date as to which interest

was last paid or advanced (and not reimbursed) to Certificateholders up to the

Due Date applicable to the Distribution Date immediately following the

calendar month during which such liquidation occurred.

 

         Expense Fee: As to each Mortgage Loan and any Distribution Date, the

product of the Expense Fee Rate and its Stated Principal Balance as of that

Distribution Date.

 

         Expense Fee Rate: As to each Mortgage Loan and any date of

determination, the sum of (a) the related Master Servicing Fee Rate, (b) the

Trustee Fee Rate and (c) lender paid mortgage insurance premiums, if any.

 

         FDIC: The Federal Deposit Insurance Corporation, or any successor

thereto.

 

 

 

                                      I-30

<PAGE>

 

         FHLMC: The Federal Home Loan Mortgage Corporation, a corporate

instrumentality of the United States created and existing under Title III of

the Emergency Home Finance Act of 1970, as amended, or any successor to the

Federal Home Loan Mortgage Corporation.

 

         Final Certification: As defined in Section 2.02(a).

 

         FIRREA: The Financial Institutions Reform, Recovery, and Enforcement

Act of 1989.

 

         Fitch: Fitch, Inc., or any successor thereto. If Fitch is designated

as a Rating Agency in the Preliminary Statement, for purposes of Section

10.05(b) the address for notices to Fitch shall be Fitch, Inc., One State

Street Plaza, New York, New York 10004, Attention: Residential Mortgage

Surveillance Group, or such other address as Fitch may hereafter furnish to

the Depositor and the Master Servicer.

 

         FNMA: The Federal National Mortgage Association, a federally

chartered and privately owned corporation organized and existing under the

Federal National Mortgage Association Charter Act, or any successor to the

Federal National Mortgage Association.

 

         Gross Margin: With respect to each Mortgage Loan, the fixed

percentage set forth in the related Mortgage Note that is added to the

Mortgage Index on each Adjustment Date in accordance with the terms of the

related Mortgage Note used to determine the Mortgage Rate for such Mortgage

Loan.

 

         Group 1 Senior Certificates: As specified in the Preliminary

Statement.

 

         Group 2 Senior Certificates: As specified in the Preliminary

Statement.

 

         Group 3 Senior Certificates: As specified in the Preliminary

Statement.

 

         Group I Certificates: As specified in the Preliminary Statement.

 

         Group I Senior Certificates: As specified in the Preliminary

Statement.

 

         Group I Subordinated Certificates: As specified in the Preliminary

Statement.

 

         Group II Certificates: As specified in the Preliminary Statement.

 

         Group II Senior Certificates: As specified in the Preliminary

Statement.

 

         Group II Subordinated Certificates: As specified in the Preliminary

Statement.

 

         Indirect Participant: A broker, dealer, bank or other financial

institution or other Person that clears through or maintains a custodial

relationship with a Depository Participant.

 

         Initial Certification: As defined in Section 2.02(a).

 

         Initial Component Principal Balance: Not applicable.

 

 

 

                                     I-31

<PAGE>

 

         Insurance Policy: With respect to any Mortgage Loan included in the

Trust Fund, any insurance policy, including all riders and endorsements

thereto in effect, including any replacement policy or policies for any

Insurance Policies.

 

         Insurance Proceeds: Proceeds paid by an insurer pursuant to any

Insurance Policy, in each case other than any amount included in such

Insurance Proceeds in respect of Insured Expenses.

 

         Insured Expenses: Expenses covered by an Insurance Policy or any

other insurance policy with respect to the Mortgage Loans.

 

         Interest Accrual Period: With respect to each Class of Delay

Certificates, its corresponding Subsidiary REMIC Regular Interest and any

Distribution Date, the calendar month prior to the month of such Distribution

Date. With respect to any Class of Non-Delay Certificates, its corresponding

Subsidiary REMIC Regular Interest and any Distribution Date, the period

commencing on the Distribution Date in the month preceding the month in which

such Distribution Date occurs (other than the first Distribution Date, for

which it is the Closing Date) and ending on day immediately preceding that

Distribution Date.

 

         Latest Possible Maturity Date: The Distribution Date following the

third anniversary of the scheduled maturity date of the Mortgage Loan having

the latest scheduled maturity date as of the Cut-off Date.

 

         Lender PMI Mortgage Loan: Certain Mortgage Loans as to which the

lender (rather than the Mortgagor) acquires the Primary Insurance Policy and

charges the related Mortgagor an interest premium.

 

         LIBOR: The London interbank offered rate for one-month United States

dollar deposits calculated in the manner described in Section 4.08.

 

         LIBOR Certificates: As specified in the Preliminary Statement.

 

          Liquidated Mortgage Loan: With respect to any Distribution Date, a

defaulted Mortgage Loan (including any REO Property) that was liquidated in

the calendar month preceding the month of such Distribution Date and as to

which the Master Servicer has determined (in accordance with this Agreement)

that it has received all amounts it expects to receive in connection with the

liquidation of such Mortgage Loan, including the final disposition of an REO

Property.

 

         Liquidation Proceeds: Amounts, including Insurance Proceeds, received

in connection with the partial or complete liquidation of defaulted Mortgage

Loans, whether through trustee's sale, foreclosure sale or otherwise or

amounts received in connection with any condemnation or partial release of a

Mortgaged Property and any other proceeds received in connection with an REO

Property, less the sum of related unreimbursed Master Servicing Fees,

Servicing Advances and Advances.

 

         Loan Group: Any of Loan Group 1, Loan Group 2 and Loan Group 3, as

applicable.

 

 

 

 

                                     I-32

<PAGE>

 

         Loan Group 1: All Mortgage Loans identified as Loan Group 1 Mortgage

Loans on the Mortgage Loan Schedule.

 

         Loan Group 2: All Mortgage Loans identified as Loan Group 2 Mortgage

Loans on the Mortgage Loan Schedule.

 

         Loan Group 3: All Mortgage Loans identified as Loan Group 3 Mortgage

Loans on the Mortgage Loan Schedule.

 

         Loan-to-Value Ratio: With respect to any Mortgage Loan and as to any

date of determination, the fraction (expressed as a percentage) the numerator

of which is the principal balance of the related Mortgage Loan at that date of

determination and the denominator of which is the Appraised Value of the

related Mortgaged Property.

 

         Lost Mortgage Note: Any Mortgage Note the original of which was

permanently lost or destroyed and has not been replaced.

 

         Lower Tier REMIC: As described in the Preliminary Statement.

 

         Lower Tier REMIC Regular Interest: As described in the Preliminary

Statement.

 

         Maintenance: With respect to any Cooperative Unit, the rent paid by

the Mortgagor to the Cooperative Corporation pursuant to the Proprietary

Lease.

 

         Majority in Interest: As to any Class of Regular Certificates, the

Holders of Certificates of such Class evidencing, in the aggregate, at least

51% of the Percentage Interests evidenced by all Certificates of such Class.

 

         Master REMIC: As described in the Preliminary Statement.

 

         Master Servicer: Countrywide Home Loans Servicing LP, a Texas limited

partnership, and its successors and assigns, in its capacity as master

servicer hereunder.

 

         Master Servicer Advance Date: As to any Distribution Date, 12:30 p.m.

Pacific time on the Business Day immediately preceding such Distribution Date.

 

         Master Servicing Fee: As to each Mortgage Loan and any Distribution

Date, an amount payable out of each full payment of interest received on such

Mortgage Loan and equal to one-twelfth of the Master Servicing Fee Rate

multiplied by the Stated Principal Balance of such Mortgage Loan as of the Due

Date in the month of such Distribution Date (prior to giving effect to any

Scheduled Payments due on such Mortgage Loan on such Due Date), subject to

reduction as provided in Section 3.14.

 

         Master Servicing Fee Rate: With respect to each Mortgage Loan and Due

Date, 0.375% per annum.

 

         Maximum Mortgage Rate: With respect to each Mortgage Loan, the

percentage set forth in the related Mortgage Note as the maximum Mortgage Rate

thereunder.

 

 

 

                                     I-33

<PAGE>

 

         Maximum Negative Amortization: With respect to each Mortgage Loan,

the percentage set forth in the related Mortgage Note as the percentage of the

original principal balance of Mortgage Note, that if exceeded due to Deferred

Interest, will result in a recalculation of the Scheduled Payment so that the

then unpaid principal balance of the Mortgage Note will be fully amortized

over the Mortgage Loan's remaining term to maturity.

 

         Maximum Rate: With respect to the Class 1-A-1, Class 1-A-2, Class

I-M-1 and Class I-B-1 Certificates, 11.50%. With respect to the Class 2-A-1,

Class 2-A-2, Class II-M-1, Class II-B-1 and Class II-B-2 Certificates, 10.50%.

 

          MERS: Mortgage Electronic Registration Systems, Inc., a corporation

organized and existing under the laws of the State of Delaware, or any

successor to Mortgage Electronic Registration Systems, Inc.

 

         MERS Mortgage Loan: Any Mortgage Loan registered with MERS on the

MERS(R) System.

