Back to top

POOLING AND SERVICING AGREEMENT

Pooling and Servicing Agreement

POOLING AND SERVICING AGREEMENT | Document Parties: RASC SERIES 2006-EMX8 TRUST | RESIDENTIAL ASSET SECURITIES CORPORATION, | RESIDENTIAL FUNDING CORPORATION, | U.S. BANK NATIONAL ASSOCIATION You are currently viewing:
This Pooling and Servicing Agreement involves

RASC SERIES 2006-EMX8 TRUST | RESIDENTIAL ASSET SECURITIES CORPORATION, | RESIDENTIAL FUNDING CORPORATION, | U.S. BANK NATIONAL ASSOCIATION

. RealDealDocs™ contains millions of easily searchable legal documents and clauses from top law firms. Search for free - click here.
Title: POOLING AND SERVICING AGREEMENT
Governing Law: New York     Date: 10/13/2006

POOLING AND SERVICING AGREEMENT, Parties: rasc series 2006-emx8 trust , residential asset securities corporation  , residential funding corporation  , u.s. bank national association
50 of the Top 250 law firms use our Products every day
 
                                                                   
                                                     
EXECUTION COPY
 
                                               
RESIDENTIAL ASSET SECURITIES CORPORATION,
 
                            
                                  
Depositor,
 
                                                   
RESIDENTIAL FUNDING CORPORATION,
 
                                                           
Master Servicer,
 
                                                
                  
and
 
                                                    
U.S. BANK NATIONAL ASSOCIATION
 
                                                                
Trustee
 
 
                                                    
POOLING AND SERVICING AGREEMENT
 
                                                     
Dated as of September 1, 2006
 
 
 
                                      
Home Equity Mortgage Asset-Backed Pass-Through Certificates
 
                                                           
Series 2006-EMX8
 
 
 
 



 
 
 
 
                                                           
TABLE OF CONTENTS
 
                                                                   
                                          
PAGE
 
ARTICLE I
DEFINITIONS............................................................................................4
 
         
Section 1.01.
         
Definitions.......................................................................4
         
Section 1.02.
         
Determination of
LIBOR...........................................................57
 
ARTICLE II CONVEYANCE OF MORTGAGE LOANS; ORIGINAL ISSUANCE OF
CERTIFICATES......................................58
 
         
Section 2.01.
         
Conveyance of Mortgage
Loans.....................................................58
         
Section 2.02.
         
Acceptance by
Trustee............................................................61
         
Section 2.03.
         
Representations, Warranties and Covenants of the Master Servicer
and the
         
       

                                
Depositor.
.....................................................................62
         
Section 2.04.
         
Representations and Warranties of
Sellers........................................64
         
Section 2.05.
         
Execution and Authentication of Certificates; Conveyance of REMIC-I
Regular 
                                
Interests.
.....................................................................66
         
Section 2.06.
         
Purposes and Powers of the
Trust.................................................66
         
Section 2.07.
         
Agreement Regarding Ability to
Disclose..........................................67
 
ARTICLE III ADMINISTRATION AND SERVICING OF MORTGAGE
LOANS......................................................68
 
         
Section 3.01.
         
Master Servicer to Act as
Servicer...............................................68
         
Section 3.02.
         
Subservicing Agreements Between Master Servicer and Subservicers;
Enforcement of 
                                
Subservicers'
  
Obligations......................................................70
         
Section 3.03.
         
Successor
Subservicers...........................................................71
         
Section 3.04.
         
Liability of the Master
Servicer.................................................71
         
Section 3.05.
         
No Contractual Relationship Between Subservicer and Trustee or
Certificateholders72
         
Section 3.06.
         
Assumption or Termination of Subservicing Agreements by
Trustee..................72
         
Section 3.07.
         
Collection of Certain Mortgage Loan Payments; Deposits to Custodial
Account......72
         
Section 3.08.
         
Subservicing Accounts; Servicing
Accounts........................................75
         
Section 3.09.
         
Access to Certain Documentation and Information Regarding the
Mortgage Loans.....76
         
Section 3.10.
         
Permitted Withdrawals from the Custodial
Account.................................76
         
Section 3.11.
         
Maintenance of Primary Insurance
Coverage........................................78
         
Section 3.12.
         
Maintenance of Fire Insurance and Omissions and Fidelity
Coverage................78
   
      
Section 3.13.
         
Enforcement of Due-on-Sale Clauses; Assumption and Modification
Agreements; Certain 
                               
Assignments......................................................................79
         
Section 3.14.
      
   
Realization Upon Defaulted Mortgage
Loans........................................81
         
Section 3.15.
         
Trustee to Cooperate; Release of Custodial
Files.................................83
         
Section 3.16.
         
Servicing and Other Compensation; Compensating
Interest..........................84
         
Section 3.17.
         
Reports to the Trustee and the
Depositor.........................................85
         
Section 3.18.
         
Annual Statement as to Compliance and Servicing
Assessment.......................86
         
Section 3.19.
         
Annual Independent Public Accountants' Servicing
Report..........................86
         
Section 3.20.
         
Right of the Depositor in Respect of the Master
Servicer.........................86
         
Section 3.21.
         
[Reserved].......................................................................87
         
Section 3.22.
         
Advance
Facility.................................................................87
 
ARTICLE IV PAYMENTS TO
CERTIFICATEHOLDERS.......................................................................91
 
         
Section 4.01.
         
Certificate
Account..............................................................91
         
Section 4.02.
         
Distributions....................................................................91
         
Section 4.03.
         
Statements to Certificateholders; Statements to Rating Agencies;
Exchange Act 
                                
Reporting.
.....................................................................95
         
Section 4.04.
         
Distribution of Reports to the Trustee and the Depositor; Advances
by the Master 
                                
Servicer.
......................................................................99
         
Section 4.05.
         
Allocation of Realized
Losses...................................................100
         
Section 4.06.
         
Reports of Foreclosures and Abandonment of Mortgaged
Property...................102
         
Section 4.07.
         
Optional Purchase of Defaulted Mortgage
Loans...................................102
         
Section 4.08.
         
Limited Mortgage Loan Repurchase
Right..........................................102
         
Section 4.09.
         
Derivative
Contracts............................................................102
         
Section 4.10.
         
Yield Maintenance
Agreement.....................................................103
 
ARTICLE V THE
CERTIFICATES.....................................................................................105
 
         
Section 5.01.
         
The
Certificates................................................................105
         
Section 5.02.
         
Registration of Transfer and Exchange of
Certificates...........................107
         
Section 5.03.
         
Mutilated, Destroyed, Lost or Stolen
Certificates...............................111
         
Section 5.04.
         
Persons Deemed
Owners...........................................................111
         
Section 5.05.
         
Appointment of Paying
Agent.....................................................112
 
ARTICLE VI THE DEPOSITOR AND THE MASTER
SERVICER...............................................................113
 
         
Section 6.01.
         
Respective Liabilities of the Depositor and the Master
Servicer.................113
         
Section 6.02.
         
Merger or Consolidation of the Depositor or the Master Servicer;
Assignment of 
                                
Rights and Delegation of Duties by Master
Servicer.............................113
         
Section 6.03.
         
Limitation on Liability of the Depositor, the Master Servicer and
Others........114
         
Section 6.04.
         
Depositor and Master Servicer Not to
Resign.....................................114
 
ARTICLE VII
DEFAULT............................................................................................116
 
         
Section 7.01.
         
Events of
Default...............................................................116
         
Section 7.02.
         
Trustee or Depositor to Act; Appointment of
Successor...........................117
         
Section 7.03.
         
Notification to
Certificateholders..............................................118
         
Section 7.04.
         
Waiver of Events of
Default.....................................................119
 
ARTICLE VIII CONCERNING THE
TRUSTEE............................................................................120
 
         
Section 8.01.
         
Duties of
Trustee...............................................................120
         
Section 8.02.
         
Certain Matters Affecting the
Trustee...........................................121
         
Section 8.03.
         
Trustee Not Liable for Certificates or Mortgage
Loans...........................122
         
Section 8.04.
         
Trustee May Own
Certificates....................................................123
         
Section 8.05.
         
Master Servicer to Pay Trustee's Fees and Expenses;
Indemnification.............123
         
Section 8.06.
         
Eligibility Requirements for
Trustee............................................123
         
Section 8.07.
         
Resignation and Removal of the
Trustee..........................................124
         
Section 8.08.
         
Successor
Trustee...............................................................125
         
Section 8.09.
         
Merger or Consolidation of
Trustee..............................................125
         
Section 8.10.
    
     
Appointment of Co-Trustee or Separate
Trustee...................................125
         
Section 8.11.
         
Appointment of the
Custodian....................................................126
         
Section 8.12.
         
Appointment of Office or
Agency.................................................127
         
Section 8.13.
         
DTC Letter of
Representations...................................................127
         
Section 8.14.
         
Yield Maintenance
Agreement.....................................................127
 
ARTICLE IX
TERMINATION.........................................................................................128
 
         
Section 9.01.
         
Termination Upon Purchase or Liquidation of All Mortgage
Loans..................128
         
Section 9.02.
         
Additional Termination
Requirements.............................................131
 
ARTICLE X REMIC
PROVISIONS.....................................................................................133
 
         
Section 10.01.
        
REMIC
Administration............................................................133
         
Section 10.02.
        
Master Servicer, REMIC Administrator and Trustee
Indemnification................136
 
ARTICLE XI MISCELLANEOUS
PROVISIONS............................................................................137
 
         
Section 11.01.
        
Amendment.......................................................................137
         
Section 11.02.
        
Recordation of Agreement;
Counterparts..........................................139
         
Section 11.03.
        
Limitation on Rights of
Certificateholders......................................139
         
Section 11.04.
        
Governing
Law...................................................................140
         
Section 11.05.
        
Notices.........................................................................140
         
Section 11.06.
        
Notices to Rating
Agencies......................................................141
         
Section 11.07.
        
Severability of
Provisions......................................................141
         
Section 11.08.
        
Supplemental Provisions for
Resecuritization....................................141
         
Section 11.09. 
       
Third-Party
Beneficiary.........................................................142
 
ARTICLE XII COMPLIANCE WITH REGULATION
AB......................................................................142
 
         
Section 12.01.
        
Intent of Parties;
Reasonableness...............................................142
         
Section 12.02.
        
Additional Representations and Warranties of the
Trustee........................143
         
Section 12.03.
        
Information to be Provided by the
Trustee.......................................143
         
Section 12.04.
        
Report on Assessment of Compliance and
Attestation..............................144
         
Section 12.05.
        
Indemnification;
Remedies.......................................................144
 
EXHIBIT A
         
FORM OF CLASS A
CERTIFICATE..................................................................A-1
 
EXHIBIT B
         
FORM OF CLASS M
CERTIFICATE..................................................................B-1
 
EXHIBIT C
         
FORM OF CLASS SB
CERTIFICATE.................................................................C-1
 
EXHIBIT D
         
FORM OF CLASS R
CERTIFICATE..................................................................D-1
 
EXHIBIT E
         
FORM OF CUSTODIAL
AGREEMENT..................................................................E-1
 
EXHIBIT F-1
       
GROUP I LOAN
SCHEDULE........................................................................F-1
 
EXHIBIT F-2
       
GROUP II LOAN
SCHEDULE.......................................................................F-2
 
EXHIBIT G
         
FORM OF REQUEST FOR
RELEASE..................................................................G-1
 
EXHIBIT H-1
       
FORM OF TRANSFER AFFIDAVIT AND
AGREEMENT...................................................H-1-1
 
EXHIBIT H-2
       
FORM OF TRANSFEROR
CERTIFICATE.............................................................H-2-1
 
EXHIBIT I
         
FORM OF INVESTOR REPRESENTATION
LETTER.......................................................I-1
 
EXHIBIT J
         
FORM OF TRANSFEROR REPRESENTATION
LETTER.....................................................J-1
 
EXHIBIT K
         
TEXT OF AMENDMENT TO POOLING AND SERVICING AGREEMENT PURSUANT TO
                  
SECTION 11.01(E) FOR A LIMITED
GUARANTY......................................................K-1
 
EXHIBIT L
         
FORM OF LIMITED
GUARANTY.....................................................................L-1
 
EXHIBIT M
         
FORM OF LENDER CERTIFICATION FOR ASSIGNMENT OF MORTGAGE
LOAN.................................M-1
 
EXHIBIT N
         
FORM OF RULE 144A INVESTMENT
REPRESENTATION..................................................N-1
 
EXHIBIT O
         
[RESERVED]...................................................................................O-1
 
EXHIBIT P
         
FORM OF ERISA
LETTER.........................................................................P-1
 
EXHIBIT Q
         
[RESERVED]...................................................................................Q-1
 
EXHIBIT R
         
ASSIGNMENT
AGREEMENT........................................................................R-1
 
EXHIBIT S
         
SERVICING
CRITERIA...........................................................................S-1
 
EXHIBIT T-1
       
FORM OF 10-K
CERTIFICATION.................................................................T-1-1
 
EXHIBIT T-2
       
FORM OF BACK-UP
CERTIFICATION..............................................................T-2-1
 
Exhibit U
         
Information to be Provided by the Master Servicer to the Rating
Agencies Relating to Reportable 
                  
Modified Mortgage
  
Loans
...................................................................
U-1
 
 
 



 
 
 
         
This Pooling and Servicing Agreement,
  
effective as of September 1, 2006, among RESIDENTIAL ASSET
SECURITIES
  
CORPORATION,
  
as
the depositor
  
(together with its permitted
  
successors and assigns,
  
the
  
"Depositor"),
  
RESIDENTIAL
  
FUNDING
  
CORPORATION,
  
as master
servicer (together with its permitted successors and assigns,
  
the "Master Servicer"),
  
and U.S. BANK NATIONAL
  
ASSOCIATION,
  
a banking
association
  
organized
  
under the laws of the United
  
States,
  
as trustee
  
(together
  
with its permitted
  
successors
  
and assigns,
  
the
"Trustee").
 
                       
                                 
PRELIMINARY STATEMENT:
 
         
The Depositor intends to sell mortgage
  
asset-backed
  
pass-through
  
certificates
  
(collectively,
  
the
  
"Certificates"),
  
to be
issued
  
hereunder in sixteen Classes,
  
which in the aggregate will evidence the entire
  
beneficial
  
ownership
  
interest in the Mortgage
Loans (as defined herein) and certain other related assets.
 
                                                                
REMIC I
 
         
As provided herein,
  
the REMIC
  
Administrator
  
will make an election to treat the segregated pool of assets
  
consisting of the
Mortgage
  
Loans and certain other related assets
  
(exclusive of the Yield
  
Maintenance
  
Agreement)
  
subject to this Agreement as a real
estate mortgage investment conduit
  
(a "REMIC") for federal income tax purposes,
  
and such segregated pool of assets will be designated
as "REMIC I."
  
Component I of the Class R
  
Certificates will represent the sole Class of
  
"residual
  
interests" in REMIC I for purposes
of the
  
REMIC
  
Provisions
  
(as
  
defined
  
herein)
  
under
  
federal
  
income
  
tax law.
  
The
  
following
  
table
  
irrevocably
  
sets
  
forth the
designation,
  
remittance rate (the "Uncertificated
  
REMIC I Pass-Through Rate") and initial
  
Uncertificated
  
Principal Balance for each
of the "regular
  
interests" in REMIC I
  
(the "REMIC I Regular
  
Interests").
  
The "latest possible maturity date" (determined solely for
purposes of
  
satisfying
  
Treasury
  
Regulation
  
Section 1.860G-1(a)(4)(iii))
  
for each REMIC I
  
Regular
  
Interest
  
shall be the Maturity
Date.
  
None of the REMIC I Regular Interests will be certificated.
 
                      

                        
UNCERTIFICATED REMIC I
       
INITIAL UNCERTIFICATED REMIC I
            
LATEST POSSIBLE
   
DESIGNATION
           
PASS-THROUGH RATE
                 
PRINCIPAL BALANCE
                    
MATURITY DATE
        
Y-1
                 
Variable(1)
                   
$
     
209,717.93
                     
October 25, 2036
        
Y-2
                 
Variable(1)
                   
$
     
155,279.07
                     
October 25, 2036
        
Z-1
                 
Variable(1)
                   
$ 419,226,149.00
                     
October 25, 2036
        
Z-2
                 
Variable(1)
                   
$ 310,408,909.08
                     
October 25, 2036
_______________
(1)
  
Calculated as provided in the definition of Uncertificated REMIC I
Pass-Through Rate.
 
 
 
 



 
 
 
 
                                                               
REMIC II
 
         
As provided herein,
  
the REMIC
  
Administrator
  
will make an election to treat the segregated pool of assets
  
consisting of the
REMIC I Regular
  
Interests
  
subject to this Agreement as a REMIC for federal income tax
purposes,
  
and such
  
segregated
  
pool of assets
will be designated as "REMIC II."
  
Component II of the Class R Certificates
  
will
  
represent the sole Class of "residual
  
interests" in
REMIC II for purposes of the REMIC
  
Provisions (as defined herein) under federal income tax law. The
following table
  
irrevocably
  
sets
forth the designation,
  
remittance rate (the "Uncertificated REMIC II Pass-Through Rate")
and initial Uncertificated
  
Principal Balance
for each of the "regular
  
interests" in REMIC II (the "REMIC II Regular
  
Interests").
  
The "latest possible
  
maturity date" (determined
solely for purposes of satisfying
  
Treasury
  
Regulation
  
Section
  
1.860G-1(a)(4)(iii))
  
for each REMIC II Regular Interest shall be the
Maturity Date.
  
None of the REMIC II Regular Interests will be certificated.
 
                      

                        
UNCERTIFICATED REMIC I
        
INITIAL UNCERTIFICATED REMIC I
            
LATEST POSSIBLE
   
DESIGNATION
           
PASS-THROUGH RATE
                 
PRINCIPAL BALANCE
                    
MATURITY DATE
       
LT-1
                 
Variable(1)
               
$
       
492,899,427.95
                   
October 25, 2036
       
LT-2
                 
Variable(1)
               
$
               
13,729.61
                
October 25, 2036
       
LT-3
                    
0.00%
                  
$
               
35,589.79
                
October 25, 2036
       
LT-4
                 
Variable(1)
               
$
               
35,589.79
                
October 25, 2036
       
LT-5
                 
Variable(1)
               
$
      
310,355,575.74
                    
October 25, 2036
       
LT-6
     
            
Variable(1)
               
$
                 
8,779.50
               
October 25, 2036
       
LT-7
                    
0.00%
                  
$
               
22,276.92
                
October 25, 2036
       
LT-8
                 
Variable(1)
         
      
$
               
22,276.92
                
October 25, 2036
     
LT-Y1(2)
               
Variable(1)
               
$
             
209,717.93
                 
October 25, 2036
     
LT-Y2(2)
               
Variable(1)
               
$
             
155,279.07
  
               
October 25, 2036
_______________
(1)
  
Calculated as provided in the definition of Uncertificated REMIC II
Pass-Through Rate.
(2)
  
LT-Y1 will have the same interest rate, principal balance,
Principal Reduction Amount and allocation of Realized Losses as the
REMIC I Regular Interest Y-1.
  
LT-Y2 will have the same interest rate, principal balance,
Principal Reduction Amount and allocation
of Realized Losses as the REMIC I Regular Interest Y-2.
 
 
 



 
 
 
 
                                           
                    
REMIC III
 
         
As provided
  
herein,
  
the REMIC
  
Administrator
  
will elect to treat the segregated
  
pool of assets
  
consisting of the REMIC II
Regular
  
Interests as a REMIC for federal income tax purposes,
  
and such
  
segregated
  
pool of assets will be designated as "REMIC III."
Component
  
III of the Class R
  
Certificates
  
will
  
represent
  
the sole Class of "residual
  
interests"
  
in REMIC III for purposes of the
REMIC
  
Provisions
  
under
  
federal
  
income tax law. The following
  
table
  
irrevocably
  
sets forth the
  
designation,
  
Pass-Through
  
Rate,
aggregate Initial Certificate Principal Balance,
  
certain features,
  
month of Final Scheduled Distribution Date and initial ratings for
each Class of
  
Certificates
  
comprising the interests
  
representing
  
"regular
  
interests" in REMIC III. The "latest
  
possible
  
maturity
date"
  
(determined
  
solely for purposes of satisfying
  
Treasury
  
Regulation
  
Section
  
1.860G-1(a)(4)(iii))
  
for each Class of REMIC III
Regular Certificates shall be the Maturity Date.
 