 

         MERS(R) System: The system of recording transfers of mortgages

electronically maintained by MERS.

 

         Middle Tier REMIC: As described in the Preliminary Statement.

 

         Middle Tier REMIC Regular Interest: As described in the Preliminary

Statement.

 

         MIN: The mortgage identification number for any MERS Mortgage Loan.

 

         Minimum Mortgage Rate: With respect to each Mortgage Loan, the

greater of (a) the Gross Margin set forth in the related Mortgage Note and (b)

the percentage set forth in the related Mortgage Note as the minimum Mortgage

Rate thereunder.

 

         MOM Loan: Any Mortgage Loan as to which MERS is acting as mortgagee,

solely as nominee for the originator of such Mortgage Loan and its successors

and assigns.

 

         Monthly Statement: The statement delivered to the Certificateholders

pursuant to Section 4.06.

 

         Moody's: Moody's Investors Service, Inc., or any successor thereto.

If Moody's is designated as a Rating Agency in the Preliminary Statement, for

purposes of Section 10.05(b) the address for notices to Moody's shall be

Moody's Investors Service, Inc., 99 Church Street, New York, New York 10007,

Attention: Residential Pass-Through Monitoring, or such other address as

Moody's may hereafter furnish to the Depositor or the Master Servicer.

 

         Mortgage: The mortgage, deed of trust or other instrument creating a

first lien on an estate in fee simple or leasehold interest in real property

securing a Mortgage Note.

 

         Mortgage File: The mortgage documents listed in Section 2.01

pertaining to a particular Mortgage Loan and any additional documents

delivered to the Trustee to be added to the Mortgage File pursuant to this

Agreement.

 

 

 

                                      I-34

<PAGE>

 

         Mortgage Index: As to each Mortgage Loan, the index from time to time

in effect for adjustment of the Mortgage Rate as set forth as such on the

related Mortgage Note.

 

         Mortgage Loan Schedule: The list of Mortgage Loans (as from time to

time amended by the Master Servicer to reflect the addition of Substitute

Mortgage Loans and the deletion of Deleted Mortgage Loans pursuant to the

provisions of this Agreement) transferred to the Trustee as part of the Trust

Fund and from time to time subject to this Agreement, attached to this

Agreement as Schedule I, setting forth the following information with respect

to each Mortgage Loan by Loan Group:

 

                  (i)     the loan number;

 

                  (ii)    the Mortgagor's name and the street address of the

                  Mortgaged Property, including the ZIP code;

 

                 (iii)    the maturity date;

 

                  (iv)    the original principal balance;

 

                  (v)     the Cut-off Date Principal Balance;

 

                  (vi)    the first payment date of the Mortgage Loan;

 

                 (vii)    the Scheduled Payment in effect as of the Cut-off

                 Date;

 

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

 

                   (ix)    a code indicating whether the residential dwelling at

                 the time of origination was represented to be owner-occupied;

 

                   (x)    a code indicating whether the residential dwelling is

                 either (a) a detached or attached single family dwelling, (b)

                 a dwelling in a de minimis PUD, (c) a condominium unit or PUD

                 (other than a de minimis PUD), (d) a two- to four-unit

                 residential property or (e) a Cooperative Unit;

 

                   (xi)   the Mortgage Rate in effect as of the Cut-off Date;

 

                  (xii)   the Master Servicing Fee Rate both before and after

                 the initial Adjustment Date for each Mortgage Loan;

 

                   (xiii) a code indicating whether the Mortgage Loan is a

                 Lender PMI Mortgage Loan and, in the case of any Lender PMI

                 Mortgage Loan, a percentage representing the amount of the

                 related interest premium charged to the borrower;

 

                  (xiv)   the purpose for the Mortgage Loan;

 

                   (xv)   the type of documentation program pursuant to which

                 the Mortgage Loan was originated;

 

 

 

                                      I-35

<PAGE>

 

                  (xvi)   a code indicating whether the Mortgage Loan is a

                 Countrywide Mortgage Loan or a Park Granada Mortgage Loan;

 

                 (xvii)   a code indicating whether the Mortgage Loan is a

                  MERS Mortgage Loan; and

 

                 (xviii) with respect to each Mortgage Loan, the Gross Margin,

                 the Mortgage Index, the Maximum Mortgage Rate, the Minimum

                 Mortgage Rate, the Periodic Rate Cap and the first Adjustment

                 Date for such Mortgage Loan.

 

         Such schedule shall also set forth the total of the amounts described

under (iv) and (v) above for all of the Mortgage Loans and for each Loan

Group.

 

         Mortgage Loans: Such of the mortgage loans transferred and assigned

to the Trustee pursuant to the provisions of this Agreement as from time to

time are held as a part of the Trust Fund (including any REO Property), the

mortgage loans so held being identified in the Mortgage Loan Schedule,

notwithstanding foreclosure or other acquisition of title of the related

Mortgaged Property.

 

         Mortgage Note: The original executed note or other evidence of

indebtedness evidencing the indebtedness of a Mortgagor under a Mortgage Loan.

 

          Mortgage Rate: The annual rate of interest borne by a Mortgage Note

from time to time, net of any interest premium charged by the mortgagee to

obtain or maintain any Primary Insurance Policy.

 

         Mortgaged Property: The underlying property securing a Mortgage Loan,

which, with respect to a Cooperative Loan, is the related Coop Shares and

Proprietary Lease.

 

         Mortgagor: The obligor(s) on a Mortgage Note.

 

         National Cost of Funds Index: The National Monthly Median Cost of

Funds Ratio to SAIF-Insured Institutions published by the Office of Thrift

Supervision.

 

         Net Deferred Interest: With respect to each Loan Group and

Distribution Date, an amount equal to the excess, if any, of the Deferred

Interest that accrued on the Mortgage Loans in that Loan Group for the related

Due Date over the Principal Prepayment Amount for those Mortgage Loans

received during the related Prepayment Period.

 

         Net Prepayment Interest Shortfalls: As to any Distribution Date and

Loan Group in an Aggregate Loan Group, the amount by which the aggregate of

Prepayment Interest Shortfalls for such Loan Group exceeds an amount equal to

the sum of (a) the Compensating Interest for such Loan Group for such

Distribution Date and (b) the excess, if any, of the Compensating Interest

with respect to the Mortgage Loans of each other Loan Group in the same

Aggregate Loan Group for such Distribution Date over Prepayment Interest

Shortfalls experienced by the Mortgage Loans in such other Loan Groups.

 

 

 

                                      I-36

<PAGE>

 

         Net Prepayments: As to any Distribution Date and Loan Group, the amount

equal to the excess, if any, of the (i) Principal Prepayment Amount for that

Loan Group over (ii) the aggregate amount of Deferred Interest accrued on the

Mortgage Loans in that Loan Group from the preceding Due Date to the Due Date

related to that Distribution Date.

 

         Net WAC Cap: As to any Class of LIBOR Certificates, other than the

LIBOR Certificates in the Group II Subordinated Certificates, the Weighted

Average Adjusted Net Mortgage Rate of the Mortgage Loan sin the related Loan

Group, adjusted for the related Interest Accrual Period. As to any Class of

LIBOR Certificates in the Group II Subordinated Certificates, the Aggregate

Group II Weighted Average Rate.

 

         Non-Delay Certificates: As specified in the Preliminary Statement.

 

         Nonrecoverable Advance: Any portion of an Advance previously made or

proposed to be made by the Master Servicer that, in the good faith judgment of

the Master Servicer, will not be ultimately recoverable by the Master Servicer

from the related Mortgagor, related Liquidation Proceeds or otherwise.

 

         Notice of Final Distribution: The notice to be provided pursuant to

Section 9.02 to the effect that final distribution on any of the Certificates

shall be made only upon presentation and surrender thereof.

 

         Notional Amount: With respect to the Class 1-X Certificates and any

Distribution Date, an amount equal to the aggregate Class Certificate Balance of

the Class 1-A-1, Class 1-A-2, Class I-M-1 and Class I-B-1 Certificates

immediately prior to such Distribution Date. With repsect to the Class 2-X

Certificates and any Distribution Date, an amount equal to the aggregate Class

Certificate Balance of the Class 2-A-1 and Class 2-A-2 Certificates immediately

prior to such Distribution Date. With respect to the Class 3-X Certificates and

any Distribution Date, an amount equal to the Class Certificate Balance of the

Class 3-A-1 Certificates immediately prior to such Distribution Date. With

respect to the Class II-IO Certificates and any Distribution Date, an amount

equal to the aggreagate Class Certificate Balance of the Class II-M-1, Class

II-B-1 and Class II-B-2 Certificates immediately prior to such Distribution

Date.

 

         Notional Amount Certificates: As specified in the Preliminary

Statement.

 

         Offered Certificates: As specified in the Preliminary Statement.

 

         Officer's Certificate: A certificate (i) in the case of the

Depositor, signed by the Chairman of the Board, the Vice Chairman of the

Board, the President, a Managing Director, a Vice President (however

denominated), an Assistant Vice President, the Treasurer, the Secretary, or

one of the Assistant Treasurers or Assistant Secretaries of the Depositor,

(ii) in the case of the Master Servicer, signed by the President, an Executive

Vice President, a Vice President, an Assistant Vice President, the Treasurer,

or one of the Assistant Treasurers or Assistant Secretaries of Countrywide GP,

Inc., its general partner or (iii) if provided for in this Agreement, signed

by a Servicing Officer, as the case may be, and delivered to the Depositor and

the Trustee, as the case may be, as required by this Agreement.

 

         Opinion of Counsel: A written opinion of counsel, who may be counsel

for the Depositor, any Sellers or the Master Servicer, including in-house

counsel, reasonably acceptable

 

 

 

                                     I-37

<PAGE>

 

to the Trustee; provided, however, that with respect to the interpretation

or application of the REMIC Provisions, such counsel must (i) in fact

be independent of the Depositor, any Sellers and the Master Servicer,

(ii) not have any direct financial interest in the Depositor, any Sellers or

the Master Servicer or in any affiliate of either, and (iii) not be connected

with the Depositor, any Sellers or the Master Servicer as an officer,

employee, promoter, underwriter, trustee, partner, director or person

performing similar functions.

 

         Optional Termination: As to the Aggregate Loan Group I or Aggregate

Loan Group II, the termination of the related portion of the trust created

under this Agreement in connection with the purchase of the related Mortgage

Loans pursuant to Section 9.01.

 

         Original Applicable Credit Support Percentage: With respect to each

of the following Classes of Subordinated Certificates, the corresponding

percentage described below, as of the Closing Date:

 

              Group I Subordinated Certificates

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

              Class I-M-1..........................            6.50%

              Class I-B-1..........................            3.95%

              Class I-B-2..........................            2.60%

              Class I-B-3..........................            1.60%

              Class I-B-4..........................            0.90%

              Class I-B-5..........................            0.35%

 

 

 

              Group II Subordinated Certificates

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

              Class II-M-1.........................            7.15%

              Class II-B-1.........................            5.05%

              Class II-B-2.........................            3.45%

              Class II-B-3.........................            2.20%

              Class II-B-4.........................            0.95%

              Class II-B-5.........................            0.40%

 

          Original Mortgage Loan: The mortgage loan refinanced in connection

with the origination of a Refinancing Mortgage Loan.

 

         Original Subordinate Principal Balance: For the Group I Certificates,

the aggregate of the Class Certificate Balances of the Group I Subordinated

Certificates as of the Closing Date. For the Group II Certificates, the

aggregate of the Class Certificate Balances of the Group II Subordinated

Certificates as of the Closing Date.

 

         OTS: The Office of Thrift Supervision.

 

         Outstanding: With respect to the Certificates as of any date of

determination, all Certificates theretofore executed and authenticated under

this Agreement except:

 

                  (i) Certificates theretofore canceled by the Trustee or

                   delivered to the Trustee for cancellation; and

 

 

                                     I-38

<PAGE>

 

                  (ii) Certificates in exchange for which or in lieu of which

                  other Certificates have been executed and delivered by the

                  Trustee pursuant to this Agreement.

 

         Outstanding Mortgage Loan: As of any Due Date, a Mortgage Loan with a

Stated Principal Balance greater than zero, which was not the subject of a

Principal Prepayment in Full prior to such Due Date and which did not become a

Liquidated Mortgage Loan prior to such Due Date.

 

         Overcollateralized Group: As defined in Section 4.05.

 

         Ownership Interest: As to any Residual Certificate, any ownership

interest in such Certificate including any interest in such Certificate as the

Holder thereof and any other interest therein, whether direct or indirect,

legal or beneficial.

 

         Park Granada: Park Granada LLC, a Delaware limited liability company,

and its successors and assigns, in its capacity as the seller of the Park

Granada Mortgage Loans to the Depositor.

 

         Park Granada Mortgage Loans: The Mortgage Loans identified as such on

the Mortgage Loan Schedule for which Park Granada is the applicable Seller.

 

         Pass-Through Margin: With respect to any Distribution Date and each

Class of LIBOR Certificates, the per annum rate indicated in the following

table:

                                               Pass-Through        Pass-Through

                      Class                        Margin (1)         Margin (2)

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

                  Class 1-A-1.............           0.270%              0.540%

                  Class 1-A-2.............            0.450%              0.900%

                  Class I-M-1.............           0.500%              0.750%

                  Class I-B-1.............           0.850%              1.275%

                  Class 2-A-1.............           0.330%              0.660%

                  Class 2-A-2.............           0.380%              0.760%

                  Class II-M-1............           0.600%              0.900%

                  Class II-B-1............           1.000%              1.500%

                   Class II-B-2............           1.800%              2.700%

 

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

                  (1)       For the Interest Accrual Period related to any  

                           Distribution Date occurring on or prior to the

                           Optional Termination Date.

                  (2)       For each other Interest Accrual Period.

 

         Pass-Through Rate: For any interest-bearing Class of Certificates or

Component, the per annum rate set forth or calculated in the manner described

in the Preliminary Statement.

 

         Payment Adjustment Date: For each Mortgage Loan, the date specified

in the related Mortgage Note as the annual date on which the Mortgage Rate on

the related Scheduled Payment will be adjusted.

 

         Percentage Interest: As to any Certificate, the percentage interest

evidenced thereby in distributions required to be made on the related Class,

such percentage interest being set forth on

 

 

 

                                     I-39

<PAGE>

 

the face thereof or equal to the percentage obtained by dividing the

Denomination of such Certificate by the aggregate of the Denominations of all

Certificates of the same Class.

 

         Periodic Rate Cap: With respect to each Mortgage Loan and any

Adjustment Date therefor, the fixed percentage set forth in the related

Mortgage Note, which is the maximum amount by which the Mortgage Rate for such

Mortgage Loan may increase or decrease (without regard to the Maximum Mortgage

Rate or the Minimum Mortgage Rate) on such Adjustment Date from the Mortgage

Rate in effect immediately prior to such Adjustment Date.

 

         Permitted Investments: At any time, any one or more of the following

obligations and securities:

 

                  (i) obligations of the United States or any agency thereof,

                  provided such obligations are backed by the full faith and

                  credit of the United States;

 

                  (ii) general obligations of or obligations guaranteed by any

                  state of the United States or the District of Columbia

                  receiving the highest long-term debt rating of each Rating

                  Agency, or such lower rating as will not result in the

                  downgrading or withdrawal of the ratings then assigned to the

                  Certificates by each Rating Agency;

 

                  (iii) commercial or finance company paper which is then

                  receiving the highest commercial or finance company paper

                  rating of each Rating Agency, or such lower rating as will not

                  result in the downgrading or withdrawal of the ratings then

                  assigned to the Certificates by each Rating Agency;

 

                  (iv) certificates of deposit, demand or time deposits, or

                  bankers' acceptances issued by any depository institution or

                  trust company incorporated under the laws of the United States

                  or of any state thereof and subject to supervision and

                  examination by federal and/or state banking authorities,

                  provided that the commercial paper and/or long term unsecured

                  debt obligations of such depository institution or trust

                  company (or in the case of the principal depository

                  institution in a holding company system, the commercial paper

                  or long-term unsecured debt obligations of such holding

                  company, but only if Moody's is not a Rating Agency) are then

                  rated one of the two highest long-term and the highest

                  short-term ratings of each Rating Agency for such securities,

                  or such lower ratings as will not result in the downgrading or

                  withdrawal of the rating then assigned to the Certificates by

                  either Rating Agency;

 

                  (v) repurchase obligations with respect to any security

                  described in clauses (i) and (ii) above, in either case

                  entered into with a depository institution or trust company

                  (acting as principal) described in clause (iv) above;

 

                  (vi) units of a taxable money-market portfolio having the

                   highest rating assigned by each Rating Agency (except if Fitch

                  is a Rating Agency and has not rated the portfolio, the

                  highest rating assigned by Moody's) and restricted to

                  obligations issued or guaranteed by the United States of

                  America or entities whose obligations are backed by the full

                  faith and credit of the United States of America and

                  repurchase agreements collateralized by such obligations; and

 

 

 

 

                                     I-40

<PAGE>

 

 

                  (vii) such other relatively risk free investments bearing

                  interest or sold at a discount acceptable to each Rating

                  Agency as will not result in the downgrading or withdrawal of

                  the rating then assigned to the Certificates by either Rating

                  Agency, as evidenced by a signed writing delivered by each

                  Rating Agency

 

provided, that no such instrument shall be a Permitted Investment if such

instrument evidences the right to receive interest only payments with respect to

the obligations underlying such instrument.