                                                                   
                      
MONTH OF
                                                                   
                        
FINAL
                                            
AGGREGATE INITIAL
                             
SCHEDULED
                             
PASS-THROUGH
      
CERTIFICATE
                              
DISTRIBUTION
 DESIGNATION
       
TYPE
          
RATE
       
PRINCIPAL BALANCE
         
FEATURES
              
DATE
        
                                                                   
                             
S&P
     
Moody's
 Class A-I-1
    
Regular(1)
  
Adjustable(2)(3)$
  
152,460,000.00
     
Senior/Adjustable
       
May 2030
       
AAA
       
Aaa
                        
                                                
Rate
 Class A-I-2
    
Regular(1)
  
Adjustable(2)(3)$
    
68,628,000.00
    
Senior/Adjustable
      
April 2035
      
AAA
       
Aaa
                                                                   
    
Rate
 Class A-I-3
    
Regular(1)
  
Adjustable(2)(3)$
    
73,325,000.00
    
Senior/Adjustable
      
August 2036
     
AAA
       
Aaa
                                                                   
    
Rate
 Class A-I-4
    
Regular(1)
  
Adjustable(2)(3)$
    
25,406,000.00
    
Senior/Adjustable
     
October 2036
     
AAA
       
Aaa
                                                                   
    
Rate
  
Class A-II
    
Regular(1)
    
Adjustable
    
$
  
236,806,000.00
     
Senior/Adjustable
     
October 2036
     
AAA
       
Aaa
        
                        
(2)(3)
                                  
Rate
  
Class M-1
     
Regular(1)
  
Adjustable(2)(3)$
    
30,660,000.00
  
Mezzanine/Adjustable
    
October 2036
     
AA+
       
Aa1
                                                                   

    
Rate
  
Class M-2
     
Regular(1)
  
Adjustable(2)(3)$
    
26,645,000.00
  
Mezzanine/Adjustable
    
October 2036
      
AA
       
Aa2
                                                                   
    
Rate
  
Class M-3
     
Regular(1)
  
Adjustable(2)(3)$
    
16,060,000.00
  
Mezzanine/Adjustable
    
October 2036
     
AA-
       
Aa3
                                                                   
    
Rate
  
Class M-4
     
Regular(1)
  
Adjustable(2)(3)$
    
14,235,000.00
  
Mezzanine/Adjustable
    
October 2036
      
A+
   
    
A1
                                                                   
    
Rate
  
Class M-5
     
Regular(1)
  
Adjustable(2)(3)$
    
13,870,000.00
  
Mezzanine/Adjustable
    
October 2036
      
A
        
A2
                                                      
                  
Rate
  
Class M-6
     
Regular(1)
  
Adjustable(2)(3)$
    
12,045,000.00
  
Mezzanine/Adjustable
    
October 2036
      
A-
       
A3
                                                                   
    
Rate
  
Class M-7
     
Regular(1)
  
Adjustable(2)(3)$
    
10,220,000.00
  
Mezzanine/Adjustable
    
October 2036
     
BBB+
     
Baa1
                                                                   
    
Rate
  
Class M-8
     
Regular(1)
  
Adjustable(2)(3)$
                   
Mezzanine/Adjustable
    
October 2036
     
BBB
      
Baa2
                                                 
7,665,000.00
           
Rate
  
Class M-9
     
Regular(1)
  
Adjustable(2)(3)$
    
10,585,000.00
  
Mezzanine/Adjustable
    
October 2036
     
BBB-
     
Baa3
                                       
                                 
Rate
   
Class SB
     
Regular
          
(4)
        
$
    
31,390,055.08
       
Subordinate
             
N/A
         
N/A
       
N/A
                   
(4)
_______________
(1)
      
The Class A-I,
  
Class A-II and Class M
  
Certificates
  
will represent
  
ownership of REMIC III Regular
  
Interests
  
together with
     
certain rights to payments to be made from amounts
  
received under the Yield
  
Maintenance
  
Agreement which will be deemed made for
     
federal income tax purposes outside of REMIC III by the holder of
the Class SB Certificates as the owner of the Yield
  
Maintenance
     
Agreement.
(2)
      
The REMIC III Regular
  
Interests,
  
ownership of which is represented
  
by the Class A-I,
  
Class A II and Class M
  
Certificates,
     
will accrue interest at a per annum rate equal to LIBOR plus the
applicable Margin,
  
each subject to a payment cap as described in
     
the definition of "Pass-Through Rate" and the provisions for the
payment of Basis Risk Shortfalls herein,
  
which payments will not
     
be part of the entitlement of the REMIC III Regular Interests
related to such Certificates.
(3)
      
The Class A-I,
  
Class A-II and Class M
  
Certificates
  
will also entitle their
  
holders to certain
  
payments from the Holder of
     
the Class SB
  
Certificates
  
from amounts to which the related
  
REMIC III Regular
  
Interest is entitled
  
and from amounts
  
received
     
under the Yield Maintenance Agreement, which will not be a part of
their ownership of the REMIC III Regular Interests.
(4)
      
The Class SB Certificates will accrue interest as described in the
definition of Accrued
  
Certificate
  
Interest.
  
The Class SB
     
Certificates will not accrue interest on their Certificate
  
Principal Balance.
  
The Class SB Certificates will be comprised of two
     
REMIC III Regular
  
Interests,
  
a principal only regular interest
  
designated REMIC III Regular Interest SB PO and an interest only
     
regular interest
  
designated
  
REMIC III Regular
  
Interest SB IO, which will be entitled to distributions as set
forth herein.
  
The
     
rights of the Holder of the Class SB
  
Certificates
  
to payments from the Yield
  
Maintenance
  
Agreement
  
shall be outside and apart
     
from its rights under the REMIC III Regular Interests SB IO and SB
PO.
 
 
 
 



 
 
 
         
In
  
consideration
  
of the mutual
  
agreements
  
herein
  
contained,
  
the Depositor,
  
the Master Servicer and the Trustee agree as
follows:
 
ARTICLE I
 
                                                              
DEFINITIONS
 
Section 1.01
    
Definitions.
 
         
Whenever used in this
  
Agreement,
  
the following
  
words and phrases,
  
unless the context
  
otherwise
  
requires,
  
shall have the
meanings specified in this Article.
 
         
Accrued
  
Certificate
  
Interest:
  
With respect to each
  
Distribution
  
Date and each Class of
  
Class A
  
Certificates and Class M
Certificates,
  
an amount equal to the interest accrued during the related Interest
Accrual Period on the Certificate
  
Principal Balance
thereof immediately prior to such Distribution Date at the related
Pass-Through Rate for that Distribution Date.
 
         
The amount of
  
Accrued
  
Certificate
  
Interest
  
on each
  
Class of
  
Certificates
  
shall be
  
reduced by the amount of
  
Prepayment
Interest
  
Shortfalls on the related
  
Mortgage Loans during the prior calendar month to the extent not
covered by Compensating
  
Interest
pursuant to
  
Section 3.16,
  
and by Relief Act Shortfalls on the related
  
Mortgage
  
Loans during the related Due Period.
  
The portion of
any
  
Prepayment
  
Interest
  
Shortfalls or Relief Act
  
Shortfalls
  
allocated to the Class A
  
Certificates
  
will be based upon the related
Senior
  
Percentage of all such reductions
  
with respect to the related
  
Mortgage Loans,
  
such
  
reducutions
  
will be allocated among the
related Class A Certificates,
  
on a pro-rata,
  
on the basis of Accrued
  
Certificate
  
Interest payable on such
  
Distribution Date absent
such reductions,
  
with the remainder of such reductions allocated among the Holders
of all Classes of Class M Certificatets,
  
pro rata,
on the basis of Accrued Certificate Interest payable on such
Distribution Date absent such reductions.
 
         
Accrued
  
Certificate
  
Interest for any
  
Distribution
  
Date shall further be reduced by the interest portion of Realized
Losses
allocated to any Class of Certificates pursuant to Section 4.05.
 
         
Accrued
  
Certificate
  
Interest
  
shall
  
accrue on the
  
basis of a 360-day
  
year and the
  
actual
  
number of days in the
  
related
Interest Accrual Period.
 
         
With respect to each Distribution Date and the Class SB
  
Certificates,
  
interest accrued during the preceding Interest Accrual
Period at the related
  
Pass-Through
  
Rate on the
  
Uncertificated
  
Notional Amount as specified in the definition of Pass-Through
  
Rate,
immediately
  
prior to such
  
Distribution
  
Date,
  
reduced by any
  
interest
  
shortfalls
  
with respect to the
  
Mortgage
  
Loans,
  
including
Prepayment
  
Interest
  
Shortfalls to the extent not covered by
  
Compensating
  
Interest
  
pursuant to
  
Section 3.16 or by Excess Cash Flow
pursuant to
  
Section 4.02(c)(v)
  
and (vi).
  
Accrued
  
Certificate
  
Interest on the Class SB
  
Certificates shall accrue on the basis of a
360-day year and the actual number of days in the related Interest
Accrual Period.
 
         
Adjusted
  
Mortgage
  
Rate:
  
With respect to any Mortgage
  
Loan and any date of
  
determination,
  
the Mortgage
  
Rate borne by the
related Mortgage Note, less the rate at which the related
Subservicing Fee accrues.
 
         
Adjustment
  
Date:
  
With respect to each
  
adjustable-rate
  
Mortgage Loan,
  
each date set forth in the related
  
Mortgage Note on
which an adjustment to the interest rate on such Mortgage Loan
becomes effective.
 
         
Advance:
  
With respect to any Mortgage Loan, any advance made by the Master
Servicer, pursuant to Section 4.04.
 
         
Affiliate:
  
With respect to any Person,
  
any other Person
  
controlling,
  
controlled by or under common control with such first
Person.
  
For purposes of this definition,
  
"control" means the power to direct the management and policies of
such Person,
  
directly or
indirectly,
  
whether
  
through
  
the
  
ownership
  
of
  
voting
  
securities,
  
by
  
contract
  
or
  
otherwise;
  
and the terms
  
"controlling"
  
and
"controlled" have meanings correlative to the foregoing.
 
         
Agreement:
  
This Pooling and Servicing Agreement and all amendments hereof and
supplements hereto.
 
         
Amount Held for Future
  
Distribution:
  
With respect to any
  
Distribution
  
Date, the total of the amounts held in the Custodial
Account at the close of business on the preceding
  
Determination Date on account of (i) Liquidation
  
Proceeds,
  
Subsequent
  
Recoveries,
Insurance Proceeds,
  
REO Proceeds,
  
Principal
  
Prepayments,
  
Mortgage Loan purchases made pursuant to Section 2.02,
  
2.03, 2.04 or 4.07
and Mortgage Loan
  
substitutions
  
made pursuant to Section 2.03 or 2.04 received or made in the month
of such
  
Distribution Date (other
than such
  
Liquidation
  
Proceeds,
  
Subsequent
  
Recoveries,
  
Insurance
  
Proceeds,
  
REO Proceeds and purchases of Mortgage Loans that the
Master
  
Servicer has deemed to have been received in the preceding month in
accordance
  
with
  
Section 3.07(b))
  
and (ii) payments which
represent
  
early
  
receipt of scheduled
  
payments of principal
  
and
  
interest due on a date or dates
  
subsequent
  
to the Due Date in the
related Due Period.
 
         
Appraised
  
Value:
  
With respect to any Mortgaged
  
Property,
  
the lesser of (i) the appraised value of such Mortgaged
  
Property
based upon the appraisal made at the time of the
  
origination
  
of the related
  
Mortgage Loan, and (ii) the sales price of the Mortgaged
Property at such time of origination,
  
except in the case of a Mortgaged
  
Property
  
securing a refinanced or modified
  
Mortgage Loan as
to which it is either the appraised
  
value based upon the appraisal
  
made at the time of
  
origination
  
of the loan which was refinanced
or modified or the appraised value determined in an appraisal at
the time of refinancing or modification, as the case may be.
 
         
Assignment:
  
An assignment
  
of the
  
Mortgage,
  
notice of transfer or equivalent
  
instrument,
  
in recordable
  
form,
  
sufficient
under the laws of the
  
jurisdiction
  
wherein the related
  
Mortgaged
  
Property is located to reflect of record the sale of the
  
Mortgage
Loan to the Trustee for the benefit of
  
Certificateholders,
  
which
  
assignment,
  
notice of transfer or equivalent
  
instrument may be in
the form of one or more
  
blanket
  
assignments
  
covering
  
Mortgages
  
secured by
  
Mortgaged
  
Properties
  
located in the same
  
county,
  
if
permitted by law and accompanied by an Opinion of Counsel to that
effect.
 
         
Assignment
  
Agreement:
  
The Assignment and Assumption
  
Agreement,
  
dated the Closing Date, between Residential Funding and the
Depositor relating to the transfer and assignment of the Mortgage
Loans, attached hereto as Exhibit R.
 
         
Available
  
Distribution
  
Amount:
  
With
  
respect to any
  
Distribution
  
Date,
  
an amount
  
equal to (a) the sum of (i) the amount
relating
  
to the
  
Mortgage
  
Loans on
  
deposit
  
in the
  
Custodial
  
Account
  
as of the close of
  
business
  
on the
  
immediately
  
preceding
Determination
  
Date,
  
including
  
any
  
Subsequent
  
Recoveries,
  
and amounts
  
deposited in the Custodial
  
Account in connection
  
with the
substitution of Qualified
  
Substitute
  
Mortgage Loans,
  
(ii) the amount of any Advance made on the
  
immediately
  
preceding
  
Certificate
Account
  
Deposit
  
Date with
  
respect to the
  
Mortgage
  
Loans,
  
(iii) any amount
  
deposited
  
in the
  
Certificate
  
Account on the related
Certificate
  
Account
  
Deposit Date
  
pursuant to the second
  
paragraph of
  
Section 3.12(a)
  
in respect of the Mortgage
  
Loans,
  
(iv) any
amount that the Master Servicer is not permitted to withdraw from
the Custodial Account pursuant to
  
Section 3.16(e)
  
in respect of the
Mortgage Loans,
  
and (v) any amount
  
deposited in the Certificate
  
Account
  
pursuant to Section 4.07 or 9.01 in respect of the Mortgage
Loans,
  
reduced by (b) the sum as of the close of business on the
immediately
  
preceding
  
Determination Date of (x) the Amount Held for
Future
  
Distribution
  
with respect to the Mortgage
  
Loans,
  
and (y) amounts
  
permitted to be withdrawn by the Master
  
Servicer from the
Custodial Account in respect of the Mortgage Loans pursuant to
clauses (ii)-(x), inclusive, of Section 3.10(a).
 
         
Balloon Loan:
  
Each of the Mortgage
  
Loans having an original
  
term to maturity that is shorter than the related
  
amortization
term.
 
         
Balloon
  
Payment:
  
With respect to any Balloon Loan, the related
  
Monthly
  
Payment payable on the stated maturity date of such
Balloon Loan.
 
         
Bankruptcy Code:
  
The Bankruptcy Code of 1978, as amended.
 
         
Basis Risk Shortfalls:
  
The Group I Basis Risk
  
Shortfalls,
  
Group II Basis Risk Shortfalls and Class M Basis Risk Shortfalls,
as applicable.
 
         
Book-Entry Certificate:
  
Any Certificate registered in the name of the Depository or its
nominee.
 
         
Business
  
Day:
  
Any day other
  
than (i) a Saturday
  
or a Sunday or (ii) a day on which
  
banking
  
institutions
  
in the State of
California,
  
the State of
  
Minnesota,
  
the State of Texas,
  
the State of New York or the State of
  
Illinois
  
(and such
  
other
  
state or
states in which the
  
Custodial
  
Account or the
  
Certificate
  
Account are at the time
  
located)
  
are
  
required or
  
authorized
  
by law or
executive order to be closed.
 
         
Capitalization
  
Reimbursement
  
Amount:
  
With respect to any
  
Distribution
  
Date, the amount of Advances or Servicing
  
Advances
that were added to the Stated
  
Principal
  
Balance of the Mortgage
  
Loans during the prior
  
calendar
  
month and reimbursed to the Master
Servicer or Subservicer on or prior to such Distribution Date
pursuant to Section 3.10(a)(vii).
 
         
Cash
  
Liquidation:
  
With respect to any
  
defaulted
  
Mortgage
  
Loan other than a Mortgage
  
Loan as to which an REO
  
Acquisition
occurred,
  
a determination by the Master Servicer that it has received all
Insurance Proceeds,
  
Liquidation Proceeds and other payments
or cash
  
recoveries
  
which the Master
  
Servicer
  
reasonably
  
and in good faith expects to be finally
  
recoverable
  
with respect to such
Mortgage Loan.
 
         
Certificate:
  
Any Class A Certificate, Class M Certificate, Class SB Certificate
or Class R Certificate.
 
         
Certificate
  
Account:
  
The account or accounts created and maintained pursuant to Section
4.01,
  
which shall be entitled "U.S.
Bank National
  
Association,
  
as trustee, in trust for the registered holders of Residential
Asset Securities
  
Corporation,
  
Home Equity
Mortgage
  
Asset-Backed
  
Pass-Through
  
Certificates,
  
Series
  
2006-EMX8"
  
and
  
which
  
account
  
shall
  
be
  
held
  
for the
  
benefit
  
of the
Certificateholders and which must be an Eligible Account.
 
         
Certificate Account Deposit Date:
  
With respect to any Distribution Date, the Business Day prior
thereto.
 
         
Certificateholder
  
or Holder:
  
The Person in whose name a Certificate is registered in the
Certificate
  
Register,
  
except that
neither a
  
Disqualified
  
Organization
  
nor a
  
Non-United
  
States
  
Person
  
shall be a holder of a Class R
  
Certificate
  
for any
  
purpose
hereof.
  
Solely for the purpose of giving any consent or direction
  
pursuant to this Agreement,
  
any Certificate,
  
other than a Class R
Certificate,
  
registered in the name of the Depositor,
  
the Master Servicer or any Subservicer or any Affiliate thereof
shall be deemed
not to be outstanding
  
and the Percentage
  
Interest or Voting Rights
  
evidenced
  
thereby shall not be taken into account in determining
whether the
  
requisite
  
amount of
  
Percentage
  
Interests or Voting
  
Rights
  
necessary to effect any such consent or direction
  
has been
obtained.
  
All
  
references
  
herein to "Holders" or 
 
"Certificateholders"
  
shall
  
reflect the rights of
  
Certificate
  
Owners as they may
indirectly
  
exercise such rights
  
through the Depository and
  
participating
  
members
  
thereof,
  
except as otherwise
  
specified
  
herein;
provided,
  
however, that the Trustee shall be required to recognize as a
"Holder" or "Certificateholder"
  
only the Person in whose name
a Certificate is registered in the Certificate Register.
 
         
Certificate Owner: With respect to a Book-Entry
  
Certificate,
  
the Person who is the beneficial owner of such Certificate,
  
as
reflected on the books of an indirect
  
participating
  
brokerage
  
firm for which a
  
Depository
  
Participant
  
acts as agent,
  
if any, and
otherwise on the books of a Depository Participant, if any, and
otherwise on the books of the Depository.
 
         
Certificate
  
Principal
  
Balance:
  
With
  
respect
  
to
  
any
  
Class
  
A
  
Certificate
  
or
  
Class
  
M
  
Certificate,
  
on
  
any
  
date
  
of
determination,
  
an amount equal to (i) the Initial Certificate
  
Principal Balance of such Certificate as specified on the face
thereof,
minus (ii) the sum of (x) the aggregate of all amounts
  
previously
  
distributed
  
with respect to such
  
Certificate
  
(or any predecessor
Certificate) and applied to reduce the Certificate
  
Principal
  
Balance thereof pursuant to Section 4.02(c) and (y) the aggregate
of all
reductions
  
in
  
Certificate
  
Principal
  
Balance
  
deemed to have
  
occurred in
  
connection
  
with
  
Realized
  
Losses which were
  
previously
allocated
  
to such
  
Certificate
  
(or any
  
predecessor
  
Certificate)
  
pursuant
  
to
  
Section
  
4.05;
  
provided,
  
that with
  
respect to any
Distribution Date, the Certificate
  
Principal Balances of: (i) the Class A-I
  
Certificates and Class M
  
Certificates will be increased,
in each case to the extent to which a Realized Loss was
  
previously
  
allocated
  
thereto and remaining
  
unreimbursed,
  
by the Subsequent
Recovery
  
Allocation
  
Amount for Loan Group I in the following order of priority:
  
first to the Class A-I
  
Certificates,
  
pro rata, and
then to the Class M-1,
  
Class M-2,
  
Class M-3,
  
Class M-4,
  
Class M-5,
  
Class M-6, Class M-7, Class M-8 and Class M-9 Certificates, and
(ii) the Class A-II and Class M Certificates
  
will be increased,
  
in each case, to the extent of Realized Losses
  
previously
  
allocated
thereto
  
and
  
remaining
  
unreimbursed,
  
by the
  
Subsequent
  
Recovery
  
Allocation
  
Amount
  
for Loan Group II in the
  
following
  
order of
priority: to the Class A-II,
  
Class M-1,
  
Class M-2,
  
Class M-3,
  
Class M-4,
  
Class M-5,
  
Class M-6, Class M-7, Class M-8 and Class M-9
Certificates.
  