 

         Permitted Transferee: Any person other than (i) the United States,

any State or political subdivision thereof, or any agency or instrumentality

of any of the foregoing, (ii) a foreign government, International Organization

or any agency or instrumentality of either of the foregoing, (iii) an

organization (except certain farmers' cooperatives described in Section 521 of

the Code) which is exempt from tax imposed by Chapter 1 of the Code (including

the tax imposed by Section 511 of the Code on unrelated business taxable

income) on any excess inclusions (as defined in Section 860E(c)(1) of the

Code) with respect to any Residual Certificate, (iv) rural electric and

telephone cooperatives described in Section 1381(a)(2)(C) of the Code, (v) an

"electing large partnership" as defined in Section 775 of the Code, (vi) a

Person that is not a citizen or resident of the United States, a corporation,

partnership, or other entity created or organized in or under the laws of the

United States, any state thereof or the District of Columbia, or an estate or

trust whose income from sources without the United States is includible in

gross income for United States federal income tax purposes regardless of its

connection with the conduct of a trade or business within the United States or

a trust if a court within the United States is able to exercise primary

supervision over the administration of the trust and one or more United States

persons have the authority to control all substantial decisions of the trust

unless such Person has furnished the transferor and the Trustee with a duly

completed Internal Revenue Service Form W-8ECI or any applicable successor

form, and (vii) any other Person so designated by the Depositor based upon an

Opinion of Counsel that the Transfer of an Ownership Interest in a Residual

Certificate to such Person may cause any REMIC created under this Agreement to

fail to qualify as a REMIC at any time that the Certificates are outstanding.

The terms "United States," "State" and "International Organization" shall have

the meanings set forth in Section 7701 of the Code or successor provisions. A

corporation will not be treated as an instrumentality of the United States or

of any State or political subdivision thereof for these purposes if all of its

activities are subject to tax and, with the exception of the Federal Home Loan

Mortgage Corporation, a majority of its board of directors is not selected by

such government unit.

 

         Person: Any individual, corporation, partnership, joint venture,

association, limited liability company, joint-stock company, trust,

unincorporated organization or government, or any agency or political

subdivision thereof.

 

         Physical Certificate: As specified in the Preliminary Statement.

 

         Planned Balance: With respect to any Planned Principal Class or

Component and any Distribution Date appearing in Schedule V, the amount

appearing opposite such Distribution Date for such Class or Component.

 

 

 

                                     I-41

<PAGE>

 

         Planned Principal Classes:   As specified in the Preliminary Statement.

 

         Planned Principal Components: As specified in the Preliminary

Statement.

 

         Pool Stated Principal Balance: As to any Distribution Date and an

Aggregate Loan Group, the aggregate of the Stated Principal Balances of the

Mortgage Loans in such Aggregate Loan Group that were Outstanding Mortgage

Loans on the Due Date in the month preceding the month of such Distribution

Date and, as to any other date of determination, the aggregate of the Stated

Principal Balances of the Outstanding Mortgage Loans in such Aggregate Loan

Group as of such date.

 

         Prepayment Interest Excess: As to any Principal Prepayment received by

the Master Servicer from the first day through the fifteenth day of any calendar

month (other than the calendar month in which the Cut-off Date occurs), all

amounts paid by the related Mortgagor in respect of interest on such Principal

Prepayment. All Prepayment Interest Excess shall be paid to the Master Servicer

as additional master servicing compensation.

 

         Prepayment Interest Shortfall: As to any Distribution Date, any

Mortgage Loan and any Principal Prepayment received on or after the sixteenth

day of the month preceding the month of such Distribution Date (or, in the case

of the first Distribution Date, on or after December 1, 2004) and on or before

the last day of the month preceding the month of such Distribution Date, the

amount, if any, by which one month's interest at the related Mortgage Rate, net

of the related Master Servicing Fee Rate, on such Principal Prepayment exceeds

the amount of interest paid in connection with such Principal Prepayment.

 

         Prepayment Period: As to any Distribution Date and the related Due

Date, the period from the 16th day of the calendar month immediately preceding

the month in which the Distribution Date occurs (or, in the case of the first

Distribution Date, from December 1, 2004) through the 15th day of the calendar

month in which the Distribution Date occurs.

 

         Primary Insurance Policy: Each policy of primary mortgage guaranty

insurance or any replacement policy therefor with respect to any Mortgage Loan.

 

         Prime Rate: The prime commercial lending rate of The Bank of New York,

as publicly announced to be in effect from time to time. The Prime Rate shall be

adjusted automatically, without notice, on the effective date of any change in

such prime commercial lending rate. The Prime Rate is not necessarily The Bank

of New York's lowest rate of interest.

 

         Principal Amount: As to any Distribution Date and any Loan Group, the

sum of (a) the principal portion of each Scheduled Payment (without giving

effect to any reductions thereof caused by any Debt Service Reductions or

Deficient Valuations) due on each Mortgage Loan (other than a Liquidated

Mortgage Loan) in the related Loan Group on the related Due Date to the extent

received or advanced, (b) the principal portion of the Purchase Price of each

Mortgage Loan in the related Loan Group that was repurchased by the applicable

Seller or purchased by the Master Servicer pursuant to this Agreement as of

such Distribution Date, (c) the Substitution Adjustment Amount in connection

with any Deleted Mortgage Loan in such Loan Group received with respect to

such Distribution Date, (d) any Insurance Proceeds or net Liquidation Proceeds

allocable to recoveries of principal of Mortgage Loans in the related Loan

Group that

 

 

 

                                     I-42

<PAGE>

 

are not yet Liquidated Mortgage Loans received during the calendar month

preceding the month of such Distribution Date, (e) with respect to each

Mortgage Loan in a Loan Group that became a Liquidated Mortgage Loan during

the calendar month preceding the month of such Distribution Date, the amount

of the net Liquidation Proceeds allocable to principal received during the

calendar month preceding the month of such Distribution Date with respect to

such Mortgage Loan, (f) all Net Prepayments for such Loan Group received

during the related Prepayment Period, (g) any Transfer Payments Received for

such Loan Group, minus any Transfer Payments Made for such Loan Group and

Distribution Date in accordance with Section 4.05.

 

         Principal Prepayment: Any payment of principal by a Mortgagor on a

Mortgage Loan that is received in advance of its scheduled Due Date and is not

accompanied by an amount representing scheduled interest due on any date or

dates in any month or months subsequent to the month of prepayment. Partial

Principal Prepayments shall be applied by the Master Servicer in accordance

with the terms of the related Mortgage Note.

 

         Principal Prepayment: Any payment of principal by a Mortgagor on a

Mortgage Loan that is received in advance of its scheduled Due Date and is not

accompanied by an amount representing scheduled interest due on any date or

dates in any month or months subsequent to the month of prepayment. Partial

Principal Prepayments shall be applied by the Master Servicer in accordance

with the terms of the related Mortgage Note.

 

         Principal Prepayment Amount: As to any Distribution Date and any Loan

Group, an amount equal to the sum of all voluntary Principal Prepayments

received on the Mortgage Loans in that Loan Group during the related

Prepayment Period and the amount of any Subsequent Recoveries received in the

prior calendar month with respect to Mortgage Loans in that Loan Group.

 

         Principal Prepayment in Full: Any Principal Prepayment made by a

Mortgagor of the entire principal balance of a Mortgage Loan.

 

         Principal Relocation Payment: A payment from any Lower Tier REMIC

Regular Interests other than those of their Corresponding Loan Group as

provided in the Preliminary Statement. Principal Relocation Payments shall be

made of principal allocations comprising the Principal Amount from a Loan

Group and shall also consist of a proportionate allocation of Realized Losses

from the Mortgage Loans of a Loan Group.

 

         Private Certificate: As specified in the Preliminary Statement.

 

         Pro Rata Share: As to any Distribution Date, the Subordinated

Principal Distribution Amount for an Aggregate Loan Group and any related

Class of Subordinated Certificates, the portion of the related Subordinated

Principal Distribution Amount allocable to such Class, equal to the product of

the related Subordinated Principal Distribution Amount on such Distribution

Date and a fraction, the numerator of which is the related Class Certificate

Balance thereof and the denominator of which is the aggregate of the Class

Certificate Balances of the Group I Subordinated Certificates or Group II

Subordinated Certificates, as applicable.

 

         Pro Rata Subordinated Percentage: As to any Distribution Date and

Loan Group, 100% minus the related Senior Percentage for such Distribution

Date.

 

 

 

                                     I-43

<PAGE>

 

          Proprietary Lease: With respect to any Cooperative Unit, a lease or

occupancy agreement between a Cooperative Corporation and a holder of related

Coop Shares.

 

         Prospectus: The prospectus dated August 24, 2004 generally relating

to mortgage-pass through certificates to be sold by the Depositor.

 

         Prospectus Supplement: The prospectus supplement dated December 27,

2004 relating to the Offered Certificates.

 

         PUD: Planned Unit Development.

 

         Purchase Price: With respect to any Mortgage Loan required to be

purchased by a Seller pursuant to Section 2.02 or 2.03 of this Agreement or

purchased at the option of the Master Servicer pursuant to Section 3.11, an

amount equal to the sum of (i) 100% of the unpaid principal balance of the

Mortgage Loan on the date of such purchase, (ii) accrued interest thereon at

the applicable Mortgage Rate (or at the applicable Adjusted Mortgage Rate if

(x) the purchaser is the Master Servicer or (y) if the purchaser is

Countrywide and Countrywide is an affiliate of the Master Servicer) from the

date through which interest was last paid by the Mortgagor to the Due Date in

the month in which the Purchase Price is to be distributed to

Certificateholders and (iii) costs and damages incurred by the Trust Fund in

connection with a repurchase pursuant to Section 2.03 of this Agreement that

arises out of a violation of any predatory or abusive lending law with respect

to the related Mortgage Loan.

 

         Qualified Insurer: A mortgage guaranty insurance company duly

qualified as such under the laws of the state of its principal place of

business and each state having jurisdiction over such insurer in connection

with the insurance policy issued by such insurer, duly authorized and licensed

in such states to transact a mortgage guaranty insurance business in such

states and to write the insurance provided by the insurance policy issued by

it, approved as a FNMA-approved mortgage insurer and having a claims paying

ability rating of at least "AA" or equivalent rating by a nationally

recognized statistical rating organization. Any replacement insurer with

respect to a Mortgage Loan must have at least as high a claims paying ability

rating as the insurer it replaces had on the Closing Date.

 

         Rate Cap: For any Distribution Date and the Class 1-A-1, Class 1-A-2,

Class I-M-1 and Class I-B-1 Certificates, a per annum rate equal to 11.50%. For

any Distribution Date and the Class 2-A-1, Class 2-A-2, Class II-M-1, Class

II-B-1 and Class II-B-2 Certificates, a per annum rate equal to 10.50%.

 

         Rating Agency: Each of the Rating Agencies specified in the

Preliminary Statement. If any such organization or a successor is no longer in

existence, "Rating Agency" shall be such nationally recognized statistical

rating organization, or other comparable Person, as is designated by the

Depositor, notice of which designation shall be given to the Trustee.

References in this Agreement to a given rating category of a Rating Agency

shall mean such rating category without giving effect to any modifiers.

 

         Realized Loss: With respect to each Liquidated Mortgage Loan, an

amount (not less than zero or more than the Stated Principal Balance of the

Mortgage Loan) as of the date of such liquidation, equal to (i) the Stated

Principal Balance of the Liquidated Mortgage Loan as of the

 

 

 

                                     I-44

<PAGE>

 

date of such liquidation, plus (ii) interest at the Adjusted Net Mortgage Rate

from the Due Date as to which interest was last paid or advanced (and not

reimbursed) to Certificateholders up to the Due Date in the month in which

Liquidation Proceeds are required to be distributed on the Stated Principal

Balance of such Liquidated Mortgage Loan from time to time, minus (iii) the

Liquidation Proceeds, if any, received during the month in which such

liquidation occurred, to the extent applied as recoveries of interest at the

Adjusted Net Mortgage Rate and to principal of the Liquidated Mortgage Loan.

With respect to each Mortgage Loan that has become the subject of a Deficient

Valuation, if the principal amount due under the related Mortgage Note has

been reduced, the difference between the principal balance of the Mortgage

Loan outstanding immediately prior to such Deficient Valuation and the

principal balance of the Mortgage Loan as reduced by the Deficient Valuation.

With respect to each Mortgage Loan that has become the subject of a Debt

Service Reduction and any Distribution Date, the amount, if any, by which the

principal portion of the related Scheduled Payment has been reduced.

 

         To the extent the Master Servicer receives Subsequent Recoveries with

respect to any Mortgage Loan, the amount of Realized Losses with respect to

that Mortgage Loan will be reduced by the amount of those Subsequent

Recoveries.

 

         Recognition Agreement: With respect to any Cooperative Loan, an

agreement between the Cooperative Corporation and the originator of such

Mortgage Loan which establishes the rights of such originator in the

Cooperative Property.

 

          Record Date: With respect to any Distribution Date, (i) in the case

of the LIBOR Certificates represented by Book-Entry Certificates, the Business

Day immediately preceding such Distribution Date and (ii) in the case of LIBOR

Certificates represented by Definitive Certificates and in the case of all

other Certificates, the close of business on the last Business Day of the

month preceding the month in which such Distribution Date occurs.

 

         Reference Bank:   As defined in Section 4.07.

 

          Refinancing Mortgage Loan: Any Mortgage Loan originated in connection

with the refinancing of an existing mortgage loan.

 

         Regular Certificates: As specified in the Preliminary Statement.

 

         Relief Act: The Servicemembers' Civil Relief Act or similar state

laws.

 

         Relief Act Reductions: With respect to any Distribution Date and any

Mortgage Loan as to which there has been a reduction in the amount of interest

collectible thereon for the most recently ended calendar month as a result of

the application of the Relief Act, the amount, if any, by which (i) interest

collectible on such Mortgage Loan for the most recently ended calendar month

is less than (ii) interest accrued thereon for such month pursuant to the

Mortgage Note.

 

          REMIC: A "real estate mortgage investment conduit" within the meaning

of Section 860D of the Code.

 

 

 

                                     I-45

<PAGE>

 

         REMIC Change of Law: Any proposed, temporary or final regulation,

revenue ruling, revenue procedure or other official announcement or

interpretation relating to REMICs and the REMIC Provisions issued after the

Closing Date.

 

         REMIC Provisions: Provisions of the federal income tax law relating

to real estate mortgage investment conduits, which appear at Sections 860A

through 860G of Subchapter M of Chapter 1 of the Code, and related provisions,

and regulations promulgated thereunder, as the foregoing may be in effect from

time to time as well as provisions of applicable state laws.

 

         REO Property: A Mortgaged Property acquired by the Trust Fund through

foreclosure or deed-in-lieu of foreclosure in connection with a defaulted

Mortgage Loan.

 

         Request for Release: The Request for Release submitted by the Master

Servicer to the Trustee, substantially in the form of Exhibits M and N to this

Agreement, as appropriate.

 

         Required Insurance Policy: With respect to any Mortgage Loan, any

insurance policy that is required to be maintained from time to time under

this Agreement.

 

         Residual Certificates: As specified in the Preliminary Statement.

 

         Responsible Officer: When used with respect to the Trustee, any Vice

President, any Assistant Vice President, the Secretary, any Assistant

Secretary, any Trust Officer or any other officer of the Trustee customarily

performing functions similar to those performed by any of the above designated

officers and also to whom, with respect to a particular matter, such matter is

referred because of such officer's knowledge of and familiarity with the

particular subject.

 

         Restricted Classes: As defined in Section 4.02(e).

 

         Scheduled Payment: The scheduled monthly payment on a Mortgage Loan

due in the related Due Period allocable to principal and/or interest on such

Mortgage Loan which, unless otherwise specified in this Agreement, shall give

effect to any related Debt Service Reduction and any Deficient Valuation that

affects the amount of the monthly payment due on such Mortgage Loan.

 

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

 

         Seller: Countrywide or Park Granada, as applicable.

 

         Senior Certificate Group: As specified in the Preliminary Statement.

 

         Senior Certificates: As specified in the Preliminary Statement.

 

          Senior Credit Support Depletion Date: With respect to the Group I

Senior Certificates and the Group II Senior Certificates, as applicable, the

date on which the aggregate Class Certificate Balance of the Group I

Subordinated Certificates and Group II Subordinated Certificates,

respectively, has been reduced to zero.

 

 

 

                                     I-46

<PAGE>

 

         Senior Percentage: As to any Senior Certificate Group and

Distribution Date, the percentage equivalent of a fraction the numerator of

which is the aggregate Class Certificate Balance of each Class of Senior

Certificates of such Senior Certificate Group (other than the Notional Amount

Certificates) immediately prior to such Distribution Date and the denominator

of which is the aggregate of the Stated Principal Balance of each Mortgage

Loan in the related Loan Group as of the first day of the related Due Period;

provided, however, that with respect to a Senior Certificate related to an

Aggregate Loan Group, on any Distribution Date after a Senior Termination Date

for the Aggregate Loan Group, the Senior Percentage for the Senior

Certificates of the related remaining Senior Certificate Group is the

percentage equivalent of a fraction, the numerator of which is the aggregate

of the Class Certificate Balances of each such Class of Senior Certificates

(other than the Notional Amount Certificates) immediately prior to such

Distribution Date and the denominator of which is the aggregate of the Class

Certificate Balances of the related Senior Certificates and the related

Subordinated Certificates immediately prior to such Distribution Date.

 

         Senior Prepayment Percentage: As to any Senior Certificate Group for

any Distribution Date occurring (x) during the ten years beginning on the

first Distribution Date, with respect to the Group I Senior Certificates, will

be100% and (y) during the seven years beginning on the first Distribution

Date, with respect to the Group II Senior Certificates, will be100%. The

related Senior Prepayment Percentage for any Distribution Date occurring on or

after the tenth anniversary of the first Distribution Date will, except as

provided in this Agreement, be as follows: for any Distribution Date in the

first year thereafter, the related Senior Percentage plus 70% of the related

Subordinated Percentage for such Distribution Date; for any Distribution Date

in the second year thereafter, the related Senior Percentage plus 60% of the

related Subordinated Percentage for such Distribution Date; for any

Distribution Date in the third year thereafter, the related Senior Percentage

plus 40% of the related Subordinated Percentage for such Distribution Date;

for any Distribution Date in the fourth year thereafter, the related Senior

Percentage plus 20% of the related Subordinated Percentage for such

Distribution Date; and for any Distribution Date thereafter, the related

Senior Percentage for such Distribution Date (unless on any Distribution Date

the related Senior Percentage exceeds the Senior Percentage of such Senior

Certificate Group as of the Closing Date, in which case the related Senior

Prepayment Percentage for such Distribution Date will once again equal 100%).