With respect to any Class SB
  
Certificate,
  
on any date of
  
determination,
  
an amount equal to the
  
Percentage
  
Interest
evidenced by such
  
Certificate,
  
multiplied by an amount equal to (i) the excess,
  
if any, of (A) the then aggregate
  
Stated
  
Principal
Balance of the
  
Mortgage
  
Loans over (B) the then
  
aggregate
  
Certificate
  
Principal
  
Balance of the Class A
  
Certificates
  
and Class M
Certificates then
  
outstanding,
  
which represents the sum of (i) the Initial Principal Balance of
the REMIC III Regular Interest SB-PO,
as reduced by Realized Losses
  
allocated
  
thereto and payments
  
deemed made thereon,
  
and (ii) accrued and unpaid interest on the REMIC
III Regular
  
Interest SB-IO, as reduced by Realized Losses
  
allocated
  
thereto.
  
The Class R
  
Certificates
  
will not have a Certificate
Principal Balance.
 
         
Certificate
  
Register
  
and
  
Certificate
   
Registrar:
   
The
  
register
  
maintained
  
and
  
the
  
registrar
  
appointed
  
pursuant
  
to
Section 5.02.
 
         
Class:
  
Collectively, all of the Certificates or uncertificated interests
bearing the same designation.
 
         
Class A
  
Certificates:
  
Collectively,
  
the
  
Class A-I-1
  
Certificates,
  
Class A-I-2
  
Certificates,
  
Class A-I-3
  
Certificates,
Class A-I-4 Certificates and Class A-II Certificates.
 
         
Class A Interest
  
Distribution
  
Priority:
  
With respect to each class of Class A Certificates and any
  
Distribution
  
Date, the
amount available for payment of Accrued
  
Certificate
  
Interest thereon for that
  
Distribution
  
Date plus Accrued
  
Certificate
  
Interest
thereon remaining unpaid from any prior Distribution Date, in the
amounts and priority as follows:
 
(i)
      
first, concurrently,
  
to the Class A-I Certificates,
  
pro rata, from the Class A-I Interest Remittance Amount and to the
Class
                  
A-II Certificates, from the Class A-II Interest Remittance Amount;
 
(ii)
              
second, to the Class A-I Certificates,
  
pro rata, from the remaining Class A-II Interest
  
Remittance Amount or to the
                  
Class A-II
  
Certificates,
  
from the
  
remaining
  
Class A-I
  
Interest
  
Remittance
  
Amount,
  
as needed after taking into
                  
account any distributions in respect of interest on the Class A
Certificates made in first above;
 
(iii)
             
third, concurrently,
  
from the Principal Remittance Amount related to Loan Group I to the
Class A-I Certificates, pro
                  
rata, and from the Principal Remittance Amount related to Loan
Group II to the Class A-II Certificates,
  
after taking
           
       
into account any distributions in respect of interest on the Class
A Certificates made in first and second above; and
 
(iv)
              
fourth,
  
from the remaining Principal
  
Remittance Amount related to Loan Group II to the Class A-I
Certificates,
  
pro
                  
rata, or from the remaining
  
Principal
  
Remittance Amount related to Loan Group I to the Class A-II
Certificates,
  
as
                  
needed after taking into account any
  
distributions in respect of interest on the Class A Certificates
made in first,
                  
second and third above.
 
         
Class A
  
Principal
  
Distribution
  
Amount:
  
With respect to any Distribution Date (a) prior to the Stepdown
Date or on or after
the Stepdown Date if a Trigger Event is in effect for that
Distribution Date, the Principal
  
Distribution
  
Amount for that Distribution
Date or (b) on or after the Stepdown Date if a Trigger Event is not
in effect for that Distribution Date, the lesser of:
 
(i)
      
the Principal Distribution Amount for that Distribution Date; and
 
(ii)
     
the excess, if any, of (A) the aggregate Certificate
  
Principal Balance of the Class A Certificates
  
immediately prior to that
              
Distribution
  
Date over (B) the lesser of (x) the
  
product of (1) the
  
applicable
  
Subordination
  
Percentage
  
and (2) the
              
aggregate
  
Stated
  
Principal
  
Balance of the
  
Mortgage
  
Loans after
  
giving
  
effect to
  
distributions
  
to be made on that
              
Distribution
  
Date and (y) the excess,
  
if any, of the aggregate
  
Stated
  
Principal
  
Balance of the Mortgage
  
Loans after
              
giving effect to distributions to be made on that Distribution
Date, over the Overcollateralization Floor.
         
Class A-I-1
  
Certificate:
  
Any
  
one of
  
the
  
Class A-I-1
  
Certificates 
 
executed
  
by
  
the
  
Trustee
  
and
  
authenticated
  
by the
Certificate
  
Registrar
  
substantially
  
in the
  
form
  
annexed
  
hereto
  
as
  
Exhibit A,
  
senior
  
to the
  
Class M
  
Certificates,
  
Class
  
SB
Certificates and Class R
  
Certificates
  
with respect to distributions and the allocation of Realized Losses
in respect of Group I Loans
as set forth in Section 4.05,
  
and evidencing (i) an interest
  
designated as a "regular interest" in REMIC II for purposes of the
REMIC
Provisions and (ii) the right to receive payments under the Yield
Maintenance Agreement.
 
         
Class A-I-1 Margin:
  
0.0800% per annum.
 
         
Class A-I-2
  
Certificate:
  
Any
  
one of
  
the
  
Class A-I-2
  
Certificates
  
executed
  
by
  
the
  
Trustee
  
and
  
authenticated
  
by the
Certificate
  
Registrar
  
substantially
  
in the
  
form
  
annexed
  
hereto
  
as
  
Exhibit A,
  
senior
  
to
  
the
  
Class M
  
Certificates,
  
Class SB
Certificates and Class R
  
Certificates
  
with respect to distributions and the allocation of Realized Losses
in respect of Group I Loans
as set forth in Section 4.05,
  
and evidencing (i) an interest
  
designated as a "regular interest" in REMIC II for purposes of the
REMIC
Provisions and (ii) the right to receive payments under the Yield
Maintenance Agreement.
 
         
Class A-I-2 Margin:
  
0.1200% per annum.
 
         
Class A-I-3
  
Certificate:
  
Any
  
one of
  
the
  
Class A-I-3
  
Certificates
  
executed
  
by
  
the
  
Trustee
  
and
  
authenticated
  
by the
Certificate
  
Registrar
  
substantially
  
in the form
  
annexed
  
hereto
  
as
  
Exhibit A,
  
senior
  
to the
  
Class M
  
Certificates,
  
Class
   
SB
Certificates and Class R
  
Certificates
  
with respect to distributions and the allocation of Realized Losses
in respect of Group I Loans
as set forth in
  
Section 4.05,
  
and
  
evidencing
  
(i) an interest
  
designated
  
as a "regular
  
interest" in REMIC III for purposes of the
REMIC Provisions and (ii) the right to receive payments under the
Yield Maintenance Agreement.
 
         
Class A-I-3
  
Margin:
  
Initially,
  
0.1700% per annum, and on any Distribution
  
Date on and after the second
  
Distribution
  
Date
after the first possible Optional Termination Date, 0.3400% per
annum.
 
         
Class A-I-4
  
Certificate:
  
Any
  
one of
  
the
  
Class A-I-4
  
Certificates
  
executed
  
by
  
the
  
Trustee
  
and
  
authenticated
  
by the
Certificate
  
Registrar
  
substantially
  
in the form
  
annexed
  
hereto
  
as
  
Exhibit A,
  
senior
  
to the
  
Class M
  
Certificates,
  
Class
   
SB
Certificates and Class R
  
Certificates
  
with respect to distributions and the allocation of Realized Losses
in respect of Group I Loans
as set forth in 
 
Section 4.05,
  
and
  
evidencing
  
(i) an interest
  
designated
  
as a "regular
  
interest" in REMIC III for purposes of the
REMIC Provisions and (ii) the right to receive payments under the
Yield Maintenance Agreement.
 
         
Class A-I-4
  
Margin:
  
Initially,
  
0.2500% per annum, and on any Distribution
  
Date on and after the second
  
Distribution
  
Date
after the first possible Optional Termination Date, 0.5000% per
annum.
 
         
Class A-I Certificates:
  
Collectively,
  
the Class A-I-1 Certificates,
  
Class A-I-2 Certificates,
  
Class A-I-3 Certificates and
Class A-I-4 Certificates.
 
         
Class A-I Interest
  
Remittance
  
Amount:
  
With respect to any
  
Distribution
  
Date,
  
the portion of the
  
Available
  
Distribution
Amount for that Distribution Date attributable to interest received
or advanced with respect to the Group I Loans.
 
         
Class A-II
  
Certificate:
  
Any one of the Class A-II
  
Certificates executed by the Trustee and authenticated by the
Certificate
Registrar
  
substantially
  
in the form annexed
  
hereto as Exhibit A,
  
senior to the Class M
  
Certificates,
  
Class
  
SB
  
Certificates
  
and
Class R
  
Certificates
  
with respect to distributions and the allocation of Realized Losses
in respect of Group II Loans as set forth in
Section 4.05,
  
and evidencing (i) an interest
  
designated as a "regular interest" in REMIC III for purposes of the
REMIC Provisions and
(ii) the right to receive payments under the Yield Maintenance
Agreement.
 
         
Class A-II Interest
  
Remittance
  
Amount:
  
With respect to any
  
Distribution
  
Date,
  
the portion of the Available
  
Distribution
Amount for that Distribution Date attributable to interest received
or advanced with respect to the Group II Loans.
 
         
Class A-II
  
Margin:
  
Initially,
  
0.1350% per annum, and on any
  
Distribution
  
Date on and after the second
  
Distribution
  
Date
after the first possible Optional Termination Date, 0.2700% per
annum.
 
         
Class M Certificates:
  
Collectively,
  
the Class M-1 Certificates,
  
Class M-2 Certificates,
  
Class M-3 Certificates,
  
Class M-4
Certificates,
   
Class M-5
  
Certificates,
   
Class M-6
  
Certificates,
   
Class M-7
  
Certificates,
  
Class M-8
  
Certificates
  
and
  
Class M-9
Certificates.
 
         
Class M-1
  
Certificate:
  
Any one of the Class M-1
  
Certificates
  
executed by the Trustee and
  
authenticated by the Certificate
Registrar
  
substantially in the form annexed hereto as Exhibit B,
  
and evidencing (i) an interest designated as a "regular interest"
in
REMIC III for purposes of the REMIC Provisions and (ii) the right
to receive payments under the Yield Maintenance Agreement.
 
         
Class M-1
  
Margin:
  
Initially,
  
0.3000% per annum,
  
and on any
  
Distribution
  
Date on and after the second
  
Distribution
  
Date
after the first possible Optional Termination Date, 0.4500% per
annum.
 
    
     
Class M-1
  
Principal
  
Distribution
  
Amount:
  
With respect to any
  
Distribution
  
Date (a) prior to the
  
Stepdown
  
Date or on or
after the Stepdown Date if a Trigger Event is in effect for that
Distribution
  
Date, the remaining
  
Principal
  
Distribution 
 
Amount for
that
  
Distribution
  
Date after
  
distribution
  
of the Class A
  
Principal
  
Distribution
  
Amount or (b) on or after the Stepdown Date if a
Trigger Event is not in effect for that Distribution Date, the
lesser of:
 
(iii)
    
the
  
remaining
  
Principal
  
Distribution
  
Amount
  
for that
  
Distribution
  
Date
  
after
  
distribution
  
of the
  
Class A
  
Principal
                  
Distribution Amount; and
 
(iv)
     
the excess,
  
if any, of (A) the sum of (1) the aggregate
  
Certificate
  
Principal
  
Balance of the Class A
  
Certificates
  
(after
                  
taking into account the payment of the Class A Principal
  
Distribution Amount for that Distribution Date) and (2) the
                  
Certificate Principal Balance of the Class M-1 Certificates
  
immediately prior to that Distribution Date over (B) the
                  
lesser of (x) the product of (1) the
  
applicable
  
Subordination
  
Percentage
  
and (2) the aggregate
  
Stated
  
Principal
                  
Balance of the Mortgage Loans after giving effect to distributions
to be made on that
  
Distribution
  
Date and (y) the
                  
excess,
  
if any, of the aggregate Stated Principal Balance of the Mortgage
Loans after giving effect to distributions
                  
to be made on that Distribution Date, over the
Overcollateralization Floor.
 
         
Class M-2
  
Certificate:
  
Any one of the Class M-2
  
Certificates
  
executed by the Trustee and
  
authenticated by the Certificate
Registrar
  
substantially in the form annexed hereto as Exhibit B,
  
and evidencing (i) an interest designated as a "regular interest"
in
REMIC III for purposes of the REMIC Provisions and (ii) the right
to receive payments under the Yield Maintenance Agreement.
 
         
Class M-2
  
Margin:
  
Initially,
  
0.3200% per annum,
  
and on any
  
Distribution
  
Date on and after the second
  
Distribution
  
Date
after the first possible Optional Termination Date, 0.4800% per
annum.
 
         
Class M-2
  
Principal
  
Distribution
  
Amount:
  
With respect to any
  
Distribution
  
Date
  
(a) prior to the Stepdown
  
Date or on or
after the Stepdown Date if a Trigger Event is in effect for that
Distribution
  
Date, the remaining
  
Principal
  
Distribution
  
Amount for
that
  
Distribution
  
Date after
  
distribution of the Class A
  
Principal
  
Distribution
  
Amount and the Class M-1
  
Principal
  
Distribution
Amount or (b) on or after the Stepdown Date if a Trigger Event is
not in effect for that Distribution Date, the lesser of:
 
(i)
      
the
  
remaining
  
Principal
  
Distribution
  
Amount
  
for that
  
Distribution
  
Date
  
after
  
distribution 
 
of the
  
Class A
  
Principal
              
Distribution Amount and the Class M-1 Principal Distribution
Amount; and
 
(ii)
     
the
  
excess,
  
if any, of (A) the sum of (1) the
  
aggregate
  
Certificate
  
Principal
  
Balance of the
  
Class A
  
Certificates
  
and
    
          
Class M-1
  
Certificates
  
(after
  
taking into
  
account the payment of the Class A
  
Principal
  
Distribution
  
Amount and the
              
Class M-1
  
Principal
  
Distribution
  
Amount for that Distribution
  
Date) and (2) the Certificate
  
Principal Balance of the
              
Class M-2
  
Certificates
  
immediately
  
prior to that
  
Distribution
  
Date over (B) the lesser of (x) the product of (1) the
              
applicable
  
Subordination
  
Percentage and (2) the aggregate Stated
  
Principal
  
Balance of the Mortgage Loans after giving
              
effect to
  
distributions
  
to be made on that
  
Distribution
  
Date and (y) the
  
excess,
  
if any,
  
of the
  
aggregate
  
Stated
              
Principal Balance of the Mortgage Loans after giving effect to
distributions to be made on that
  
Distribution
  
Date, over
              
the Overcollateralization Floor.
 
         
Class M-3
  
Certificate:
  
Any one of the Class M-3
  
Certificates
  
executed by the Trustee and
  
authenticated by the Certificate
Registrar
  
substantially in the form annexed hereto as Exhibit B,
  
and evidencing (i) an interest designated as a "regular interest"
in
REMIC III for purposes of the REMIC Provisions and (ii) the right
to receive payments under the Yield Maintenance Agreement.
 
         
Class M-3
  
Margin:
  
Initially,
  
0.3400% per annum,
  
and on any
  
Distribution
  
Date on and after the second
  
Distribution
  
Date
after the first possible Optional Termination Date, 0.5100% per
annum.
 
         
Class M-3
  
Principal
  
Distribution
  
Amount:
  
With respect to any
  
Distribution
  
Date (a) prior to the
  
Stepdown
  
Date or on or
after the Stepdown Date if a Trigger Event is in effect for that
Distribution
  
Date, the remaining
  
Principal
  
Distribution
  
Amount for
that Distribution Date after distribution of the Class A Principal
  
Distribution
  
Amount, the Class M-1
  
Principal
  
Distribution Amount
and the
  
Class M-2
  
Principal
  
Distribution
  
Amount or (b) on or after the Stepdown
  
Date if a Trigger
  
Event is not in effect for that
Distribution Date, the lesser of:
 
(i)
      
the
  
remaining
  
Principal
  
Distribution
  
Amount
  
for that
  
Distribution
  
Date
  
after
  
distribution
  
of the
  
Class A
  
Principal
              
Distribution Amount, the Class M-1 Principal Distribution Amount
and the Class M-2 Principal Distribution Amount; and
 
(ii)
     
the excess, if any, of (A) the sum of (1) the aggregate Certificate
  
Principal Balance of the Class A Certificates,
  
Class M-1
              
Certificates
  
and Class M-2
  
Certificates
  
(after taking into account the payment of the Class A
  
Principal
  
Distribution
              
Amount,
  
the
  
Class M-1
  
Principal
  
Distribution
  
Amount
  
and
  
the
  
Class M-2
  
Principal
  
Distribution
  
Amount
  
for
  
that
              
Distribution
  
Date) and (2) the Certificate
  
Principal
  
Balance of the Class M-3
  
Certificates
  
immediately prior to that
              
Distribution
  
Date over (B) the lesser of (x) the
  
product of (1) the
  
applicable
  
Subordination
  
Percentage
  
and (2) the
              
aggregate
  
Stated
  
Principal
  
Balance of the
  
Mortgage
  
Loans after
  
giving
  
effect to
  
distributions
  
to be made on that
              
Distribution
  
Date and (y) the
  
excess,
  
if any, of the aggregate
  
Stated
  
Principal
  
Balance of the Mortgage Loans after
              
giving effect to distributions to be made on that Distribution
Date, over the Overcollateralization Floor.
 
         
Class M-4
  
Certificate:
  
Any one of the Class M-4
  
Certificates
  
executed by the Trustee and
  
authenticated by the Certificate
Registrar
  
substantially in the form annexed hereto as Exhibit B,
  
and evidencing (i) an interest designated as a "regular interest"
in
REMIC III for purposes of the REMIC Provisions and (ii) the right
to receive payments under the Yield Maintenance Agreement.
 
         
Class M-4
  
Margin:
  
Initially,
  
0.3800% per annum,
  
and on any
  
Distribution
  
Date on and after the second
  
Distribution
  
Date
after the first possible Optional Termination Date, 0.5700% per
annum.
 
         
Class M-4
  
Principal
  
Distribution
  
Amount:
  
With respect to any
  
Distribution
  
Date (a) prior to the
  
Stepdown
  
Date or on or
after the Stepdown Date if a Trigger Event is in effect for that
Distribution
  
Date, the remaining
  
Principal
  
Distribution
  
Amount for
that Distribution Date after distribution of the Class A Principal
  
Distribution
  
Amount, the Class M-1 Principal
  
Distribution Amount,
the Class M-2 Principal
  
Distribution Amount and the Class M-3 Principal
  
Distribution Amount or (b) on or after the Stepdown Date if a
Trigger Event is not in effect for that Distribution Date, the
lesser of:
 
(i)
      
the
  
remaining
  
Principal
  
Distribution
  
Amount
  
for that
  
Distribution
  
Date
  
after
  
distribution
  
of the
  
Class A
  
Principal
              
Distribution
  
Amount, the Class M-1 Principal
  
Distribution
  
Amount, the Class M-2 Principal
  
Distribution Amount and the
              
Class M-3 Principal Distribution Amount; and
 
(ii)
     
the excess, if any, of (A) the sum of (1) the aggregate Certificate
  
Principal Balance of the Class A Certificates,
  
Class M-1
              
Certificates,
  
Class M-2 
 
Certificates and Class M-3
  
Certificates
  
(after taking into account the payment of the Class A
              
Principal
  
Distribution Amount, the Class M-1 Principal
  
Distribution Amount, the Class M-2 Principal Distribution Amount
              
and the Class M-3 Principal
  
Distribution Amount for that Distribution Date) and (2) the
Certificate Principal Balance of
              
the Class M-4 Certificates
  
immediately prior to that Distribution Date over (B) the lesser of
(x) the product of (1) the
       
       
applicable
  
Subordination
  
Percentage and (2) the aggregate Stated
  
Principal
  
Balance of the Mortgage Loans after giving
              
effect to
  
distributions
  
to be made on that
  
Distribution
  
Date and
  
(y) the
  
excess,
  
if any, of the
  
aggregate
  
Stated
              
Principal Balance of the Mortgage Loans after giving effect to
distributions to be made on that
  
Distribution
  
Date, over
              
the Overcollateralization Floor.
 
         
Class M-5
  
Certificate:
  
Any one of the Class M-5
  
Certificates
  
executed by the Trustee and
  
authenticated by the Certificate
Registrar
  
substantially in the form annexed hereto as Exhibit B,
  
and evidencing (i) an interest designated as a "regular interest"
in
REMIC III for purposes of the REMIC Provisions and (ii) the right
to receive payments under the Yield Maintenance Agreement.
 
         
Class M-5
  
Margin:
  
Initially,
  
0.4100% per annum,
  
and on any
  
Distribution
  
Date on and after the second
  
Distribution
  
Date
after the first possible Optional Termination Date, 0.6150% per
annum.
 
         
Class M-5
  
Principal
  
Distribution
  
Amount:
  
With respect to any
  
Distribution
  
Date (a) prior to the
  
Stepdown
  
Date or on or
after the Stepdown Date if a Trigger Event is in effect for that
Distribution
  
Date, the remaining
  
Principal
  
Distribution
  
Amount for
that Distribution Date after distribution of the Class A Principal
  
Distribution
  
Amount, the Class M-1 Principal
  
Distribution Amount,
the Class M-2
  
Principal
  
Distribution
  
Amount, the Class M-3 Principal
  
Distribution
  
Amount and the Class M-4 Principal
  
Distribution
Amount or (b) on or after the Stepdown Date if a Trigger Event is
not in effect for that Distribution Date, the lesser of:
 
(i)
      
the
  
remaining
  
Principal
  
Distribution
  
Amount
  
for that
  
Distribution
  
Date
  
after
  
distribution
  
of the
  
Class A
  
Principal
              
Distribution
  
Amount, the Class M-1
  
Principal
  
Distribution
  
Amount, the Class M-2
  
Principal
  
Distribution
  
Amount, the
              
Class M-3 Principal Distribution Amount and the Class M-4 Principal
Distribution Amount; and
 
(ii)
     
the excess, if any, of (A) the sum of (1) the aggregate Certificate
  
Principal Balance of the Class A Certificates,
  
Class M-1
              
Certificates,
  
Class M-2
  
Certificates,
  
Class M-3 Certificates and Class M-4 Certificates (after taking
into account the
              
payment of the Class A
  
Principal
  
Distribution
  
Amount,
  
the
  
Class M-1
  
Principal
  
Distribution
  
Amount,
  
the Class M-2
              
Principal
  
Distribution
  
Amount, the Class M-3 Principal
  
Distribution
  
Amount and the Class M-4
  
Principal
  
Distribution
              
Amount for that Distribution Date) and (2) the Certificate
  
Principal Balance of the Class M-5
  
Certificates
  
immediately
              
prior to that
  
Distribution
  
Date over (B) the lesser of (x) the product of (1) the applicable
  
Subordination
  
Percentage
              
and (2) the aggregate Stated
  
Principal
  
Balance of the Mortgage Loans after giving effect to distributions
to be made on
              
that
  
Distribution Date and (y) the excess, if any, of the aggregate
Stated Principal Balance of the Mortgage Loans after
              
giving effect to distributions to be made on that Distribution
Date, over the Overcollateralization Floor.
 
         
Class M-6
  
Certificate:
  
Any one of the Class M-6
  
Certificates
  
executed by the Trustee and
  
authenticated by the Certificate
Registrar
  
substantially in the form annexed hereto as Exhibit B,
  
and evidencing (i) an interest designated as a "regular interest"
in
REMIC III for purposes of the REMIC Provisions and (ii) the right
to receive payments under the Yield Maintenance Agreement.
 
         
Class M-6
  
Margin:
  
Initially,
  
0.4700% per annum,
  
and on any
  
Distribution
  
Date on and after the second
  
Distribution
  
Date
after the first possible Optional Termination Date, 0.7050% per
annum.
 
         
Class M-6
  
Principal
  
Distribution
  
Amount:
  
With respect to any
  
Distribution
  
Date (a) prior to the
  
Stepdown
  
Date or on or
after the Stepdown Date if a Trigger Event is in effect for that
Distribution
  
Date, the remaining
  
Principal
  
Distribution
  
Amount for
that Distribution Date after distribution of the Class A Principal
  
Distribution
  
Amount, the Class M-1 Principal
  
Distribution Amount,
the Class M-2 Principal
  
Distribution Amount, the Class M-3 Principal
  
Distribution Amount, the Class M-4 Principal Distribution Amount
and the
  
Class M-5
  
Principal
  
Distribution
  
Amount or (b) on or after the Stepdown
  
Date if a Trigger
  
Event is not in effect for that
Distribution Date, the lesser of:
 
(iii)
    
the
  
remaining
  
Principal
  
Distribution
  
Amount
  
for that
  
Distribution
  
Date
  
after
  
distribution
  
of the
  
Class A
  
Principal
              
Distribution
  
Amount, the Class M-1
  
Principal
  
Distribution
  
Amount, the Class M-2
  
Principal
  
Distribution
  
Amount, the
              
Class M-3
  
Principal
  
Distribution
  
Amount,
  
the Class M-4
  
Principal
  
Distribution
  
Amount and the
  
Class M-5
  
Principal
              
Distribution Amount; and
(iv)
     
the excess, if any, of (A) the sum of (1) the aggregate Certificate
  
Principal Balance of the Class A Certificates,
  
Class M-1
              
Certificates,
  
Class M-2 Certificates,
  
Class M-3 Certificates,
  
Class M-4 Certificates and Class M-5 Certificates (after
              
taking into account the payment of the Class A
  
Principal
  
Distribution
  
Amount,
  
the
  
Class M-1
  
Principal
  
Distribution
              
Amount,
  
the
  
Class M-2
  
Principal
  
Distribution
  
Amount,
  
the Class M-3
  
Principal
  
Distribution
  
Amount,
  
the Class M-4
       
       
Principal
  
Distribution
  
Amount and the Class M-5
  
Principal
  
Distribution Amount for that Distribution Date) and (2) the
              
Certificate
  
Principal
  
Balance of the Class M-6
  
Certificates
  
immediately
  
prior to that Distribution Date over (B) the
              
lesser of (x) the product of (1) the applicable
  
Subordination
  
Percentage and (2) the aggregate Stated Principal Balance
              
of the Mortgage Loans after giving effect to distributions to be
made on that
  
Distribution
  
Date and (y) the excess,
  
if
              
any, of the aggregate Stated
  
Principal
  
Balance of the Mortgage Loans after giving effect to distributions
to be made on
              
that Distribution Date, over the Overcollateralization Floor.
 
         
Class M-7
  
Certificate:
  
Any one of the Class M-7
  
Certificates
  
executed by the Trustee and
  
authenticated by the Certificate
Registrar
  
substantially in the form annexed hereto as Exhibit B,
  
and evidencing (i) an interest designated as a "regular interest"
in
REMIC III for purposes of the REMIC Provisions and (ii) the right
to receive payments under the Yield Maintenance Agreement.
 
         
Class M-7
  
Margin:
  
Initially,
  
0.8000% per annum,
  
and on any
  
Distribution
  
Date on and after the second
  
Distribution
  
Date
after the first possible Optional Termination Date, 1.2000% per
annum.
 
         
Class M-7
  
Principal
  
Distribution
  
Amount:
  
With respect to any
  
Distribution
  
Date (a) prior to the
  
Stepdown
  
Date or on or
after the Stepdown Date if a Trigger Event is in effect for that
Distribution
  
Date, the remaining
  
Principal
  
Distribution
  
Amount for
that Distribution Date after distribution of the Class A Principal
  
Distribution
  
Amount, the Class M-1 Principal
  
Distribution Amount,
the Class M-2
  
Principal
  
Distribution
  
Amount,
  
the Class M-3
  
Principal
  
Distribution
  
Amount, the Class M-4
  
Principal
  
Distribution
Amount, the Class M-5 Principal
  
Distribution
  
Amount and the Class M-6
  
Principal
  
Distribution Amount or (b) on or after the Stepdown
Date if a Trigger Event is not in effect for that Distribution
Date, the lesser of:
 
(i)
      
the
  
remaining
  
Principal
  
Distribution
  
Amount
  
for that
  
Distribution
  
Date
  
after
  
distribution
  
of the
  
Class A
  
Principal
         
Distribution Amount, the Class M-1 Principal
  
Distribution Amount, the Class M-2 Principal
  
Distribution Amount, the Class M-3
         
Principal
  
Distribution Amount, the Class M-4 Principal
  
Distribution Amount, the Class M-5 Principal
  
Distribution Amount and
         
the Class M-6 Principal Distribution Amount; and
 
(ii)
     
the excess, if any, of (A) the sum of (1) the aggregate Certificate
  
Principal Balance of the Class A Certificates,
  
Class M-1
              
Certificates,
  
Class M-2
  
Certificates,
  
Class M-3
  
Certificates,
  
Class M-4
  
Certificates,
  
Class M-5
  
Certificates
  
and
              
Class M-6
  
Certificates
  
(after
  
taking
  
into
  
account
  
the payment of the Class A
  
Principal
  
Distribution
  
Amount,
  
the
              
Class M-1
  
Principal
   
Distribution
  
Amount,
  
the
  
Class M-2
  
Principal
  
Distribution
  
Amount,
  
the
  
Class M-3
  
Principal
              
Distribution
  
Amount, the Class M-4 Principal
  
Distribution
  
Amount, the Class M-5 Principal
  
Distribution Amount and the
              
Class M-6
  
Principal
  
Distribution
  
Amount for that Distribution
  
Date) and (2) the Certificate
  
Principal Balance of the
              
Class M-7
  
Certificates
  
immediately
  
prior to that
  
Distribution
  
Date over (B) the lesser of (x) the product of (1) the
              
applicable
  
Subordination
  
Percentage and (2) the aggregate Stated
  
Principal
  
Balance of the Mortgage Loans after giving
              
effect to
  
distributions
  
to be made on that
  
Distribution
  
Date and
  
(y) the
  
excess,
  
if any, of the
  
aggregate
  
Stated
              
Principal Balance of the Mortgage Loans after giving effect to
distributions to be made on that
  
Distribution
  
Date, over
              
the Overcollateralization Floor.
 
         
Class M-8
  
Certificate:
  
Any one of the Class M-8
  
Certificates
  
executed by the Trustee and
  
authenticated by the Certificate
Registrar
  
substantially in the form annexed hereto as Exhibit B,
  
and evidencing (i) an interest designated as a "regular interest"
in
REMIC III for purposes of the REMIC Provisions and (ii) the right
to receive payments under the Yield Maintenance Agreement.
 
         
Class M-8
  
Margin:
  
Initially,
  
1.0500% per annum,
  
and on any
  
Distribution
  
Date on and after the second
  
Distribution
  
Date
after the first possible Optional Termination Date, 1.5750% per
annum.
 
      
   
Class M-8
  
Principal
  
Distribution
  
Amount:
  
With respect to any
  
Distribution
  
Date (a) prior to the
  
Stepdown
  
Date or on or
after the Stepdown Date if a Trigger Event is in effect for that
Distribution
  
Date, the remaining
  
Principal
  
Distribution
  
Amount for
that Distribution Date after distribution of the Class A Principal
  
Distribution
  
Amount, the Class M-1 Principal
  
Distribution Amount,
the Class M-2
  
Principal
  
Distribution
  
Amount,
  
the Class M-3
  
Principal
  
Distribution
  
Amount, the Class M-4
  
Principal
  
Distribution
Amount,
  
the
  
Class M-5
  
Principal
  
Distribution
  
Amount,
  
the Class M-6
  
Principal
  
Distribution
  
Amount and the
  
Class M-7
  
Principal
Distribution
  
Amount or (b) on or after the Stepdown Date if a Trigger Event is
not in effect for that
  
Distribution
  
Date,
  
the lesser
of:
 
(i)
      
the
  
remaining
  
Principal
  
Distribution
  
Amount
  
for that
  
Distribution
  
Date
  
after
  
distribution
  
of the
  
Class A
  
Principal
              
Distribution
  
Amount, the Class M-1
  
Principal
  
Distribution
  
Amount, the Class M-2
  
Principal
  
Distribution
  
Amount, the
              
Class M-3
  
Principal
   
Distribution
  
Amount,
  
the
  
Class M-4
  
Principal
  
Distribution
  
Amount,
  
the
  
Class M-5
  
Principal
              
Distribution Amount, the Class M-6 Principal Distribution Amount
and the Class M-7 Principal Distribution Amount; and
 
(ii)
     
the excess, if any, of (A) the sum of (1) the aggregate Certificate
  
Principal Balance of the Class A Certificates,
  
Class M-1
              
Certificates,
  
Class M-2 Certificates,
  
Class M-3 Certificates, Class M-4 Certificates, Class M-5
Certificates, Class M-6
              
Certificates
  
and Class M-7
  
Certificates
  
(after taking into account the payment of the Class A
  
Principal
  
Distribution
              
Amount,
  
the
  
Class M-1
  
Principal
  
Distribution
  
Amount,
  
the Class M-2
  
Principal
  
Distribution
  
Amount,
  
the Class M-3
              
Principal
  
Distribution Amount, the Class M-4 Principal Distribution Amount,
the Class M-5 Principal Distribution Amount,
            
  
the Class M-6 Principal
  
Distribution Amount and the Class M-7 Principal
  
Distribution Amount for that Distribution Date)
              
and (2) the Certificate Principal Balance of the Class M-8
Certificates
  
immediately prior to that Distribution Date over
              
(B) the lesser of (x) the product of (1) the applicable
  
Subordination
  
Percentage and (2) the aggregate Stated Principal
              
Balance of the Mortgage
  
Loans after giving
  
effect to
  
distributions
  
to be made on that
  
Distribution
  
Date and (y) the
              
excess,
  
if any, of the aggregate Stated Principal
  
Balance of the Mortgage Loans after giving effect to distributions
to
              
be made on that Distribution Date, over the Overcollateralization
Floor.
 
         
Class M-9
  
Certificate:
  
Any one of the Class M-9
  
Certificates
  
executed by the Trustee and
  
authenticated by the Certificate
Registrar
  
substantially in the form annexed hereto as Exhibit B,
  
and evidencing (i) an interest designated as a "regular interest"
in
REMIC III for purposes of the REMIC Provisions and (ii) the right
to receive payments under the Yield Maintenance Agreement.
 
         
Class M-9
  
Margin:
  
Initially,
  
2.1000% per annum,
  
and on any
  
Distribution
  
Date on and after the second
  
Distribution
  
Date
after the first possible Optional Termination Date, 3.1500% per
annum.
 
         
Class M-9
  
Principal
  
Distribution
  
Amount:
  
With respect to any
  
Distribution
  
Date (a) prior to the
  
Stepdown
  
Date or on or
after the Stepdown Date if a Trigger Event is in effect for that
Distribution
  
Date, the remaining
  
Principal
  
Distribution
  
Amount for
that Distribution Date after distribution of the Class A Principal
  
Distribution
  
Amount, the Class M-1 Principal
  
Distribution Amount,
the Class M-2
  
Principal
  
Distribution
  
Amount,
  
the Class M-3
  
Principal
  
Distribution
  
Amount, the Class M-4
  
Principal
  
Distribution
Amount,
  
the
  
Class M-5
  
Principal
   
Distribution
  
Amount,
  
the
  
Class M-6
  
Principal
  
Distribution
  
Amount,
  
the
  
Class M-7
  
Principal
Distribution Amount and the Class M-8
  
Principal
  
Distribution Amount or (b) on or after the Stepdown Date if a
Trigger Event is not in
effect for that Distribution Date, the lesser of:
 
(i)
      
the
  
remaining
  
Principal
  
Distribution
  
Amount
  
for that
  
Distribution
  
Date
  
after
  
distribution
  
of the
  
Class A
  
Principal
              
Distribution
  
Amount, the Class M-1
  
Principal
  
Distribution
  
Amount, the Class M-2
  
Principal
  
Distribution
  
Amount, the
              
Class M-3
  
Principal
   
Distribution
  
Amount, 
 
the
  
Class M-4
  
Principal
  
Distribution
  
Amount,
  
the
  
Class M-5
  
Principal
              
Distribution
  
Amount,
  
Class M-6 Principal
  
Distribution
  
Amount,
  
the Class M-7
  
Principal
  
Distribution
  
Amount and the
              
Class M-8 Principal Distribution Amount; and
 
(ii)
     
the excess, if any, of (A) the sum of (1) the aggregate Certificate
  
Principal Balance of the Class A Certificates,
  
Class M-1
              
Certificates,
  
Class M-2 Certificates,
  
Class M-3 Certificates, Class M-4 Certificates, Class M-5
Certificates, Class M-6
              
Certificates,
  
Class M-7
  
Certificates and Class M-8
  
Certificates
  
(after taking into account the payment of the Class A
              
Principal
  
Distribution Amount, the Class M-1 Principal Distribution Amount,
the Class M-2 Principal Distribution Amount,
              
the Class M-3
  
Principal
  
Distribution
  
Amount, the Class M-4
  
Principal
  
Distribution
  
Amount,
  
the Class M-5
  
Principal
              
Distribution
  
Amount, the Class M-6 Principal
  
Distribution
  
Amount, the Class M-7 Principal
  
Distribution Amount and the
              
Class M-8
  
Principal
  
Distribution
  
Amount for that Distribution
  
Date) and (2) the Certificate
  
Principal Balance of the
              
Class M-9
  
Certificates
  
immediately
  
prior to that
  
Distribution
  
Date over (B) the lesser of (x) the product of (1) the
              
applicable
  
Subordination
  
Percentage and (2) the aggregate Stated
  
Principal
  
Balance of the Mortgage Loans after giving
              
effect to
  
distributions 
 
to be made on that
  
Distribution
  
Date and
  
(y) the
  
excess,
  
if any, of the
  
aggregate
  
Stated
              
Principal Balance of the Mortgage Loans after giving effect to
distributions to be made on that
  
Distribution
  
Date, over
              
the Overcollateralization Floor.
 
         
Class M Basis Risk Shortfall:
  
With respect to any class of Class M Certificates
  
and any
  
Distribution
  
Date, an amount equal
to the excess of (i) Accrued
  
Certificate
  
Interest
  
for that class
  
calculated
  
at a rate (not to exceed
  
14.000%)
  
equal to One Month
LIBOR plus the
  
related
  
Margin,
  
over (ii)
  
Accrued
  
Certificate
  
Interest
  
if the Pass
  
Through
  
Rate for such
  
Distribution
  
Date is
calculated
  
using the Class M Net WAC Cap Rate;
  
plus any unpaid
  
Class M Basis Risk
  
Shortfall
  
from prior
  
Distribution
  
Dates,
  
plus
interest
  
thereon,
  
to the extent not previously paid from Excess Cash Flow, at a rate
(not to exceed 14.000%) equal to One Month LIBOR
plus the related Margin.
 
         
Class M Net WAC Cap Rate:
  
With
  
respect
  
to any
  
Distribution
  
Date and the Class M
  
Certificates,
  
a per annum rate equal to
the
  
weighted
  
average of (i) the Group I Net WAC Cap Rate and (ii)
  
Group II Net WAC Cap Rate,
  
weighted
  
on the basis of the
  
related
Subordinate Component.
 
         
Class R
  
Certificate:
  
Any one of the
  
Class R
  
Certificates
  
executed by the Trustee
  
and
  
authenticated
  
by the
  
Certificate
Registrar
  
substantially
  
in the form annexed hereto as Exhibit D and evidencing an interest
  
designated as a "residual
  
interest" in a
REMIC for purposes of the REMIC Provisions.
 
         
Class SB
  
Certificate:
  
Any one of the Class SB
  
Certificates
  
executed by the Trustee and
  
authenticated
  
by the
  
Certificate
Registrar
  
substantially
  
in the form annexed hereto as Exhibit C,
  
subordinate
  
to the Class A
  
Certificates
  
and Class M Certificates
with
  
respect to
  
distributions
  
and the
  
allocation
  
of
  
Realized
  
Losses as set forth in Section
  
4.05,
  
and
  
evidencing
  
an interest
comprised of "regular
  
interests"
  
in REMIC III
  
together with certain
  
rights to payments
  
under the Yield
  
Maintenance
  
Agreement for
purposes of the REMIC Provisions.
 