Notwithstanding the foregoing, no decrease in the related Senior Prepayment

Percentage will occur unless both of the Senior Step Down Conditions are

satisfied with respect to any of the Loan Groups in an Aggregate Loan Group .

Notwithstanding the foregoing, if the Two Times Test is satisfied with respect

to the Group I or Group II Certificates, as applicable, on a Distribution

Date, the Senior Prepayment Percentage for each Loan Group in an Aggregate

Loan Group will equal (x) if such Distribution Date is on or prior to the

Distribution Date in November 2007, the related Senior Percentage for such

Distribution Date plus 50% of the related Subordinated Percentage for the

Distribution Date and (y) if such Distribution Date is after the Distribution

Date in November 2007, the related Senior Percentage.

 

         Senior Principal Distribution Amount: As to any Distribution Date and

Senior Certificate Group, the sum of (i) the related Senior Percentage of all

amounts described in clauses (a) through (d) of the definition of "Principal

Amount" with respect to the related Loan Group for such Distribution Date,

(ii) with respect to any Mortgage Loan in the related Loan Group that became a

Liquidated Mortgage Loan during the calendar month preceding the month of such

 

 

 

 

                                     I-47

<PAGE>

 

Distribution Date, the lesser of (x) the related Senior Percentage of the

Stated Principal Balance of such Mortgage Loan as of the first day of the

related Due Period and (y) the related Senior Percentage, of the amount of the

Net Liquidation Proceeds allocable to principal received with respect to such

Mortgage Loan, (iii) the related Senior Prepayment Percentage of the amounts

described in clauses (e) and (g), of the definition of "Principal Amount" with

respect to the related Loan Group for such Distribution Date; (iv) any

Transfer Payments Received for that Loan Group and Distribution Date.

 

         Senior Step Down Conditions: With respect to any Loan Group in an

Aggregate Loan Group : (i) the outstanding principal balance of all Mortgage

Loans in any Loan Group related to an Aggregate Loan Group delinquent 60 days

or more (including Mortgage Loans in foreclosure, REO Property and Mortgage

Loans the Mortgagors of which are in bankruptcy) (averaged over the preceding

six month period), as a percentage of (a) if such date is on or prior to the

first related Senior Termination Date, the Subordinated Percentage for such

Loan Group of the aggregate Stated Principal Balances of the Mortgage Loans in

that Loan Group, or (b) if such date is after the first related Senior

Termination Date, the aggregate Class Certificate Balance of the related

Subordinated Certificates for such Distribution Date does not equal or exceed

50%, and (ii) cumulative Realized Losses on all the Mortgage Loans in the

related Aggregate Loan Group I do not exceed: (a) with respect to the

Distribution Date on the tenth anniversary of the first Distribution Date, 30%

of the related Original Subordinate Principal Balance, (b) with respect to the

Distribution Date on the eleventh anniversary of the first Distribution Date,

35% of the related Original Subordinate Principal Balance, (c) with respect to

the Distribution Date on the twelfth anniversary of the first Distribution

Date, 40% of the related Original Subordinate Principal Balance, (d) with

respect to the Distribution Date on the thirteenth anniversary of the first

Distribution Date, 45% of the related Original Subordinate Principal Balance

and (e) with respect to the Distribution Date on the fourteenth anniversary of

the first Distribution Date, 50% of the related Original Subordinate Principal

Balance.

 

         Senior Termination Date: For a Senior Certificate Group related to an

Aggregate Loan Group, the Distribution Date on which the aggregate Class

Certificate Balance of the related Classes of Senior Certificates have been

reduced to zero.

 

         Servicing Advances: All customary, reasonable and necessary "out of

pocket" costs and expenses incurred in the performance by the Master Servicer

of its servicing obligations, including, but not limited to, the cost of (i)

the preservation, restoration and protection of a Mortgaged Property, (ii) any

expenses reimbursable to the Master Servicer pursuant to Section 3.11 and any

enforcement or judicial proceedings, including foreclosures, (iii) the

management and liquidation of any REO Property and (iv) compliance with the

obligations under Section 3.09.

 

         Servicing Officer: Any officer of the Master Servicer involved in, or

responsible for, the administration and servicing of the Mortgage Loans whose

name and facsimile signature appear on a list of servicing officers furnished

to the Trustee by the Master Servicer on the Closing Date pursuant to this

Agreement, as such list may from time to time be amended.

 

         S&P: Standard & Poor's Ratings Services, a division of The

McGraw-Hill Companies, Inc. If S&P is designated as a Rating Agency in the

Preliminary Statement, for purposes of

 

 

 

                                     I-48

<PAGE>

 

Section 10.05(b) the address for notices to S&P shall be Standard & Poor's

Ratings Services, 55 Water Street, New York, New York 10041, Attention:

Mortgage Surveillance Monitoring, or such other address as S&P may hereafter

furnish to the Depositor and the Master Servicer.

 

         Startup Day: The Closing Date.

 

         Stated Principal Balance: As to any Mortgage Loan and Due Date, the

unpaid principal balance of such Mortgage Loan as of such Due Date as

specified in the amortization schedule at the time relating thereto (before

any adjustment to such amortization schedule by reason of any moratorium or

similar waiver or grace period) after giving effect to the sum of: (i) any

previous partial Principal Prepayments and the payment of principal due on

such Due Date, irrespective of any delinquency in payment by the related

Mortgagor, (ii) Liquidation Proceeds allocable to principal (other than with

respect to any Liquidated Mortgage Loan) received in the prior calendar month

and Principal Prepayments received through the last day of the related

Prepayment Period, in each case, with respect to that Mortgage Loan and (iii)

any Deferred Interest added to the principal balance of that Mortgage Loan

pursuant to the terms of the related Mortgage Note on or prior to that Due

Date.

 

         Streamlined Documentation Mortgage Loan: Any Mortgage Loan originated

pursuant to Countrywide's Streamlined Loan Documentation Program then in

effect. For the purposes of this Agreement, a Mortgagor is eligible for a

mortgage pursuant to Countrywide's Streamlined Loan Documentation Program if

that Mortgagor is refinancing an existing mortgage loan that was originated or

acquired by Countrywide where, among other things, the mortgage loan has not

been more than 30 days delinquent in payment during the previous twelve month

period.

 

         Subordinate Pass-Through Rate: For the Interest Accrual Period

related to each Distribution Date and each Aggregate Loan Group, a per annum

rate equal to (1) the sum of the following for each Loan Group in the

applicable Aggregate Loan Group: the product of (x) the Weighted Average

Adjusted Net Mortgage Rate of the related Mortgage Loans and (y) the related

Subordinated Portion immediately prior to that Distribution Date, divided by

(2) the aggregate Class Certificate Balance of the related Subordinated

Certificates immediately prior to that Distribution Date.

 

         Subordinated Certificates: As specified in the Preliminary Statement.

 

         Subordinated Percentage: As to any Distribution Date and Loan Group

on or prior to a Senior Termination Date, with respect to the Group I Senior

Certificates and with respect to the Group II Senior Certificates, 100% minus

the Senior Percentage for the Senior Certificate Group relating to such Loan

Group for such Distribution Date. As to any Distribution Date after a Senior

Termination Date, with respect to the Group I Senior Certificates and with

respect to the Group II Senior Certificates, (i) with respect to the Group I

Certificates, the Subordinated Percentage will represent the entire interest

of the Group I Subordinated Certificates in Aggregate Loan Group I and will be

calculated as the difference between 100% and the related Senior Percentage

for such Distribution Date and (ii) with respect to the Group II Certificates,

the Subordinated Percentage will represent the entire interest of the Group II

Subordinated Certificates in Aggregate Loan Group II and will be calculated as

the difference between 100% and the related Senior Percentage for such

Distribution Date.

 

 

 

                                     I-49

<PAGE>

 

         Subordinated Portion: For any Distribution Date and a Loan Group in

an Aggregate Loan Group, an amount equal to the aggregate Stated Principal

Balance of the Mortgage Loans in that Loan Group as of the first day of the

related Due Period minus the sum of the Class Certificate Balances of the

related Classes of Senior Certificates immediately prior to such Distribution

Date.

 

         Subordinated Prepayment Percentage: As to any Distribution Date and

Loan Group, 100% minus the related Senior Prepayment Percentage for such

Distribution Date.