         
Closing Date:
  
September 28, 2006.
 
         
Code:
  
The Internal Revenue Code of 1986.
 
         
Commission:
  
The Securities and Exchange Commission.
 
         
Compensating
  
Interest:
  
With respect to any
  
Distribution
  
Date,
  
any amount paid by the Master
  
Servicer in accordance
  
with
Section 3.16(f).
 
         
Corporate
  
Trust Office:
  
The principal
  
office of the Trustee at which at any
  
particular
  
time its corporate
  
trust business
with respect to this Agreement shall be
  
administered,
  
which office at the date of the execution of this instrument is
located at U.S.
Bank National Association, EP-MN-WS3D, 60 Livingston Avenue, St.
Paul, Minnesota 55107, Attn: Structured Finance/RASC 2006-EMX8.
 
         
Credit Repository:
  
Equifax, Transunion and Experian, or their successors in interest.
 
         
Curtailment:
  
Any Principal Prepayment made by a Mortgagor which is not a
Principal Prepayment in Full.
 
         
Custodial
  
Account:
  
The
  
custodial
  
account or accounts
  
created and
  
maintained
  
pursuant to
  
Section 3.07
  
in the name of a
depository
  
institution,
  
as custodian
  
for the holders of the
  
Certificates,
  
for the holders of certain
  
other
  
interests in mortgage
loans serviced or sold by the Master Servicer and for the Master
  
Servicer,
  
into which the amounts set forth in Section 3.07
  
shall be
deposited directly.
  
Any such account or accounts shall be an Eligible Account.
 
         
Custodial
  
Agreement:
  
An
  
agreement
  
that may be entered into among the
  
Depositor,
  
the Master
  
Servicer,
  
the Trustee and a
Custodian in substantially the form of Exhibit E hereto.
 
         
Custodial
  
File:
  
Any
  
mortgage
  
loan
  
document in the
  
Mortgage
  
File that is required to be
  
delivered to the Trustee or the
Custodian pursuant to Section 2.01(b) of this Agreement.
 
         
Custodian:
  
Wells Fargo Bank, N.A., or any successor custodian appointed
pursuant to a Custodial Agreement.
 
         
Cut-off Date:
  
September 1, 2006.
 
         
Cut-off Date Balance:
  
$730,000,055.08.
 
         
Cut-off Date Principal
  
Balance:
  
With respect to any Mortgage Loan, the unpaid principal
  
balance thereof at the Cut-off Date
after giving effect to all
  
installments
  
of principal due on or prior
  
thereto (or due in the month of the Cut-off
  
Date),
  
whether or
not received.
 
         
Debt Service
  
Reduction:
  
With respect to any Mortgage
  
Loan, a reduction in the scheduled
  
Monthly
  
Payment for such Mortgage
Loan by a court of competent
  
jurisdiction in a proceeding under the Bankruptcy Code, except such
a reduction
  
constituting a Deficient
Valuation or any reduction that results in a permanent forgiveness
of principal.
 
         
Deficient
  
Valuation:
  
With respect to any Mortgage
  
Loan, a valuation by a court of competent
  
jurisdiction
  
of the Mortgaged
Property
  
in an amount
  
less than the then
  
outstanding
  
indebtedness
  
under the
  
Mortgage
  
Loan,
  
or any
  
reduction
  
in the
  
amount of
principal to be paid in connection with any scheduled
  
Monthly
  
Payment that
  
constitutes a permanent
  
forgiveness of principal,
  
which
valuation or reduction results from a proceeding under the
Bankruptcy Code.
 
         
Definitive Certificate:
  
Any definitive, fully registered Certificate.
 
         
Deleted Mortgage Loan:
  
A Mortgage Loan replaced or to be replaced with a Qualified
Substitute Mortgage Loan.
 
         
Delinquent:
  
As used herein,
  
a Mortgage
  
Loan is
  
considered
  
to be: "30 to 59 days" or "30 or more days"
  
delinquent
  
when a
payment due on any
  
scheduled due date remains
  
unpaid as of the close of business on the next
  
following
  
monthly
  
scheduled due date;
"60 to 89 days" or "60 or more
  
days"
  
delinquent
  
when a
  
payment
  
due on any
  
scheduled
  
due date
  
remains
  
unpaid as of the close of
business on the second
  
following
  
monthly
  
scheduled due date; and so on. The
  
determination
  
as to whether a Mortgage Loan falls into
these
  
categories
  
is made as of the close of business on the last
  
business
  
day of each month.
  
For example,
  
a Mortgage
  
Loan with a
payment
  
due on July 1 that
  
remained
  
unpaid as of the close of
  
business
  
on August 31 would then be
  
considered
  
to be 30 to 59 days
delinquent.
  
Delinquency
  
information
  
as of the
  
Cut-off
  
Date is
  
determined
  
and
  
prepared
  
as of the close of
  
business on the last
business day immediately prior to the Cut-off Date.
 
         
Depositor:
  
As defined in the preamble hereto.
 
         
Depository:
  
The
  
Depository
  
Trust
  
Company,
  
or any
  
successor
  
Depository
  
hereafter
  
named.
  
The
  
nominee
  
of the
  
initial
Depository for purposes of registering
  
those
  
Certificates
  
that are to be Book-Entry
  
Certificates is Cede & Co. 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
and a "clearing agency" registered pursuant to the provisions of
Section 17A of the Exchange Act.
 
         
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.
 
         
Derivative
  
Contract:
  
Any ISDA Master
  
Agreement,
  
together with the related Schedule and
  
Confirmation,
  
entered into by the
Trustee and a Derivative Counterparty in accordance with Section
4.09.
 
         
Derivative Counterparty:
  
Any counterparty to a Derivative Contract as provided in Section
4.09
 
         
Destroyed Mortgage Note:
  
A Mortgage Note the original of which was permanently lost or
destroyed and has not been replaced.
 
         
Determination
  
Date:
  
With
  
respect to any
  
Distribution
  
Date,
  
the 20th day (or if such 20th day is not a Business
  
Day, the
Business Day immediately following such 20th day) of the month of
the related Distribution Date.
 
         
Disqualified
  
Organization:
  
Any organization defined as a "disqualified
  
organization" under
  
Section 860E(e)(5) of the Code,
including,
  
if not otherwise included,
  
any of the following:
  
(i) the United States, any State or political
  
subdivision
  
thereof, any
possession of the United States, or any agency or
  
instrumentality
  
of any of the foregoing (other than an
  
instrumentality
  
which is a
corporation
  
if all of its
  
activities
  
are subject to tax and,
  
except for Freddie
  
Mac, a majority of its board of
  
directors
  
is not
selected by such governmental unit), (ii) a foreign
  
government,
  
any international
  
organization,
  
or any agency or instrumentality of
any of the foregoing,
  
(iii) any organization (other than certain farmers' cooperatives
  
described in Section 521 of the Code) which is
exempt from the tax
  
imposed by Chapter 1 of the Code
  
(including
  
the tax imposed by
  
Section 511
  
of the Code on
  
unrelated
  
business
taxable
  
income) and (iv) rural
  
electric and telephone
  
cooperatives
  
described in
  
Section 1381(a)(2)(C)
  
of the Code. A Disqualified
Organization
  
also
  
includes
  
any
  
"electing
  
large
  
partnership,"
  
as defined in
  
Section 775(a)
  
of the Code and any other
  
Person so
designated by the Trustee based upon an Opinion of Counsel that the
holding of an Ownership
  
Interest in a Class R
  
Certificate by such
Person may cause any REMIC or any Person having an Ownership
  
Interest in any Class of
  
Certificates
  
(other than such Person) to incur
a liability
  
for any
  
federal
  
tax imposed
  
under the Code that would not
  
otherwise
  
be imposed but for the
  
Transfer of an
  
Ownership
Interest in a Class R
  
Certificate to such Person. The terms "United States," "State" and
"international
  
organization"
  
shall have the
meanings set forth in Section 7701 of the Code or successor
provisions.
 
         
Distribution
  
Date:
  
The 25th day of any month
  
beginning
  
in
  
October
  
2006 or, if such 25th day is not a Business
  
Day,
  
the
Business Day immediately following such 25th day.
 
         
DTC Letter:
  
The Letter of
  
Representations,
  
dated September 27, 2006,
  
among the Trustee on behalf of the Trust Fund, U.S.
Bank National Association, in its individual capacity as agent
thereunder and the Depository.
 
         
Due Date:
  
With respect to any
  
Distribution
  
Date and any Mortgage
  
Loan,
  
the day during the related Due Period on which the
Monthly Payment is due.
 
         
Due Period:
  
With respect to any Distribution Date, the calendar month of such
Distribution Date.
 
         
Eligible
  
Account:
  
An
  
account
  
that
  
is any
  
of the
  
following:
  
(i)
  
maintained
  
with a
  
depository
  
institution
  
the
  
debt
obligations
  
of which have been rated by each
  
Rating
  
Agency in its
  
highest
  
rating
  
available,
  
or (ii) an account or
  
accounts in a
depository
  
institution in which such accounts are fully insured to the limits
established by the FDIC,
  
provided that any deposits not
so insured shall,
  
to the extent
  
acceptable to each Rating Agency,
  
as evidenced in writing,
  
be maintained such that (as evidenced by
an Opinion of Counsel
  
delivered
  
to the Trustee
  
and each Rating
  
Agency) the
  
registered
  
Holders of
  
Certificates
  
have a claim with
respect to the funds in such
  
account or a
  
perfected
  
first
  
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
  
with
  
which such
  
account is
  
maintained,
  
or (iii) in the case of the
  
Custodial
  
Account,
  
a trust
  
account or
  
accounts
maintained in the corporate
  
trust
  
department of U.S. Bank National
  
Association,
  
or (iv) in the case of the Certificate
  
Account,
  
a
trust account or accounts
  
maintained
  
in the corporate
  
trust
  
department
  
of U.S.
  
Bank
  
National
  
Association,
  
or (v) an account or
accounts of a depository
  
institution
  
acceptable
  
to each Rating Agency (as evidenced in writing by each Rating
Agency that use of any
such account as the Custodial
  
Account or the Certificate
  
Account will not reduce the rating assigned to any Class of
  
Certificates by
such Rating Agency below the then-current rating assigned to such
Certificates by such Rating Agency).
 
         
Eligible 
 
Master
  
Servicing
  
Compensation:
  
With
  
respect
  
to any
  
Distribution
  
Date and
  
each
  
Loan
  
Group,
  
the
  
lesser
  
of
(a) one-twelfth
  
of 0.125% of the Stated Principal Balance of the related Mortgage
Loans
  
immediately
  
preceding such Distribution Date
and (b) the sum of the Servicing Fee and all income and gain on
amounts held in the Custodial
  
Account and the Certificate
  
Account and
payable to the
  
Certificateholders
  
with
  
respect to such
  
Distribution
  
Date,
  
in each case with
  
respect to the
  
related
  
Loan Group;
provided that for purposes of this definition the amount of the
Servicing Fee will not be reduced
  
pursuant to
  
Section 7.02(a)
  
except
as may be required pursuant to the last sentence of such Section.
 
         
ERISA:
  
The Employee Retirement Income Security Act of 1974, as amended.
 
         
Event of Default:
  
As defined in Section 7.01.
 
         
Excess Cash Flow:
  
With respect to any
  
Distribution
  
Date,
  
an amount equal to the sum of (A) the excess of (i) the Available
Distribution
  
Amount for that
  
Distribution Date over (ii) the sum of (a) the Interest
  
Distribution
  
Amount for that Distribution Date
and (b) the lesser of (1) the aggregate
  
Certificate
  
Principal Balance of Class A
  
Certificates and Class M
  
Certificates
  
immediately
prior to such
  
Distribution
  
Date and (2) the Principal
  
Remittance
  
Amount for that Distribution Date to the extent not applied to pay
interest on the Class A
  
Certificates
  
and Class M
  
Certificates on such
  
Distribution
  
Date, (B) the
  
Overcollateralization
  
Reduction
Amount,
  
if any,
  
for that
  
Distribution
  
Date and (C) any
  
Yield
  
Maintenance
  
Agreement
  
Payment
  
received
  
by the
  
Trustee
  
for that
Distribution Date.
 
         
Excess
   
Overcollateralization
   
Amount:
   
With
  
respect
  
to
  
any
  
Distribution
   
Date,
  
the
  
excess,
   
if
  
any,
  
of
  
(a)
  
the
Overcollateralization Amount on such Distribution Date over (b) the
Required Overcollateralization Amount for such Distribution Date.
 
         
Exchange Act:
  
The Securities Exchange Act of 1934, as amended.
 
         
Expense Fee Rate:
  
With respect to any Mortgage
  
Loan as of any date of
  
determination,
  
the sum of the
  
applicable
  
Servicing
Fee Rate and the per annum rate at which the applicable
Subservicing Fee accrues.
 
         
Fannie Mae:
  
Fannie Mae, a federally
  
chartered
  
and privately
  
owned
  
corporation
  
organized
  
and existing
  
under the Federal
National Mortgage Association Charter Act, or any successor
thereto.
 
         
FDIC:
  
Federal Deposit Insurance Corporation or any successor thereto.
 
    
     
Final
  
Distribution
  
Date: The Distribution
  
Date on which the final
  
distribution in respect of the Certificates will be made
pursuant
  
to
  
Section 9.01,
  
which Final
  
Distribution
  
Date shall in no event be later than the end of the 90-day
  
liquidation
  
period
described in Section 9.02.
 
         
Final
  
Scheduled
  
Distribution
  
Date:
  
Solely for purposes of the face of the
  
Certificates,
  
as follows:
  
with respect to the
Class A-I-1
  
Certificates,
  
the
  
Distribution
  
Date
  
occurring
  
in May 2030;
  
with respect to the
  
Class A-I-2
  
the
  
Distribution
  
Date
occurring in April 2035;
  
with respect to the
  
Class A-I-3
  
the
  
Distribution
  
Date
  
occurring in August 2036;
  
and with respect to the
Class A-I-4 and Class A-II
  
Certificates and each Class of Class M
  
Certificates,
  
the Distribution
  
Date occurring in October 2036. No
event of
  
default
  
under
  
this
  
Agreement
  
will
  
arise or
  
become
  
applicable
  
solely by reason of the
  
failure
  
to retire
  
the
  
entire
Certificate
  
Principal
  
Balance
  
of any
  
Class of
  
Class A
  
Certificates
  
or
  
Class M
  
Certificates
  
on or before
  
its Final
  
Scheduled
Distribution Date.
 
         
Fitch:
  
Fitch Ratings, or its successors in interest.
 
         
Foreclosure
  
Profits:
  
With respect to any Distribution Date or related
  
Determination Date and any Mortgage Loan, the excess,
if any,
  
of
  
Liquidation
  
Proceeds,
  
Insurance
  
Proceeds
  
and REO
  
Proceeds
  
(net of all
  
amounts
  
reimbursable
  
therefrom
  
pursuant to
Section 3.10(a)(ii))
  
in respect of each Mortgage Loan or REO Property for which a Cash
Liquidation or REO Disposition
  
occurred in the
related Prepayment Period over the sum of the unpaid principal
balance of such Mortgage Loan or REO Property
  
(determined,
  
in the case
of an REO
  
Disposition,
  
in
  
accordance
  
with
  
Section 3.14)
  
plus
  
accrued
  
and unpaid
  
interest at the
  
Mortgage
  
Rate on such unpaid
principal
  
balance from the Due Date to which
  
interest
  
was last paid by the
  
Mortgagor
  
to the first day of the month
  
following
  
the
month in which such Cash Liquidation or REO Disposition occurred.
 
         
Form 10-K Certification:
  
As defined in Section 4.03(e).
 
         
Freddie Mac:
  
Freddie
  
Mac, 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
thereto.
 
         
Group I Basis Risk
  
Shortfall:
  
With
  
respect to any class of Class A-I
  
Certificates
  
and any
  
Distribution
  
Date,
  
an amount
equal to the excess of (x) Accrued
  
Certificate
  
Interest for that class of
  
certificates
  
calculated at a rate (not to exceed
  
14.000%
per annum) equal to One Month LIBOR plus the related Margin over
(y) Accrued
  
Certificate
  
Interest for that class of
  
certificates
  
if
the Pass Through Rate for such
  
Distribution
  
Date is calculated using the Group I Net WAC Cap Rate; plus any
unpaid Group I Basis Risk
Shortfall from prior
  
Distribution
  
Dates, plus interest thereon to the extent
  
previously
  
unreimbursed by Excess Cash Flow calculated
at a rate (not to exceed 14.00% per annum) equal to One Month LIBOR
plus the related Margin.
 
         
Group I Loans:
  
The Mortgage
  
Loans
  
designated
  
on the Mortgage
  
Loan
  
Schedule
  
attached
  
hereto as Exhibit F-1. The Group I
Loans relate to the Class A-I Certificates, Class M Certificates
and Class SB Certificates.
 
         
Group I Net WAC Cap Rate:
  
With
  
respect to any
  
Distribution
  
Date, a per annum rate equal to the product of (a) the weighted
average of the Net
  
Mortgage
  
Rates of the
  
Mortgage
  
Loans in Loan Group I using the Net
  
Mortgage
  
Rates in effect for the
  
scheduled
payments due on such
  
Mortgage
  
Loans during the related due period,
  
and (b) a fraction
  
expressed
  
as a percentage
  
the
  
numerator of
which is 30 and the denominator of which is the actual number of
days in the related Interest Accrual Period.
 
 
 
         
Group I
  
Principal
  
Distribution
  
Amount:
  
On any
  
Distribution
  
Date,
  
the Class A
  
Principal
  
Distribution
  
Amount
  
for that
Distribution
  
Date multiplied by a fraction,
  
the numerator of which is the portion of the Principal
  
Allocation Amount related to Loan
Group I for that
  
Distribution
  
Date and the denominator of which is the Principal
  
Allocation Amount for all of the Mortgage Loans for
that Distribution Date.
 
         
Group I REMIC Net WAC Rate: For any
  
Distribution
  
Date, a per annum rate equal to the product of (i) the weighted
  
average of
the Net Mortgage
  
Rates (or, if
  
applicable,
  
the Modified Net
  
Mortgage
  
Rates) on the Group I
  
Loans using the Net Mortgage
  
Rates in
effect for the Monthly
  
Payments
  
due on such
  
Mortgage
  
Loans during the related Due Period,
  
weighted on the basis of the
  
respective
Stated Principal
  
Balances thereof for such
  
Distribution
  
Date and (ii) a fraction equal to 30 divided by the actual number
of days in
the related Interest Accrual Period.
 
         
Group II Basis Risk
  
Shortfall:
  
With respect to any class of Class A-II
  
Certificates
  
and any
  
Distribution
  
Date, an amount
equal to the excess of (x) Accrued
  
Certificate
  
Interest for that class of
  
certificates
  
calculated at a rate (not to exceed
  
14.000%
per annum) equal to One Month LIBOR plus the related Margin over
(y) Accrued
  
Certificate
  
Interest for that class of
  
certificates
  
if
the Pass Through Rate for such
  
Distribution
  
Date is
  
calculated
  
using the Group II Net WAC Cap Rate;
  
plus any unpaid Group II Basis
Risk
  
Shortfall
  
from prior
  
Distribution
  
Dates,
  
plus
  
interest
  
thereon to the extent
  
previously
  
unreimbursed
  
by Excess Cash Flow
calculated at a rate (not to exceed 14.00% per annum) equal to One
Month LIBOR plus the related Margin.
 
         
Group II Loans:
  
The Mortgage
  
Loans
  
designated on the Mortgage Loan
  
Schedule
  
attached
  
hereto as Exhibit F-2. The Group II
Loans relate to the Class A-II Certificates, Class M Certificates
and Class SB Certificates.
 
         
Group II Net WAC Cap Rate:
  
With respect to any
  
Distribution
  
Date, a per annum rate (which will not be less than zero) equal
to (i) the
  
product
  
of (a) the
  
weighted
  
average
  
of the Net
  
Mortgage
  
Rates of the
  
mortgage 
 
loans in Loan
  
Group II using the Net
Mortgage
  
Rates in effect for the
  
scheduled
  
payments due on such
  
Mortgage
  
Loans
  
during the related due period,
  
and (b) a fraction
expressed as a
  
percentage,
  
the
  
numerator
  
of which is 30 and the
  
denominator 
 
of which is the actual
  
number of days in the related
Interest Accrual Period.
 