 

         Subordinated Principal Distribution Amount: With respect to any

Distribution Date and the Group I Subordinated Certificates, the sum of the

following amounts for each Loan Group in Aggregate Loan Group I: an amount

equal to the excess of (A) the sum of (i) the Subordinated Percentage of all

amounts described in clauses (a) through (d) of the definition of "Principal

Amount" for that Loan Group and that Distribution Date, (ii) with respect to

each Mortgage Loan in that Loan Group that became a Liquidated Mortgage Loan

during the calendar month preceding the month of such Distribution Date, the

Liquidation Proceeds allocated to principal received with respect thereto

remaining after application thereof pursuant to clause (ii) of the definition

of "Senior Principal Distribution Amount", up to the related Subordinated

Percentage for such Loan Group of the Stated Principal Balance of that

Mortgage Loan as of the first day of the related Due Period, and (iii) the

related Subordinated Prepayment Percentage for that Loan Group of all amounts

described in clauses (e) and (g) of the definition of "Principal Amount" for

such Loan Group and Distribution Date over (B) any Transfer Payments Made for

such Loan Group; provided, however, that on any Distribution Date after the

related first Senior Termination Date, the Subordinated Principal Distribution

Amount will not be calculated by Loan Group but will equal the amount

calculated pursuant to the formula set forth above based on the applicable

Subordinated Percentage and Subordinated Prepayment Percentage, as applicable,

for the Group I Subordinated Certificates for such Distribution Date with

respect to all of the Mortgage Loans in Aggregate Loan Group I as opposed to

the Mortgage Loans only in the related Loan Group.

 

         With respect to any Distribution Date and the Group II Subordinated

Certificates, the sum of the following amounts for each Loan Group in

Aggregate Loan Group II, an amount equal to the excess of (A) the sum of (i)

the Subordinated Percentage of all amounts described in clauses (a) through

(d) of the definition of "Principal Amount" for that Loan Group and that

Distribution Date, (ii) with respect to each Mortgage Loan in that Loan Group

that became a Liquidated Mortgage Loan during the calendar month preceding the

month of such Distribution Date, the Liquidation Proceeds allocated to

principal received with respect thereto remaining after application thereof

pursuant to clause (ii) of the definition of "Senior Principal Distribution

Amount", up to the related Subordinated Percentage for such Loan Group of the

Stated Principal Balance of that Mortgage Loan, and (iii) the related

Subordinated Prepayment Percentage for that Loan Group of all amounts

described in clauses (e) and (g) of the definition of "Principal Amount" for

such Loan Group and Distribution Date over (B) any Transfer Payments Made for

such Loan Group; provided, however, that on any Distribution Date after the

related first Senior Termination Date, the Subordinated Principal Distribution

Amount will not be calculated by Loan Group but will equal the amount

calculated pursuant to the formula set forth above based on the applicable

Subordinated Percentage and Subordinated Prepayment Percentage, as applicable,

for the Group II Subordinated Certificates for such Distribution Date with

respect to

 

 

 

                                     I-50

<PAGE>

 

all of the Mortgage Loans in Aggregate Loan Group II as opposed to the

Mortgage Loans only in the related Loan Group.

 

         Subsequent Recoveries: As to any Distribution Date, with respect to a

Liquidated Mortgage Loan that resulted in a Realized Loss in a prior calendar

month, unexpected amounts received by the Master Servicer (net of any related

expenses permitted to be reimbursed pursuant to Section 3.08) specifically

related to such Liquidated Mortgage Loan.

 

         Subservicer: Any person to whom the Master Servicer has contracted

for the servicing of all or a portion of the Mortgage Loans pursuant to

Section 3.02.

 

         Substitute Mortgage Loan: A Mortgage Loan substituted by the

applicable Seller for a Deleted Mortgage Loan which must, on the date of such

substitution, as confirmed in a Request for Release, substantially in the form

of Exhibit M, (i) have a Stated Principal Balance, after deduction of the

principal portion of the Scheduled Payment due in the month of substitution,

not in excess of, and not more than 10% less than the Stated Principal Balance

of the Deleted Mortgage Loan; (ii) be accruing interest at a rate no lower

than and not more than 1% per annum higher than, that of the Deleted Mortgage

Loan; (iii) have a Loan-to-Value Ratio no higher than that of the Deleted

Mortgage Loan; (iv) have a remaining term to maturity no greater than (and not

more than one year less than that of) the Deleted Mortgage Loan; (v) have a

Maximum Mortgage Rate not more than 1% per annum higher than, that of the

Deleted Mortgage Loan; (vi) have a Minimum Mortgage Rate specified in its

related mortgage note not more than 1% per annum higher or lower than the

Minimum Mortgage Rate of the Deleted Mortgage Loan; (vii) have the same

Mortgage Index, Mortgage Index reset period and Periodic Rate Cap as the

Deleted Mortgage Loan and a Gross Margin not more than 1% per annum higher or

lower than that of the Deleted Mortgage Loan; (viii) not be a Cooperative Loan

unless the Deleted Mortgage Loan was a Cooperative Loan; (ix) have the same

Maximum Negative Amortization, payment cap and recast provisions as the

Deleted Mortgage Loan; and (x) comply with each representation and warranty

set forth in Section 2.03.

 

         Substitution Adjustment Amount: The meaning ascribed to such term

pursuant to Section 2.03.

 

         Tax Matters Person: The person designated as "tax matters person" in

the manner provided under Treasury regulation ss. 1.860F-4(d) and temporary

Treasury regulation ss. 301.6231(a)(7)1T. Initially, the Tax Matters Person

shall be the Trustee.

 

         Tax Matters Person Certificate: The Class A-R Certificate with a

Denomination of $0.01.

 

         Transfer: Any direct or indirect transfer or sale of any Ownership

Interest in a Residual Certificate.

 

         Transfer Payment Made: As defined in Section 4.05.

 

         Transfer Payment Received: As defined in Section 4.05.

 

 

 

                                      I-51

<PAGE>

 

         Trust Fund: The corpus of the trust created under this Agreement

consisting of (i) the Mortgage Loans and all interest and principal received

on or with respect thereto after the Cut-off Date to the extent not applied in

computing the Cut-off Date Principal Balance of the Mortgage Loans; (ii) the

Certificate Account, the Distribution Account and the Carryover Shortfall

Reserve Fund, and all amounts deposited therein pursuant to the applicable

provisions of this Agreement; (iii) property that secured a Mortgage Loan and

has been acquired by foreclosure, deed-in-lieu of foreclosure or otherwise;

and (iv) all proceeds of the conversion, voluntary or involuntary, of any of

the foregoing.

 

         Trustee: The Bank of New York and its successors and, if a successor

trustee is appointed under this Agreement, such successor.

 

         Trustee Advance Rate: With respect to any Advance made by the Trustee

pursuant to Section 4.01(b), a per annum rate of interest determined as of the

date of such Advance equal to the Prime Rate in effect on such date plus

5.00%.

 

         Trustee Fee: As to any Distribution Date, an amount equal to

one-twelfth of the Trustee Fee Rate multiplied by the Pool Stated Principal

Balance of each Aggregate Loan Group with respect to such Distribution Date.

 

         Trustee Fee Rate: With respect to each Mortgage Loan, the per annum

rate agreed upon in writing on or prior to the Closing Date by the Trustee and

the Depositor.

 

         Two Times Test: As to any Distribution Date and with respect to

either the Group I Subordinated Certificates or the Group II Subordinated

Certificates, if (x) on or before the Distribution Date in December 2007, the

Aggregate Subordinated Percentage for the Group I Subordinated Certificates or

the Group II Subordinated Certificates, as applicable, is at least 200% of the

related Aggregate Subordinated Percentage as of the closing date, the

applicable delinquency test set forth above is satisfied and cumulative

Realized Losses on the Mortgage Loans in the related Aggregate Loan Group do

not exceed 20% of the aggregate Class Certificate Balance of the related group

of Subordinated Certificates as of the Closing Date, the Senior Prepayment

Percentage for each loan group in that Aggregate Loan Group will equal the

related Senior Percentage for that Distribution Date plus 50% of the amount

equal to 100% minus the related Senior Percentage and (y) after the

Distribution Date in December 2007, the Aggregate Subordinated Percentage for

the Group I Subordinated Certificates or the Group II Subordinated

Certificates, as applicable, is at least 200% of the related Aggregate

Subordinated Percentage as of the closing date, the applicable delinquency

test set forth above is satisfied and cumulative Realized Losses on the

Mortgage Loans in the related Aggregate Loan Group do not exceed 30% of the

aggregate Class Certificate Balance of the related group of Subordinated

Certificates as of the Closing Date.

 

         Undercollateralized Group: As defined in Section 4.05.

 

         Underwriter's Exemption: Prohibited Transaction Exemption 2002-41, 67

Fed. Reg. 54487 (2002), as amended (or any successor thereto), or any

substantially similar administrative exemption granted by the U.S. Department

of Labor.

 

         Underwriter: As specified in the Preliminary Statement.

 

 

 

                                     I-52

<PAGE>

 

         Voting Rights: The portion of the voting rights of all of the

Certificates which is allocated to any Certificate. As of any date of

determination, (a) 1% of all Voting Rights shall be allocated to each Class of

Notional Amount Certificates, if any (such Voting Rights to be allocated among

the holders of Certificates of each such Class in accordance with their

respective Percentage Interests), and (b) the remaining Voting Rights (or 100%

of the Voting Rights if there is no Class of Notional Amount Certificates)

shall be allocated among Holders of the remaining Classes of Certificates in

proportion to the Certificate Balances of their respective Certificates on

such date.