         
Group II
  
Principal
  
Distribution
  
Amount:
  
On any
  
Distribution
  
Date,
  
the Class A
  
Principal
  
Distribution
  
Amount for that
Distribution
  
Date multiplied by a fraction,
  
the numerator of which is the portion of the Principal
  
Allocation Amount related to Loan
Group II for that Distribution
  
Date and the denominator of which is the Principal
  
Allocation Amount for all of the Mortgage Loans for
that Distribution Date.
 
         
Group II
  
REMIC Net WAC Rate:
  
With
  
respect to any
  
Distribution
  
Date,
  
the Group II Net WAC Cap Rate for such
  
Distribution
Date.
 
         
Gross Margin:
  
With respect to each
  
adjustable-rate
  
Mortgage
  
Loan, the fixed
  
percentage set forth in the related
  
Mortgage
Note and
  
indicated
  
on the
  
Mortgage
  
Loan
  
Schedule as the "NOTE
  
MARGIN,"
  
which
  
percentage
  
is added to the related
  
Index on each
Adjustment
  
Date to
  
determine
  
(subject to rounding in
  
accordance
  
with the related
  
Mortgage
  
Note,
  
the
  
Periodic
  
Cap, the Maximum
Mortgage Rate and the Minimum Mortgage Rate) the interest rate to
be borne by such Mortgage Loan until the next Adjustment Date.
 
         
HUD:
  
The United States Department of Housing and Urban Development.
 
      
   
Independent:
  
When used with
  
respect to any
  
specified
  
Person,
  
means such a Person
  
who (i) is in fact
  
independent
  
of the
Depositor,
  
the Master Servicer and the Trustee,
  
or any Affiliate
  
thereof,
  
(ii) does not have any direct
  
financial
  
interest or any
material indirect
  
financial
  
interest in the Depositor,
  
the Master Servicer or the Trustee or in an Affiliate
  
thereof,
  
and (iii) is
not
  
connected
  
with the
  
Depositor,
  
the Master
  
Servicer or the
  
Trustee as an officer,
  
employee,
  
promoter,
  
underwriter,
  
trustee,
partner, director or person performing similar functions.
 
         
Index:
  
With respect to any
  
adjustable-rate
  
Mortgage
  
Loan and as to any
  
Adjustment
  
Date
  
therefor,
  
the related
  
index as
stated in the related Mortgage Note.
 
         
Initial
  
Certificate
  
Principal Balance:
  
With respect to each Class of
  
Certificates
  
(other than the Class R
  
Certificates),
the
  
Certificate
  
Principal
  
Balance of such Class of
  
Certificates
  
as of the Closing Date as set forth in the
  
Preliminary
  
Statement
hereto.
 
         
Insurance
  
Proceeds:
  
Proceeds paid in respect of the Mortgage
  
Loans
  
pursuant to any Primary
  
Insurance
  
Policy or any other
related
  
insurance
  
policy covering a Mortgage Loan, to the extent such proceeds are
payable to the mortgagee
  
under the Mortgage,
  
any
Subservicer,
  
the Master Servicer or the Trustee and are not applied to the
restoration of the related
  
Mortgaged
  
Property or released
to the Mortgagor in accordance with the procedures
  
that the Master Servicer would follow in servicing
  
mortgage loans held for its own
account.
 
         
Interest
  
Accrual Period:
  
With respect to the Distribution
  
Date in October 2006, the period
  
commencing the Closing Date and
ending on the day preceding the
  
Distribution
  
Date in October 2006, and with respect to any
  
Distribution
  
Date after the Distribution
Date in October
  
2006,
  
the period
  
commencing
  
on the
  
Distribution
  
Date in the month
  
immediately
  
preceding the month in which such
Distribution Date occurs and ending on the day preceding such
Distribution Date.
 
         
Interest Distribution Amount:
  
For any Distribution Date, the amounts payable pursuant to Section
4.02(c)(i) and (ii).
 
         
Interim Certification:
  
As defined in Section 2.02.
 
         
Late
  
Collections:
  
With respect to any Mortgage Loan, all amounts
  
received
  
during any Due Period,
  
whether as late payments
of Monthly
  
Payments or as Insurance
  
Proceeds,
  
Liquidation
  
Proceeds or otherwise,
  
which
  
represent
  
late payments or collections of
Monthly Payments due but delinquent for a previous Due Period and
not previously recovered.
 
         
LIBOR:
  
With respect to any
  
Distribution
  
Date,
  
the
  
arithmetic
  
mean of the London
  
interbank
  
offered rate
  
quotations for
one-month U.S. Dollar deposits, expressed on a per annum basis,
determined in accordance with Section 1.02.
 
         
LIBOR
  
Business
  
Day:
  
Any day other
  
than (i) a Saturday
  
or Sunday or (ii) a day on which
  
banking
  
institutions
  
in London,
England are required or authorized by law to be closed.
 
         
LIBOR Certificates:
  
Collectively, the Class A Certificates and Class M Certificates.
 
         
LIBOR Rate Adjustment Date: With respect to each
  
Distribution
  
Date, the second LIBOR Business Day immediately
  
preceding the
commencement of the related Interest Accrual Period.
 
         
Limited Repurchase Right Holder:
  
RFC Asset Holdings II, Inc., or its successor.
 
         
Liquidation
  
Proceeds:
  
Amounts (other than Insurance
  
Proceeds) received by the Master Servicer in connection with the
taking
of an entire
  
Mortgaged
  
Property by exercise of the power of eminent domain or condemnation
or in connection with the liquidation of a
defaulted Mortgage Loan through trustee's sale, foreclosure sale or
otherwise, other than REO Proceeds and Subsequent Recoveries.
 
         
Loan Group I:
  
The Mortgage Loans designated on the Mortgage Loan Schedule
attached hereto as Exhibit F-1.
 
         
Loan Group II:
  
The Mortgage Loans designated on the Mortgage Loan Schedule
attached hereto as Exhibit F-2.
 
         
Loan-to-Value
  
Ratio:
  
As of any date,
  
the
  
fraction,
  
expressed
  
as a
  
percentage,
  
the
  
numerator
  
of which is the
  
current
principal
  
balance of the related
  
Mortgage Loan at the date of
  
determination
  
and the
  
denominator of which is the Appraised Value of
the related Mortgaged Property.
 
         
Margin: The Class A-I-1 Margin,
  
Class A-I-2
  
Margin,
  
Class A-I-3 Margin,
  
Class A-I-4 Margin,
  
Class A-II Margin,
  
Class M-1
Margin,
  
Class M-2 Margin,
  
Class M-3 Margin,
  
Class M-4 Margin, Class M-5 Margin, Class M-6 Margin, Class M-7
Margin, Class M-8 Margin
or Class M-9 Margin, as applicable.
 
         
Marker Rate: With respect to the Class SB
  
Certificates or the SB-IO REMIC III
  
Regular
  
Interest and any
  
Distribution
  
Date,
in relation to the REMIC II
  
Regular
  
Interests
  
LT1,
  
LT2,
  
LT3,
  
LT4 and LT-Y1,
  
a per annum rate equal to two (2) times the weighted
average of the
  
Uncertificated
  
REMIC II
  
Pass-Through
  
Rates for REMIC II Regular Interest LT2 and REMIC II Regular
Interest LT3. With
respect to the Class SB
  
Certificates or the SB-IO REMIC III
  
Regular Interest and any
  
Distribution
  
Date, in relation to the REMIC II
Regular
  
Interests
  
LT5, LT6, LT7, LT8 and LT-Y2,
  
a per annum rate equal to two (2) times the weighted
  
average of the
  
Uncertificated
REMIC II Pass-Through Rates for REMIC II Regular Interest LT6 and
REMIC II Regular Interest LT7.
 
         
Master Servicer:
  
As defined in the preamble hereto.
 
         
Maturity Date: With respect to each Class of
  
Certificates
  
representing
  
ownership of REMIC I,
  
REMIC II or REMIC III Regular
Interests or
  
Uncertificated
  
Regular
  
Interests issued by each of REMIC I,
  
REMIC II and REMIC III the latest possible
  
maturity date,
solely for purposes of
  
Section 1.860G-1(a)(4)(iii)
  
of the Treasury
  
Regulations,
  
by which the Certificate
  
Principal Balance of each
such
  
Class of
  
Certificates
  
representing
  
a regular
  
interest
  
in the Trust Fund
  
would be
  
reduced to zero,
  
which is, for each such
regular
  
interest,
  
October 25, 2036,
  
which is the
  
Distribution
  
Date
  
occurring in the month
  
following the last
  
scheduled
  
monthly
payment of the Mortgage Loans.
 
         
Maximum
  
Mortgage Rate: With respect to any
  
adjustable-rate
  
Mortgage Loan, the per annum rate indicated on the Mortgage Loan
Schedule as the "NOTE
  
CEILING,"
  
which rate is the maximum
  
interest
  
rate that may be
  
applicable
  
to such
  
Mortgage Loan at any time
during the life of such Mortgage Loan.
 
         
Maximum Net Mortgage
  
Rate:
  
With respect to any
  
adjustable-rate
  
Mortgage
  
Loan and any date of
  
determination,
  
the Maximum
Mortgage
  
Rate minus the
  
Expense
  
Fee Rate.
  
With
  
respect to any
  
fixed-rate
  
Mortgage
  
Loan and any date of
  
determination,
  
the Net
Mortgage Rate.
 
         
MERS:
  
Mortgage Electronic
  
Registration
  
Systems,
  
Inc., a corporation
  
organized and existing under the laws of the State of
Delaware, or any successor thereto.
 
         
MERS(R)System:
  
The system of recording transfers of Mortgages electronically
maintained by MERS.
 
         
MIN:
  
The Mortgage Identification Number for Mortgage Loans registered
with MERS on the MERS(R)System.
 
         
Minimum
  
Mortgage Rate:
  
With respect to any
  
adjustable-rate
  
Mortgage Loan, a per annum rate equal to the greater of (i) the
Note Margin and (ii) the rate
  
indicated
  
on the Mortgage
  
Loan
  
Schedule as the "NOTE
  
FLOOR,"
  
which rate may be
  
applicable
  
to such
Mortgage Loan at any time during the life of such Mortgage Loan.
 
         
Modified Mortgage Loan:
  
Any Mortgage Loan that has been the subject of a Servicing
Modification.
 
         
Modified
  
Net
  
Mortgage
  
Rate:
  
With respect to any
  
Mortgage
  
Loan that is the subject of a Servicing
  
Modification,
  
the Net
Mortgage Rate minus the rate per annum by which the Mortgage Rate
on such Mortgage Loan was reduced.
 
         
MOM Loan:
  
With respect to any Mortgage Loan,
  
MERS acting as the mortgagee of such Mortgage
  
Loan,
  
solely as nominee for the
originator of such Mortgage Loan and its successors and assigns, at
the origination thereof.
 
         
Monthly
  
Payment:
  
With respect to any Mortgage Loan
  
(including
  
any REO
  
Property)
  
and the Due Date in any Due Period,
  
the
payment of principal
  
and interest due thereon in accordance
  
with the
  
amortization
  
schedule at the time
  
applicable
  
thereto
  
(after
adjustment,
  
if any, for Curtailments and for Deficient
  
Valuations
  
occurring prior to such Due Date but before any adjustment to such
amortization
  
schedule by reason of any
  
bankruptcy,
  
other than a Deficient
  
Valuation,
  
or similar
  
proceeding
  
or any
  
moratorium or
similar
  
waiver or grace period and before any
  
Servicing
  
Modification
  
that
  
constitutes
  
a reduction
  
of the
  
interest
  
rate on such
Mortgage Loan).
 
         
Moody's:
  
Moody's Investors Service, Inc., or its successors in interest.
 
         
Mortgage:
  
With respect to each Mortgage Note, the mortgage,
  
deed of trust or other
  
comparable
  
instrument
  
creating a first
or junior 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 required to be added to the Mortgage File pursuant to
this Agreement.
 
         
Mortgage Loans:
  
Such of the mortgage loans
  
transferred and assigned to the Trustee
  
pursuant to Section 2.01 as from time to
time are held or deemed to be held as a part of the Trust Fund, the
Mortgage Loans
  
originally so held being
  
identified in the initial
Mortgage Loan
  
Schedule,
  
and Qualified
  
Substitute
  
Mortgage
  
Loans held or deemed held as part of the Trust Fund
  
including,
  
without
limitation, each related Mortgage Note, Mortgage and Mortgage File
and all rights appertaining thereto.
 
         
Mortgage Loan
  
Schedule:
  
The lists of the Mortgage
  
Loans
  
attached
  
hereto as
  
Exhibit F-1
  
and Exhibit F-2 (as amended from
time to time to reflect the addition of Qualified
  
Substitute
  
Mortgage Loans),
  
which lists shall set forth at a minimum the following
information as to each Mortgage Loan:
 
(i)
      
the Mortgage Loan identifying number ("RFC LOAN #");
 
(ii)
     
[reserved];
 
(iii)
    
the maturity of the Mortgage Note ("MATURITY
  
DATE," or "MATURITY DT");
 
(iv)
     
for the adjustable-rate Mortgage Loans, the Mortgage Rate as of
origination ("ORIG RATE");
 
(v)
      
the Mortgage Rate as of the Cut-off Date ("CURR RATE");
 
(vi)
     
the Net Mortgage Rate as of the Cut-off Date ("CURR NET");
 
(vii)
    
the
  
scheduled
  
monthly
  
payment of principal,
  
if any, and interest as of the Cut-off Date
  
("ORIGINAL P & I" or "CURRENT P &
               
I");
 
(viii)
   
the Cut-off Date Principal Balance ("PRINCIPAL BAL");
 
(ix)
     
the Loan-to-Value Ratio at origination ("LTV");
 
(x)
      
a code "T," "BT" or "CT" under the column "LN FEATURE,"
  
indicating
  
that the Mortgage Loan is secured by a second or vacation
               
residence (the absence of any such code means the Mortgage Loan is
secured by a primary residence);
 
(xi)
     
a code "N" under the column "OCCP CODE," indicating that the
Mortgage Loan is secured by a non-owner
  
occupied
  
residence (the
               
absence of any such code means the Mortgage Loan is secured by an
owner occupied residence);
 
(xii)
    
for the adjustable-rate Mortgage Loans, the Maximum Mortgage Rate
("NOTE CEILING");
 
(xiii)
   
for the adjustable-rate Mortgage Loans, the maximum Net Mortgage
Rate ("NET CEILING");
 
(xiv)
    
for the adjustable-rate Mortgage Loans, the Note Margin ("NOTE
MARGIN");
 
(xv)
     
for the adjustable-rate Mortgage Loans, the first Adjustment Date
after the Cut-off Date ("NXT INT CHG DT");
 
(xvi)
    
for the adjustable-rate Mortgage Loans, the Periodic Cap ("PERIODIC
DECR" or "PERIODIC INCR");
 
(xvii)
   
[reserved]; and
 
(xviii)
  
for the
  
adjustable-rate
  
Mortgage
  
Loans,
  
the rounding of the
  
semi-annual or annual
  
adjustment to the Mortgage Rate ("NOTE
               
METHOD").
 
         
Such schedules may consist of multiple reports that collectively
set forth all of the information required.
 
         
Mortgage Note:
  
The originally
  
executed note or other evidence of
  
indebtedness
  
evidencing the
  
indebtedness
  
of a Mortgagor
under a Mortgage Loan, together with any modification thereto.
 
         
Mortgage Rate:
  
With respect to any Mortgage Loan, the interest rate borne by the
related
  
Mortgage Note, or any
  
modification
thereto other than a Servicing
  
Modification.
  
The Mortgage Rate on the
  
adjustable-rate
  
Mortgage Loans will adjust on each Adjustment
Date to equal the sum (rounded to the nearest
  
multiple of
  
one-eighth of one percent
  
(0.125%) or up to the nearest
  
one-eighth of one
percent,
  
which are
  
indicated
  
by a "U" on the
  
Mortgage
  
Loan
  
Schedule,
  
except in the case of the
  
adjustable-rate
  
Mortgage
  
Loans
indicated by an "X" on the Mortgage
  
Loan
  
Schedule
  
under the heading "NOTE
  
METHOD"),
  
of the related Index plus the Note Margin,
  
in
each case subject to the applicable Periodic Cap, Maximum Mortgage
Rate and Minimum Mortgage Rate.
 
         
Mortgaged Property:
  
The underlying real property securing a Mortgage Loan.
 
         
Mortgagor:
  
The obligor on a Mortgage Note.
 
         
Net
  
Mortgage
  
Rate:
  
With
  
respect
  
to any
  
Mortgage
  
Loan as of any date of
  
determination,
  
a per annum
  
rate
  
equal to the
Mortgage Rate for such Mortgage Loan as of such date minus the
related Expense Fee Rate.
 
         
Net WAC Cap Rate:
  
The Group I Net WAC Cap Rate, Group II Net WAC Cap Rate or Class M
Net WAC Cap Rate, as applicable.
 
         
Non-United States Person:
  
Any Person other than a United States Person.
 
         
Nonrecoverable
  
Advance:
  
Any Advance
  
previously made or proposed to be made by the Master Servicer or
Subservicer in respect
of a Mortgage Loan (other than a Deleted
  
Mortgage
  
Loan) which,
  
in the good faith judgment of the Master
  
Servicer,
  
will not, or, in
the case of a proposed Advance,
  
would not, be ultimately
  
recoverable by the Master Servicer from related Late Collections,
  
Insurance
Proceeds,
  
Liquidation
  
Proceeds or REO
  
Proceeds.
  
To the extent
  
that any
  
Mortgagor
  
is not
  
obligated
  
under the
  
related
  
Mortgage
documents to pay or reimburse any portion of any Servicing
  
Advances that are outstanding
  
with respect to the related Mortgage Loan as
a result of a
  
modification
  
of such
  
Mortgage
  
Loan by the Master
  
Servicer,
  
which
  
forgives
  
amounts
  
which the Master
  
Servicer
  
or
Subservicer had previously
  
advanced,
  
and the Master Servicer
  
determines
  
that no other source of payment or
  
reimbursement
  
for such
advances is available to it, such Servicing
  
Advances shall be deemed to be
  
Nonrecoverable
  
Advances.
  
The determination by the Master
Servicer that it has made a Nonrecoverable
  
Advance shall be evidenced by a certificate of a Servicing Officer,
  
Responsible Officer or
Vice President or its
  
equivalent or senior officer of the Master
  
Servicer,
  
delivered to the Depositor,
  
the Trustee,
  
and the Master
Servicer setting forth such
  
determination,
  
which shall include any other
  
information or reports obtained by the Master Servicer such
as
  
property
  
operating
  
statements,
  
rent
  
rolls,
  
property
  
inspection
  
reports
  
and
  
engineering
  
reports,
  
which may
  
support
  
such
determinations.
  
Notwithstanding
  
the above,
  
the Trustee shall be entitled to rely upon any
  
determination by the Master Servicer that
any Advance
  
previously made is a
  
Nonrecoverable
  
Advance or that any proposed
  
Advance,
  
if made,
  
would
  
constitute a Nonrecoverable
Advance.
 
         
Nonsubserviced
  
Mortgage
  
Loan:
  
Any Mortgage Loan that, at the time of reference
  
thereto,
  
is not subject to a
  
Subservicing
Agreement.
 
         
Note Margin:
  
With respect to each
  
adjustable-rate
  
Mortgage
  
Loan, the fixed
  
percentage
  
set forth in the related
  
Mortgage
Note and indicated on the Mortgage Loan Schedule as the "NOTE
MARGIN," which
  
percentage is added to the Index on each
  
Adjustment Date
to determine
  
(subject to rounding in accordance
  
with the related
  
Mortgage Note, the Periodic Cap, the Maximum
  
Mortgage Rate and the
Minimum Mortgage Rate) the interest rate to be borne by such
adjustable-rate Mortgage Loan until the next Adjustment Date.
 
   
      
Notional Amount:
  
With respect to the Class SB
  
Certificates or the REMIC II Regular Interest SB-IO,
  
immediately prior to any
Distribution Date, the aggregate of the Uncertificated Principal
Balances of the REMIC I Regular Interests.
 
         
Officers'
  
Certificate:
  
A certificate
  
signed by the Chairman of the Board, the President,
  
a Vice President,
  
Assistant Vice
President,
  
Director,
  
Managing
  
Director,
  
the
  
Treasurer,
  
the
  
Secretary,
  
an Assistant
  
Treasurer or an Assistant
  
Secretary of the
Depositor or the Master Servicer, as the case may be, and delivered
to the Trustee, as required by this Agreement.
 