 

         Weighted Average Adjusted Net Mortgage Rate: As to any Distribution

Date and for each Loan Group, the average of the Adjusted Net Mortgage Rate of

each Mortgage Loan in that Loan Group, weighted on the basis of its Stated

Principal Balance as of the end of the Prepayment Period related to the

immediately preceding Distribution Date.

 

 

 

                                     I-53

<PAGE>

 

                                  ARTICLE II

                         CONVEYANCE OF MORTGAGE LOANS;

                        REPRESENTATIONS AND WARRANTIES

 

         SECTION 2.01. Conveyance of Mortgage Loans

 

         (a) Each Seller concurrently with the execution and delivery hereof,

hereby sells, transfers, assigns, sets over and otherwise conveys to the

Depositor, without recourse, all its respective right, title and interest in

and to the related Mortgage Loans, including all interest and principal

received or receivable by such Seller, on or with respect to the applicable

Mortgage Loans after the Cut-off Date and all interest and principal payments

on the related Mortgage Loans received prior to the Cut-off Date in respect of

installments of interest and principal due thereafter, but not including

payments of principal and interest due and payable on such Mortgage Loans on

or before the Cut-off Date. On or prior to the Closing Date, Countrywide shall

deliver to the Depositor or, at the Depositor's direction, to the Trustee or

other designee of the Depositor, the Mortgage File for each Mortgage Loan

listed in the Mortgage Loan Schedule (except that, in the case of the Delay

Delivery Mortgage Loans (which may include both Countrywide Mortgage Loans and

Park Granada Mortgage Loans), such delivery may take place within thirty (30)

days following the Closing Date). Such delivery of the Mortgage Files shall be

made against payment by the Depositor of the purchase price, previously agreed

to by the Sellers and Depositor, for the Mortgage Loans. With respect to any

Mortgage Loan that does not have a first payment date on or before the Due

Date in the month of the first Distribution Date, Countrywide shall deposit

into the Distribution Account on or before the Distribution Account Deposit

Date relating to the first applicable Distribution Date, an amount equal to

one month's interest at the related Adjusted Mortgage Rate on the Cut-off Date

Principal Balance of such Mortgage Loan.

 

         (b) Immediately upon the conveyance of the Mortgage Loans referred to

in clause (a), the Depositor sells, transfers, assigns, sets over and

otherwise conveys to the Trustee for the benefit of the Certificateholders,

without recourse, all the right, title and interest of the Depositor in and to

the Trust Fund together with the Depositor's right to require each Seller to

cure any breach of a representation or warranty made herein by such Seller, or

to repurchase or substitute for any affected Mortgage Loan in accordance

herewith.

 

         (c) In connection with the transfer and assignment set forth in

clause (b) above, the Depositor has delivered or caused to be delivered to the

Trustee (or, in the case of the Delay Delivery Mortgage Loans, will deliver or

cause to be delivered to the Trustee) within thirty (30) days following the

Closing Date for the benefit of the Certificateholders the following documents

or instruments with respect to each Mortgage Loan so assigned:

 

                      (i) (A) the original Mortgage Note endorsed by manual or

                  facsimile signature in blank in the following form: "Pay to

                  the order of ____________ without recourse," with all

                  intervening endorsements showing a complete chain of

                  endorsement from the originator to the Person endorsing the

                  Mortgage Note (each such endorsement being sufficient to

                  transfer all right, title and interest of the party so

                  endorsing, as noteholder or assignee thereof, in and to that

                  Mortgage Note); or

 

 

 

                                     II-54

<PAGE>

 

                             (B) with respect to any Lost Mortgage Note, a lost

                  note affidavit from Countrywide stating that the original

                  Mortgage Note was lost or destroyed, together with a copy of

                  such Mortgage Note;

 

                      (ii) except as provided below and for each Mortgage Loan

                  that is not a MERS Mortgage Loan, the original recorded

                  Mortgage or a copy of such Mortgage certified by Countrywide

                  as being a true and complete copy of the Mortgage (or, in the

                  case of a Mortgage for which the related Mortgaged Property is

                  located in the Commonwealth of Puerto Rico, a true copy of the

                  Mortgage certified as such by the applicable notary) and in

                  the case of each MERS Mortgage Loan, the original Mortgage,

                  noting the presence of the MIN of the Mortgage Loans and

                  either language indicating that the Mortgage Loan is a MOM

                  Loan if the Mortgage Loan is a MOM Loan or if the Mortgage

                  Loan was not a MOM Loan at origination, the original Mortgage

                   and the assignment thereof to MERS, with evidence of recording

                  indicated thereon, or a copy of the Mortgage certified by the

                  public recording office in which such Mortgage has been

                  recorded;

 

                      (iii) in the case of each Mortgage Loan that is not a MERS

                  Mortgage Loan, a duly executed assignment of the Mortgage

                  (which may be included in a blanket assignment or

                  assignments), together with, except as provided below, all

                  interim recorded assignments of such mortgage (each such

                  assignment, when duly and validly completed, to be in

                  recordable form and sufficient to effect the assignment of and

                  transfer to the assignee thereof, under the Mortgage to which

                  the assignment relates); provided that, if the related

                  Mortgage has not been returned from the applicable public

                   recording office, such assignment of the Mortgage may exclude

                  the information to be provided by the recording office;

                  provided, further, that such assignment of Mortgage need not

                  be delivered in the case of a Mortgage for which the related

                  Mortgaged Property is located in the Commonwealth of Puerto

                  Rico;

 

                      (iv) the original or copies of each assumption,

                  modification, written assurance or substitution agreement, if

                  any;

 

                      (v) except as provided below, the original or duplicate

                  original lender's title policy or a printout of the electronic

                  equivalent and all riders thereto; and

 

                      (vi) in the case of a Cooperative Loan, the originals of

                  the following documents or instruments:

 

                             (A) The Coop Shares, together with a stock power in

                          blank;

 

                             (B) The executed Security Agreement;

 

                             (C) The executed Proprietary Lease;

 

                             (D) The executed Recognition Agreement;

 

 

 

                                      II-55

<PAGE>

 

                             (E) The executed UCC-1 financing statement with

                         evidence of recording thereon which have been filed in

                         all places required to perfect the applicable Seller's

                         interest in the Coop Shares and the Proprietary Lease;

                         and

 

                             (F) The executed UCC-3 financing statements or

                         other appropriate UCC financing statements required by

                         state law, evidencing a complete and unbroken line from

                         the mortgagee to the Trustee with evidence of recording

                         thereon (or in a form suitable for recordation).

 

         In addition, in connection with the assignment of any MERS Mortgage

Loan, each Seller agrees that it will cause, at the Trustee's expense, the

MERS(R) System to indicate that the Mortgage Loans sold by such Seller to the

Depositor have been assigned by that Seller to the Trustee in accordance with

this Agreement for the benefit of the Certificateholders by including (or

deleting, in the case of Mortgage Loans which are repurchased in accordance

with this Agreement) in such computer files the information required by the

MERS(R) System to identify the series of the Certificates issued in connection

with such Mortgage Loans. Each Seller further agrees that it will not, and

will not permit the Master Servicer to, and the Master Servicer agrees that it

will not, alter the information referenced in this paragraph with respect to

any Mortgage Loan sold by such Seller to the Depositor during the term of this

Agreement unless and until such Mortgage Loan is repurchased in accordance

with the terms of this Agreement.

 

         In the event that in connection with any Mortgage Loan that is not a

MERS Mortgage Loan the Depositor cannot deliver (a) the original recorded

Mortgage, (b) all interim recorded assignments or (c) the lender's title

policy (together with all riders thereto) satisfying the requirements of

clause (ii), (iii) or (v) above, respectively, concurrently with the execution

and delivery hereof because such document or documents have not been returned

from the applicable public recording office in the case of clause (ii) or

(iii) above, or because the title policy has not been delivered to either the

Master Servicer or the Depositor by the applicable title insurer in the case

of clause (v) above, the Depositor shall promptly deliver to the Trustee, in

the case of clause (ii) or (iii) above, such original Mortgage or such interim

assignment, as the case may be, with evidence of recording indicated thereon

upon receipt thereof from the public recording office, or a copy thereof,

certified, if appropriate, by the relevant recording office, but in no event

shall any such delivery of the original Mortgage and each such interim

assignment or a copy thereof, certified, if appropriate, by the relevant

recording office, be made later than one year following the Closing Date, or,

in the case of clause (v) above, no later than 120 days following the Closing

Date; provided, however, in the event the Depositor is unable to deliver by

such date each Mortgage and each such interim assignment by reason of the fact

that any such documents have not been returned by the appropriate recording

office, or, in the case of each such interim assignment, because the related

Mortgage has not been returned by the appropriate recording office, the

Depositor shall deliver such documents to the Trustee as promptly as