         
Opinion of Counsel:
  
A written
  
opinion of counsel
  
acceptable to the Trustee and the Master Servicer and which counsel
may be
counsel
  
for the
  
Depositor
  
or the Master
  
Servicer,
  
provided
  
that any
  
Opinion of Counsel
  
(i)
  
referred
  
to in the
  
definition
  
of
"Disqualified
  
Organization"
  
or (ii) relating to the
  
qualification
  
of any REMIC
  
hereunder as a REMIC or
  
compliance
  
with the REMIC
Provisions must, unless otherwise specified, be an opinion of
Independent counsel.
 
         
Optional
  
Termination
  
Date:
  
Any
  
Distribution
  
Date on or after which the Stated
  
Principal
  
Balance (after giving effect to
distributions to be made on such Distribution Date) of the Mortgage
Loans is less than 10.00% of the Cut-off Date Balance.
 
         
Outstanding
  
Mortgage Loan:
  
With respect to the Due Date in any Due Period,
  
a Mortgage Loan (including an REO Property) that
was not the subject of a Principal
  
Prepayment in Full,
  
Cash
  
Liquidation or REO
  
Disposition
  
and that was not purchased,
  
deleted or
substituted for prior to such Due Date pursuant to Section 2.02,
2.03, 2.04 or 4.07.
         
Overcollateralization
  
Amount:
  
With
  
respect to any
  
Distribution
  
Date,
  
the
  
excess,
  
if any, of (a) the
  
aggregate
  
Stated
Principal
  
Balance of the Mortgage Loans before giving effect to distributions
of principal to be made on such
  
Distribution
  
Date over
(b) the aggregate Certificate Principal Balance of the Class A
Certificates and Class M Certificates immediately prior to such
date.
 
         
Overcollateralization Floor:
  
An amount equal to the product of 0.50% and the Cut-off Date
Balance.
 
         
Overcollateralization
  
Increase
  
Amount:
  
With respect to any
  
Distribution
  
Date, the lesser of (a) Excess Cash Flow for that
Distribution
  
Date (to the extent not used to cover the
  
amounts
  
described
  
in clauses
  
(iv) and (v) of the
  
definition
  
of
  
Principal
Distribution
  
Amount
  
as of such 
 
Distribution
  
Date) and (b) the
  
excess of (1) the
  
Required
  
Overcollateralization
  
Amount
  
for such
Distribution Date over (2) the Overcollateralization Amount for
such Distribution Date.
 
         
Overcollateralization
  
Reduction
  
Amount:
  
With
  
respect to any
  
Distribution
  
Date on which the Excess
  
Overcollateralization
Amount
  
is,
  
after
  
taking
  
into
  
account
  
all other
  
distributions
  
to be made on such
  
Distribution
  
Date,
  
greater
  
than
  
zero,
  
the
Overcollateralization
  
Reduction
  
Amount
  
shall 
 
be
  
equal
  
to the
  
lesser
  
of (i) the
  
Excess
  
Overcollateralization
  
Amount
  
for that
Distribution Date and (ii) the Principal Remittance Amount on such
Distribution Date.
 
         
Ownership
  
Interest:
  
With respect to any Certificate,
  
any ownership or security interest in such Certificate,
  
including any
interest in such
  
Certificate as the Holder thereof and any other interest
  
therein,
  
whether direct or indirect,
  
legal or beneficial,
as owner or as pledgee.
 
         
Pass-Through
  
Rate: With respect to each Class of
  
Class A
  
Certificates and Class M
  
Certificates and any Distribution
  
Date,
the least of (i) a per annum rate equal to LIBOR plus the related
Margin for such Distribution
  
Date,
  
(ii) 14.000% per annum and (iii)
the Net WAC Cap Rate for such Distribution Date.
 
         
With respect to the Class SB
  
Certificates
  
and any
  
Distribution
  
Date or the REMIC III
  
Regular
  
Interest SB-IO, a per annum
rate equal to the
  
percentage
  
equivalent
  
of a
  
fraction,
  
the
  
numerator
  
of which is the sum of the amounts
  
calculated
  
pursuant to
clauses (i) through (viii) below, and the denominator of which is
the aggregate
  
principal
  
balance of the REMIC II Regular
  
Interests.
For
  
purposes of
  
calculating
  
the
  
Pass-Through
  
Rate for the Class SB
  
Certificates
  
or the SB-IO
  
REMIC III
  
Regular
  
Interest,
  
the
numerator is equal to the sum of the following components:
 
                  
(i)
      
the
  
Uncertificated
  
Pass-Through
  
Rate for REMIC II
  
Regular
  
Interest
  
LT1 minus the related
  
Marker Rate,
  
       
applied to a notional amount equal to the Uncertificated Principal
Balance of REMIC II Regular Interest LT1;
 
                  
(ii)
     
the
  
Uncertificated
  
Pass-Through
  
Rate for REMIC II
  
Regular
  
Interest
  
LT2 minus the related
  
Marker Rate,
   
      
applied to a notional amount equal to the Uncertificated Principal
Balance of REMIC II Regular Interest LT2;
 
                  
(iii)
    
the Uncertificated
  
Pass-Through Rate for REMIC II Regular Interest LT4 minus twice the
related Marker Rate,
    
     
applied to a notional amount equal to the Uncertificated Principal
Balance of REMIC II Regular Interest LT4;
 
                  
(iv)
     
the
  
Uncertificated
  
Pass-Through
  
Rate for REMIC II Regular
  
Interest
  
LT5 minus the related
  
Marker
  
Rate,
     
    
applied to a notional amount equal to the Uncertificated Principal
Balance of REMIC II Regular Interest LT5;
 
                  
(v)
      
the
  
Uncertificated
  
Pass-Through
  
Rate for REMIC II Regular
  
Interest
  
LT6 minus the related
  
Marker
  
Rate,
      
   
applied to a notional amount equal to the Uncertificated Principal
Balance of REMIC II Regular Interest LT6;
 
                  
(vi)
     
the Uncertificated
  
Pass-Through Rate for REMIC II Regular Interest LT8 minus twice the
related Marker Rate,
       
  
applied to a notional amount equal to the Uncertificated Principal
Balance of REMIC II Regular Interest LT8;
 
                  
(vii)
    
the
  
Uncertificated
  
Pass-Through
  
Rate for REMIC II Regular
  
Interest LT Y1 minus the related
  
Marker Rate,
        
 
applied to a notional amount equal to the Uncertificated Principal
Balance of REMIC II Regular Interest LT-Y1; and
 
                  
(viii)
   
the
  
Uncertificated
  
Pass-Through
  
Rate for REMIC II Regular
  
Interest LT Y2 minus the related
  
Marker Rate,
   
      
applied to a notional amount equal to the Uncertificated Principal
Balance of REMIC II Regular Interest LT-Y2.
 
         
Paying Agent:
  
U.S. Bank National Association or any successor Paying Agent
appointed by the Trustee.
 
         
Percentage
  
Interest:
  
With respect to any Class A
  
Certificate or Class M
  
Certificate,
  
the undivided
  
percentage
  
ownership
interest
  
in the related
  
Class evidenced
  
by such
  
Certificate,
  
which
  
percentage
  
ownership
  
interest
  
shall be equal to the Initial
Certificate
  
Principal
  
Balance thereof divided by the aggregate
  
Initial
  
Certificate
  
Principal Balance of all of the Certificates of
the same Class.
  
The
  
Percentage
  
Interest with respect to a Class SB
  
Certificate or Class R
  
Certificate
  
shall be stated on the face
thereof.
 
         
Periodic
  
Cap:
  
With respect to each
  
adjustable-rate
  
Mortgage
  
Loan,
  
the periodic
  
rate cap that limits the increase or the
decrease of the related Mortgage Rate on any Adjustment Date
pursuant to the terms of the related Mortgage Note.
 
         
Permitted Investments:
  
One or more of the following:
 
         
(i)
      
obligations
  
of or
  
guaranteed
  
as to principal
  
and interest by the United
  
States or any agency or
  
instrumentality
                  
thereof when such obligations are backed by the full faith and
credit of the United States;
 
         
(ii)
     
repurchase
  
agreements
  
on
  
obligations
  
specified
  
in clause (i)
  
maturing
  
not more than one month from the date of
                  
acquisition
  
thereof,
  
provided that the unsecured
  
obligations of the party agreeing to repurchase such
  
obligations
                  
are at the time rated by each Rating Agency in its highest
short-term rating available;
 
         
(iii)
    
federal funds,
  
certificates of deposit,
  
demand deposits,
  
time deposits and bankers'
  
acceptances (which shall each
                  
have an original maturity of not more than 90 days and, in the case
of bankers'
  
acceptances,
  
shall in no event have
                  
an
  
original
  
maturity
  
of more than 365 days or a remaining
  
maturity
  
of more than 30 days)
  
denominated
  
in United
                  
States dollars of any U.S. depository
  
institution or trust company
  
incorporated under the laws of the United States
                  
or any state thereof or of any domestic branch of a foreign
  
depository
  
institution or trust company;
  
provided that
                  
the debt
  
obligations of such
  
depository
  
institution or trust company at the date of acquisition
  
thereof have been
                  
rated by each Rating Agency in its highest
  
short-term rating available;
  
and, provided further that, if the original
                  
maturity of such
  
short-term
  
obligations of a domestic branch of a foreign
  
depository
  
institution or trust company
    
              
shall exceed 30 days, the
  
short-term
  
rating of such
  
institution
  
shall be A-1+ in the case of Standard & Poor's if
                  
Standard & Poor's is a Rating Agency;
 
         
(iv)
     
commercial
  
paper and
  
demand
  
notes
  
(having
  
original
  
maturities
  
of not more
  
than 365
  
days) of any
  
corporation
                  
incorporated
  
under the laws of the United
  
States or any state
  
thereof
  
which on the date of
  
acquisition
  
has been
                  
rated by each Rating
  
Agency in its highest short term rating
  
available;
  
provided
  
that such
  
commercial
  
paper and
                  
demand notes shall have a remaining maturity of not more than 30
days;
 
         
(v)
      
a money
  
market
  
fund or a qualified
  
investment
  
fund rated by each Rating
  
Agency in its highest
  
long-term
  
rating
                  
available (which may be managed by the Trustee or one of its
Affiliates); and
 
         
(vi)
     
other
  
obligations or securities
  
that are acceptable to each Rating Agency as a Permitted
  
Investment
  
hereunder and
                  
will not reduce the rating assigned to any Class of
  
Certificates by such Rating Agency below the then-current rating
                  
assigned to such Certificates by such Rating Agency, as evidenced
in writing;
 
provided,
  
however, that no instrument shall be a Permitted Investment if it
represents,
  
either (1) the right to receive only interest
payments with respect to the underlying debt instrument or (2) the
right to receive both principal and interest
  
payments
  
derived from
obligations
  
underlying
  
such
  
instrument and the principal and interest
  
payments with respect to such
  
instrument
  
provide a yield to
maturity
  
greater than 120% of the yield to maturity at par of such
  
underlying
  
obligations.
  
References
  
herein to the highest rating
available
  
on
  
unsecured
  
long-term
  
debt shall
  
mean AAA in the case of
  
Standard
  
& Poor's
  
and Aaa in the case of
  
Moody's,
  
and for
purposes of this Agreement,
  
any references
  
herein to the highest rating
  
available on unsecured
  
commercial paper and short-term debt
obligations
  
shall mean the following:
  
A-1 in the case of Standard & Poor's and P-1 in the case of
Moody's;
  
provided,
  
however,
  
that
any Permitted
  
Investment
  
that is a short-term debt
  
obligation
  
rated A-1 by Standard & Poor's must satisfy the following
  
additional
conditions:
  
(i) the total
  
amount of debt from A-1
  
issuers
  
must be
  
limited to the
  
investment
  
of monthly
  
principal
  
and
  
interest
payments
  
(assuming fully
  
amortizing
  
collateral);
  
(ii) the total amount of A-1
  
investments
  
must not represent more than 20% of the
aggregate
  
outstanding
  
Certificate Principal Balance of the Certificates and each
investment must not mature beyond 30 days; (iii) the
terms of the debt must have a
  
predetermined
  
fixed
  
dollar
  
amount of
  
principal
  
due at maturity
  
that cannot
  
vary;
  
and (iv) if the
investments
  
may be
  
liquidated
  
prior to their
  
maturity or are being relied on to meet a certain
  
yield,
  
interest
  
must be tied to a
single
  
interest
  
rate
  
index
  
plus a single
  
fixed
  
spread
  
(if any) and must move
  
proportionately
  
with that
  
index.
  
Any
  
Permitted
Investment may be purchased by or through the Trustee or its
Affiliates.
 
         
Permitted
  
Transferee:
  
Any Transferee of a Class R Certificate,
  
other than a Disqualified
  
Organization or Non-United States
Person.
 
         
Person:
  
Any
  
individual,
  
corporation,
  
limited
  
liability
  
company,
  
partnership,
  
joint venture,
  
association,
  
joint-stock
company, trust, unincorporated organization or government or any
agency or political subdivision thereof.
 
         
Prepayment
  
Assumption:
  
With respect to the Class A Certificates and Class M
  
Certificates,
  
the prepayment
  
assumption to be
used for
  
determining the accrual of original issue discount and premium and
market
  
discount on such
  
Certificates
  
for federal income
tax purposes,
  
which (a) with respect to the fixed-rate
  
Mortgage
  
Loans,
  
assumes a constant
  
prepayment
  
rate of one-tenth of 23% per
annum of the then
  
outstanding
  
Stated
  
Principal
  
Balance
  
of the
  
fixed-rate
  
Mortgage
  
Loans in the first
  
month of the life of such
Mortgage
  
Loans and an
  
additional
  
one-tenth of 23% per annum in each month
  
thereafter
  
until the tenth month,
  
and
  
beginning in the
tenth month and in each month
  
thereafter
  
during the life of the
  
fixed-rate
  
Mortgage
  
Loans, a constant
  
prepayment
  
rate of 23% per
annum each month ("23% HEP") and (b) with respect to the
  
adjustable-rate
  
Mortgage Loans assumes a prepayment
  
assumption of 2% of the
constant
  
prepayment rate in month one, increasing by approximately
  
2.545% from month 2 until month 12,
  
a constant prepayment rate of
30% from month 12 to month 22, a constant
  
prepayment
  
rate of 50% from
  
month 23 to month 27,
  
and a constant
  
prepayment
  
rate of 35%
thereafter,
  
used for determining
  
the accrual of original issue discount and premium and market
  
discount on the Class A
  
Certificates
and Class M
  
Certificates
  
for federal
  
income tax purposes.
  
The constant
  
prepayment
  
rate assumes that the stated
  
percentage of the
outstanding Stated Principal Balance of the adjustable-rate
Mortgage Loans is prepaid over the course of a year.
 
         
Prepayment
  
Interest
  
Shortfall:
  
With
  
respect to any
  
Distribution
  
Date and any Mortgage
  
Loan (other than a Mortgage
  
Loan
relating to an REO
  
Property)
  
that was the subject of (a) a Principal
  
Prepayment
  
in Full during the related
  
Prepayment
  
Period,
  
an
amount
  
equal to the excess of one month's
  
interest at the related Net Mortgage
  
Rate (or Modified Net Mortgage
  
Rate in the case of a
Modified
  
Mortgage
  
Loan) on the Stated
  
Principal
  
Balance of such Mortgage Loan over the amount of interest
  
(adjusted to the related
Net Mortgage Rate (or Modified Net Mortgage Rate in the case of a
Modified
  
Mortgage
  
Loan)) paid by the Mortgagor for such
  
Prepayment
Period to the date of such Principal
  
Prepayment in Full or (b) a Curtailment
  
during the prior calendar
  
month, an amount equal to one
month's
  
interest at the related Net
  
Mortgage
  
Rate (or Modified Net
  
Mortgage
  
Rate in the case of a Modified
  
Mortgage
  
Loan) on the
amount of such Curtailment.
 
         
Prepayment Period:
  
With respect to any Distribution Date, the calendar month preceding
the month of distribution.
 
         
Primary
  
Insurance Policy:
  
Each primary policy of mortgage guaranty
  
insurance as indicated by a numeric code on the Mortgage
Loan Schedule with the exception of code "A23," "A34" or "A96"
under the column "MI CO CODE."
 
         
Principal
  
Allocation Amount:
  
With respect to any Distribution Date, the sum of (a) the Principal
  
Remittance Amount for that
Distribution
  
Date,
  
(b) any Realized
  
Losses covered by amounts
  
included in clause (iv) of the
  
definition of Principal
  
Distribution
Amount and (c) the aggregate
  
amount of the principal
  
portion of Realized Losses on the Mortgage Loans in the calendar
month preceding
that
  
Distribution
  
Date, to the extent covered by Excess Cash Flow included in clause
(v) of the definition of Principal
  
Distribution
Amount;
  
provided,
  
however, that on any Distribution Date on which there is (i)
insufficient Subsequent Recoveries to cover all unpaid
Realized Losses on the Mortgage Loans described in clause (b)
above, in determining the Group I Principal
  
Distribution
  
Amount and the
Group II
  
Principal
  
Distribution
  
Amount,
  
Subsequent
  
Recoveries
  
will be
  
allocated
  
to the Class A-I
  
Certificates
  
and Class
  
A-II
Certificates,
  
pro rata, based on the principal
  
portion of unpaid Realized Losses from prior
  
Distribution
  
Dates on the Group I Loans
and Group II Loans,
  
respectively,
  
and (ii) insufficient Excess Cash Flow to cover all Realized Losses
on the Mortgage Loans described
in clause (c) above, in determining
  
the Group I Principal
  
Distribution
  
Amount and the Group II Principal
  
Distribution
  
Amount,
  
the
Excess
  
Cash Flow
  
remaining
  
after the
  
allocation
  
described
  
in clause
  
(b) above or (i) of this
  
proviso,
  
as
  
applicable,
  
will be
allocated to the Class A-I
  
Certificates
  
and Class A-II
  
Certificates,
  
pro rata,
  
based on the principal
  
portion of Realized
  
Losses
incurred during the calendar month preceding that Distribution Date
on the Group I Loans and Group II Loans, respectively.
 
         
Principal
  
Distribution
  
Amount:
  
With respect to any
  
Distribution
  
Date,
  
the lesser of (a) the excess of (x) the sum of (A)
the Available
  
Distribution
  
Amount and (B) with respect to clauses (b)(v) and (vi) below, the
Yield Maintenance
  
Agreement Payment for
that Distribution Date, over (y) the Interest Distribution Amount,
and (b) the sum of:
 
(i)
      
the
  
principal
  
portion
  
of each
  
Monthly
  
Payment
  
received
  
or
  
Advanced
  
with
  
respect
  
to the
  
related
  
Due Period on each
              
Outstanding Mortgage Loan;
 
(ii)
     
the Stated Principal
  
Balance of any Mortgage Loan repurchased
  
during the related
  
Prepayment
  
Period (or deemed to have been
              
so repurchased in accordance with
  
Section 3.07(b))
  
pursuant to
  
Section 2.02,
  
2.03, 2.04 or 4.07 and the amount of any
              
shortfall
  
deposited in the Custodial
  
Account in connection with the substitution of a Deleted Mortgage
Loan pursuant to
              
Section 2.03 or 2.04 during the related Prepayment Period;
 
(iii)
    
the
  
principal
  
portion of all other
  
unscheduled
  
collections,
  
other
  
than
  
Subsequent
  
Recoveries,
  
on the
  
Mortgage
  
Loans
              
(including,
  
without limitation,
  
Principal Prepayments in Full, Curtailments,
  
Insurance Proceeds,
  
Liquidation Proceeds
              
and REO
  
Proceeds)
  
received
  
during the related
  
Prepayment
  
Period (or deemed to have been so
  
received)
  
to the extent
              
applied by the Master Servicer as recoveries of principal of the
Mortgage Loans pursuant to Section 3.14;
 
(iv)
     
the lesser of (1)
  
Subsequent
  
Recoveries
  
for such
  
Distribution
  
Date and (2) the principal
  
portion of any Realized
  
Losses
              
allocated to any Class of Certificates on a prior Distribution Date
and remaining unpaid;
 
(v)
      
the lesser of (1) the
  
Excess
  
Cash Flow for such
  
Distribution
  
Date (to the extent not used
  
pursuant to clause (iv) of this
              
definition on such
  
Distribution
  
Date) and (2) the
  
principal portion of any Realized Losses incurred (or deemed to
have
              
been incurred) on any Mortgage Loans in the calendar month
preceding such Distribution Date; and
 
(vi)
          
the lesser of (1) the Excess Cash Flow for that
  
Distribution
  
Date (to the extent not used
  
pursuant to clauses (iv) and
              
(v) of
  
this
  
definition
  
on such
  
Distribution
  
Date)
  
and
  
(2)
  
the 
 
Overcollateralization
  
Increase
  
Amount
  
for
  
such
              
Distribution Date;
 
minus
 
(vii)
    
(A) the
  
amount
  
of any
  
Overcollateralization
  
Reduction
  
Amount
  
for
  
such
  
Distribution
  
Date
  
and (B)
  
the
  
amount
  
of any
              
Capitalization Reimbursement Amount for such Distribution Date.
 
         
Principal
  
Prepayment:
  
Any payment of principal or other
  
recovery on a Mortgage
  
Loan,
  
including a recovery
  
that takes the
form of Liquidation
  
Proceeds or Insurance
  
Proceeds,
  
which is received in advance of its scheduled Due Date and is not
accompanied by
an amount as to interest
  
representing
  
scheduled
  
interest on such payment due on any date or dates in any month or
months
  
subsequent
to the month of prepayment.
 
         
Principal
  
Prepayment in Full:
  
Any Principal
  
Prepayment
  
made by a Mortgagor of the entire
  
principal
  
balance of a Mortgage
Loan.
         
Principal
  
Remittance
  
Amount:
  
With respect to any Distribution
  
Date, all amounts
  
described in clauses (b)(i) through (iii)
of the definition of Principal Distribution Amount for that
Distribution Date.
 
         
Program Guide:
  
The AlterNet Seller Guide as incorporated
  
into the Residential
  
Funding Seller Guide for mortgage
  
collateral
sellers that participate in Residential
  
Funding's AlterNet Mortgage Program,
  
and Residential
  
Funding's Servicing Guide and any other
subservicing
  
arrangements
  
which Residential
  
Funding has arranged to accommodate the servicing of the Mortgage
Loans and in each case
all supplements and amendments thereto published by Residential
Funding.
 
         
Purchase
  
Price:
  
With
  
respect to any
  
Mortgage
  
Loan (or REO
  
Property)
  
required to be or
  
otherwise
  
purchased on any date
pursuant to Section 2.02,
  
2.03, 2.04 or 4.07, an amount equal to the sum of (i) 100% of the
Stated Principal
  
Balance thereof plus the
principal
  
portion of any related
  
unreimbursed
  
Advances and (ii) unpaid accrued interest at either (a) the
Adjusted Mortgage Rate (or
Modified Net Mortgage Rate in the case of a Modified
  
Mortgage
  
Loan) plus the rate per annum at which the Servicing Fee is
calculated,
or (b) in the case of a purchase
  
made by the Master
  
Servicer,
  
at the Net Mortgage Rate (or Modified Net Mortgage Rate in the case
of
a Modified
  
Mortgage Loan), in each case on the Stated
  
Principal
  
Balance thereof to the first day of the month following the month
of
purchase
  
from the Due Date to which
  
interest was last paid by the
  
Mortgagor.
  
With respect to any
  
Mortgage
  
Loan (or REO
  
Property)
required to be or otherwise
  
purchased on any date pursuant to Section 4.08,
  
an amount equal to the greater of (i) the sum of (a) 100%
of the Stated Principal Balance thereof plus the principal portion
of any related
  
unreimbursed
  
Advances of such Mortgage Loan (or REO
Property)
  
and (b) unpaid
  
accrued
  
interest at either (1) the Adjusted
  
Mortgage
  
Rate (or Modified Net Mortgage Rate in the case of a
Modified
  
Mortgage
  
Loan) plus the rate per annum at which the
  
Servicing Fee is
  
calculated,
  
or (2) in the case of a purchase made by
the Master
  
Servicer,
  
at the Net Mortgage Rate (or Modified Net Mortgage Rate in the case
of a Modified
  
Mortgage
  
Loan), in each case
on the Stated
  
Principal
  
Balance
  
thereof to the first day of the month
  
following
  
the month of
  
purchase
  
from the Due Date to which
interest was last paid by the Mortgagor, and (ii) the fair market
value of such Mortgage Loan (or REO Property).
 
         
Qualified
  
Substitute
  
Mortgage
  
Loan: A Mortgage
  
Loan
  
substituted
  
by
  
Residential
  
Funding or the
  
Depositor for a Deleted
Mortgage Loan which must, on the date of such
  
substitution,
  
as confirmed in an Officers'
  
Certificate
  
delivered to the Trustee,
  
(i)
have an
  
outstanding
  
principal
  
balance,
  
after
  
deduction
  
of the
  
principal
  
portion
  
of the
  
monthly
  
payment
  
due in the
  
month of
substitution
  
(or in the case of a substitution
  
of more than one Mortgage Loan for a Deleted
  
Mortgage Loan, an aggregate
  
outstanding
principal
  
balance,
  
after such deduction),
  
not in excess of the Stated Principal
  
Balance of the Deleted Mortgage Loan (the amount of
any shortfall to be deposited by Residential
  
Funding,
  
in the Custodial
  
Account in the month of
  
substitution);
  
(ii) have a Mortgage
Rate and a Net
  
Mortgage
  
Rate no lower
  
than and not more than 1% per annum
  
higher
  
than the
  
Mortgage
  
Rate and Net
  
Mortgage
  
Rate,
respectively,
  
of the
  
Deleted
  
Mortgage
  
Loan as of the
  
date
  
of
  
substitution;
  
(iii)
  
have a
  
Loan-to-Value
  
Ratio
  
at the
  
time of
substitution
  
no higher than that of the
  
Deleted
  
Mortgage
  
Loan at the time of
  
substitution;
  
(iv) have a
  
remaining
  
term to stated
maturity
  
not
  
greater
  
than
  
(and not more
  
than one year
  
less
  
than)
  
that of the
  
Deleted
  
Mortgage
  
Loan;
  
(v)
  
comply
  
with
  
each
representation
  
and warranty set forth in Sections
  
2.03 and 2.04 hereof and
  
Section 4 of the
  
Assignment
  
Agreement,
  
(other than the
representations
  
and warranties set forth therein with respect to the number of
loans
  
(including the related
  
percentage) in excess of
zero
  
which
  
meet or do not
  
meet a
  
specified
  
criteria);
  
(vi)
  
not be 30
  
days
  
or more
  
Delinquent;
  
(vii)
  
not be
  
subject
  
to the
requirements of HOEPA (as defined in the Assignment
  
Agreement);
  
(viii) have a policy of title insurance,
  
in the form and amount that
is in material
  
compliance
  
with the Program
  
Guide,
  
that was effective as of the closing of such Mortgage Loan, is
valid and binding,
and remains in full force and effect,
  
unless the
  
Mortgage
  
Property is located in the State of Iowa where an
  
attorney's
  
certificate
has been provided as described in the Program
  
Guide;
  
(ix) if the Deleted Loan is not a Balloon Loan,
  
not be a Balloon Loan; (x) with
respect to adjustable rate Mortgage
  
Loans,
  
have a Mortgage Rate that adjusts with the same frequency and based
upon the same Index as
that of the Deleted
  
Mortgage Loan; (xi) with respect to adjustable
  
rate Mortgage Loans,
  
have a Note Margin not less than that of the
Deleted
  
Mortgage Loan;
  
(xii) with respect to adjustable
  
rate Mortgage
  
Loans,
  
have a Periodic Rate Cap that is equal to that of the
Deleted
  
Mortgage Loan;
  
(xiii) with respect to adjustable rate Mortgage
  
Loans,
  
have a next Adjustment Date no later than that of the
Deleted Mortgage Loan, and (xiv) be secured by a lien with the same
lien priority as the Deleted Loan.
 
         
Rating
  
Agency:
  
Each of
  
Standard & Poor's and
  
Moody's.
  
If any agency or a
  
successor
  
is no longer in
  
existence,
  
"Rating
Agency" shall be such
  
statistical
  
credit rating agency,
  
or other
  
comparable
  
Person,
  
designated by the Depositor,
  
notice of which
designation shall be given to the Trustee and the Master Servicer.
 
         
Realized
  
Loss:
  
With respect to each Mortgage Loan (or REO Property) as to which a
Cash
  
Liquidation or REO
  
Disposition
  
has
occurred,
  
an amount (not less than zero) equal to (i) the Stated
  
Principal
  
Balance of the Mortgage
  
Loan (or REO Property) as of the
date of Cash Liquidation or REO Disposition,
  
plus (ii) interest (and REO Imputed
  
Interest,
  
if any) at the Net Mortgage Rate from the
Due Date as to which
  
interest
  
was last
  
paid or
  
advanced
  
to
  
Certificateholders
  
up to the last day of the
  
month in which the Cash
Liquidation (or REO Disposition)
  
occurred on the Stated Principal Balance of such Mortgage Loan (or
REO Property)
  
outstanding
  
during
each Due Period that such
  
interest was not paid or advanced,
  
minus (iii) the
  
proceeds,
  
if any,
  
received
  
during the month in which
such Cash
  
Liquidation (or REO Disposition)
  
occurred,
  
to the extent applied as recoveries of interest at the Net Mortgage
Rate and to
principal of the Mortgage Loan, net of the portion
  
thereof
  
reimbursable
  
to the Master
  
Servicer or any
  
Subservicer
  
with respect to
related
  
Advances,
  
Servicing
  
Advances or other expenses as to which the Master 
 
Servicer or Subservicer is entitled to
  
reimbursement
thereunder
  
but which have not been
  
previously
  
reimbursed.
  
With
  
respect to each
  
Mortgage
  
Loan which is the subject of a Servicing
Modification,
  
(a) (1) the amount by which the interest
  
portion of a Monthly
  
Payment or the
  
principal
  
balance of such Mortgage Loan
was
  
reduced or (2) the sum of any other
  
amounts
  
owing under the
  
Mortgage
  
Loan that were
  
forgiven
  
and that
  
constitute
  
Servicing
Advances that are
  
reimbursable
  
to the Master
  
Servicer or a
  
Subservicer,
  
and (b) any such amount with respect to a Monthly
  
Payment
that was or would have been due in the month immediately
  
following the month in which a Principal
  
Prepayment or the Purchase Price of
such
  
Mortgage
  
Loan is received or is deemed to have been
  
received.
  
With respect to each
  
Mortgage Loan which has become the subject
of a Deficient
  
Valuation,
  
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 which has become the object of a Debt
  
Service
  
Reduction,
  
the amount of such Debt Service
  
Reduction.
  
Notwithstanding
the above,
  
neither a Deficient
  
Valuation nor a Debt Service Reduction shall be deemed a Realized
Loss hereunder so long as the Master
Servicer
  
has
  
notified
  
the
  
Trustee in writing
  
that the Master
  
Servicer
  
is
  
diligently
  
pursuing
  
any
  
remedies
  
that may exist in
connection with the
  
representations
  
and warranties made regarding the related
  
Mortgage Loan and either (A) the related Mortgage Loan
is not in default
  
with regard to payments due
  
thereunder
  
or (B)
  
delinquent
  
payments of
  
principal
  
and interest
  
under the related
Mortgage Loan and any premiums on any applicable
  
primary hazard
  
insurance
  
policy and any related escrow
  
payments in respect of such
Mortgage Loan are being advanced on a current basis by the Master
  
Servicer or a
  
Subservicer,
  
in either case without giving effect to
any Debt Service Reduction.
 
         
Realized Losses
  
allocated to the Class SB
  
Certificates
  
shall be allocated first to the REMIC III
  
Regular Interest SB-IO in
reduction of the accrued but unpaid
  
interest
  
thereon until such accrued and unpaid
  
interest shall have been reduced to zero and then
to the REMIC III Regular Interest SB-PO in reduction of the
Principal Balance thereof.
 
         
To the extent the Master
  
Servicer
  
receives
  
Subsequent
  
Recoveries
  
with
  
respect to any
  
Mortgage
  
Loan,
  
the amount of the
Realized Loss with respect to that Mortgage Loan will be reduced to
the extent such
  
recoveries
  
are applied to reduce the
  
Certificate
Principal Balance of any Class of Certificates on any Distribution
Date.
 
         
Record Date: With respect to each Distribution Date and the LIBOR
  
Certificates,
  
the Business Day immediately
  
preceding such
Distribution
  
Date. With respect to each
  
Distribution
  
Date and the
  
Certificates
  
(other than the LIBOR 
 
Certificates),
  
the close of
business on the last Business Day of the month next preceding the
month in which the related
  
Distribution
  
Date occurs,
  
except in the
case of the first Record Date which shall be the Closing Date.
 
         
Reference Bank Rate:
  
As defined in Section 1.02.
 
         
Regular Certificates:
  
The Class A Certificates, Class M Certificates and Class SB
Certificates.
 
         
Regulation AB: Subpart
  
229.1100 - Asset Backed
  
Securities
  
(Regulation
  
AB), 17 C.F.R.ss.ss.229.1100-229.1123,
  
as such may be
amended
  
from time to time,
  
and subject to such
  
clarification
  
and
  
interpretation
  
as have been
  
provided by the
  
Commission
  
in the
adopting release (Asset-Backed
  
Securities,
  
Securities Act Release No. 33-8518, 70 Fed. Reg. 1,506, 1,531
(January 7, 2005)) or by the
staff of the Commission, or as may be provided by the Commission or
its staff from time to time.
 
         
Relief Act:
  
The Servicemembers Civil Relief Act, formerly known as the
Soldiers' and Sailors' Civil Relief Act of 1940.
 
         
Relief Act
  
Shortfalls:
  
Interest
  
shortfalls on the Mortgage Loans
  
resulting
  
from the Relief Act or similar
  
legislation or
regulations.
 
         
REMIC:
  
A "real estate
  
mortgage
  
investment
  
conduit"
  
within the meaning of
  
Section 860D
  
of the Code. As used herein,
  
the
term "REMIC" shall mean REMIC I, REMIC II or REMIC III.
 
         
REMIC
  
Administrator:
  
Residential
  
Funding
  
Corporation.
  
If Residential Funding Corporation is found by a court of competent
jurisdiction
  
to no longer be able to fulfill its
  
obligations
  
as REMIC
  
Administrator
  
under this
  
Agreement
  
the Master
  
Servicer or
Trustee
  
acting as successor
  
Master
  
Servicer
  
shall
  
appoint a successor
  
REMIC
  
Administrator,
  
subject to
  
assumption
  
of the REMIC
Administrator obligations under this Agreement.
 
         
REMIC I:
  
The segregated pool of assets subject
  
hereto,
  
constituting a portion of the primary trust created hereby and to
be
administered
  
hereunder,
  
exclusive of the Yield
  
Maintenance
  
Agreement,
  
which is not an asset of any REMIC,
  
with respect to which a
separate REMIC election is to be made, consisting of:
 
                  
(i)
      
the Mortgage Loans and the related Mortgage Files;
 
                  
(ii)
     
all
  
payments on and
  
collections
  
in respect of the
  
Mortgage
  
Loans due after the Cut-off Date (other than
         
Monthly
  
Payments due in the month of the Cut-off Date) as shall be on
deposit in the Custodial
  
Account or in the Certificate
         
Account and identified as belonging to the Trust Fund;
 
                  
(iii)
    
property
   
which
   
secured
  
a
  
Mortgage
   
Loan
  
and
  
which
  
has
  
been
   
acquired
  
for
  
the
  
benefit
  
of
  
the
         
Certificateholders by foreclosure or deed in lieu of foreclosure;
 
                  
(iv)
   
  
the hazard insurance policies and Primary Insurance Policies
pertaining to the Mortgage Loans, if any; and
 
                  
(v)
      
all proceeds of clauses (i) through (iv) above.
 
         
REMIC I Available Distribution Amount:
  
The Available Distribution Amount.
 
         
REMIC I Distribution
  
Amount:
  
For any Distribution
  
Date, the REMIC I Available
  
Distribution
  
Amount shall be distributed to
the REMIC I Regular Interests and Component I of the Class R
Certificates in the following amounts and priority:
 
         
(a)
      
To the extent of the portion of the REMIC I Available Distribution
Amount related to Loan Group I:
 
                  
(i)
      
first, to REMIC I Y-1 and REMIC I Z-1 Regular Interests,
  
concurrently,
  
the Uncertificated Accrued Interest
for such Regular
  
Interests
  
remaining unpaid from previous
  
Distribution
  
Dates, pro rata according to their respective shares of such
unpaid amounts;
 
                  
(ii)
     
second,
  
to the REMIC I Y-1 and REMIC I Z-1 Regular
  
Interests,
  
concurrently,
  
the
  
Uncertificated
  
Accrued
Interest for such Classes for the current
  
Distribution Date, pro rata according to their respective
  
Uncertificated
  
Accrued Interest;
and
 
                  
(iii)
    
third, to the REMIC I Y-1 and REMIC I Z-1 Regular Interests,
  
the REMIC I Y-1 Principal
  
Distribution Amount
and the REMIC I Z-1 Principal Distribution Amount, respectively.
 
         
(b)
      
To the extent of the portion of the REMIC I Available Distribution
Amount related to Loan Group II:
 
          
        
(i)
      
first,
  
to the
  
REMIC I Y-2 and REMIC I Z-2 Regular
  
Interests,
  
concurrently,
  
the
  
Uncertificated
  
Accrued
Interest for such Classes
  
remaining unpaid from previous
  
Distribution
  
Dates,
  
pro rata according to their respective
  
shares of such
unpaid amounts;
 
                  
(ii)
     
second,
  
to the REMIC I Y-2 and REMIC I Z-2 Regular
  
Interests,
  
concurrently,
  
the
  
Uncertificated
  
Accrued
Interest for such Classes for the current
  
Distribution Date, pro rata according to their respective
  
Uncertificated
  
Accrued Interest;
and
 
                  
(iii)
    
third, to the REMIC I Y-2 and REMIC I Z-2 Regular Interests,
  
the REMIC I Y-2 Principal
  
Distribution Amount
and the REMIC I Z-2 Principal Distribution Amount, respectively.
 
         
(c)
      
To the extent of the REMIC I
  
Available
  
Distribution
  
Amounts for Group I and
  
Group II for such
  
Distribution
  
Date
remaining after payment of the amounts pursuant to paragraphs (a)
and (b) of this definition of "REMIC I Distribution Amount:"
 
  
                
(i)
      
first,
  
to each
  
Class of
  
REMIC I Y and REMIC I Z Regular
  
Interests,
  
pro rata
  
according to the amount of
unreimbursed
  
Realized Losses allocable to principal
  
previously
  
allocated to each such Regular Interest,
  
the aggregate amount of any
distributions
  
to the
  
Certificates as
  
reimbursement
  
of such Realized Losses on such
  
Distribution
  
Date pursuant to clause (xiii) in
Section 4.02(c);
  
provided,
  
however,
  
that any amounts
  
distributed
  
pursuant to this paragraph
  
(c)(i) of this definition of "REMIC I
Distribution
  
Amount"
  
shall not cause a
  
reduction
  
in the
  
Uncertificated
  
Principal
  
Balances
  
of any of the REMIC I Y and REMIC I Z
Regular Interests; and
 
                  
(ii)
     
second, to Component I of the Class R Certificates, any remaining
amount.
 
         
REMIC I Interests:
  
The REMIC I Regular Interests and the Class R I Certificates.
 
         
REMIC I Y
  
Principal Reduction Amounts:
  
For any Distribution Date the amounts by which the Uncertificated
  
Principal Balances
of the REMIC I Y-1 Regular
  
Interest and REMIC I Y-2 Regular Interest
  
respectively
  
will be reduced on such
  
Distribution
  
Date by the
allocation of Realized Losses and the distribution of principal,
determined as follows:
 
         
First, for each of Loan Group I and Loan Group II determine the
related Group REMIC Net WAC Cap Rate for distributions of
interest that will be made on the next succeeding Distribution Date
(the "Group Interest Rate").
  
The REMIC I Principal Reduction
Amount for each of the REMIC I Y Regular Interests will be
determined pursuant to the "Generic solution for the REMIC I Y
Regular
Interests" set forth below (the "Generic Solution") by making the
following identifications among the Loan Groups and their related
REMIC I Y Regular Interests and REMIC I Z Regular Interests:
 
                  
A.
       
Determine which Loan Group has the lower Group REMIC Net WAC Cap
Rate.
  
That Loan Group will be identified
with Loan Group AA and the REMIC I Y Regular Interests and REMIC I
Z Regular Interests related to that Loan Group will be
respectively identified with the REMIC I YAA and REMIC I ZAA
Regular Interests.
  
The Group Interest Rate for that Loan Group will be
identified with J%.
  
If the two Loan Groups have the same Group Interest Rate pick one
for this purpose, subject to the restriction
that each Loan Group may be picked only once in the course of any
such selections pursuant to paragraphs A and B of this definition.
 
                  
B.
       
Determine which Loan Group has the higher Group REMIC Net WAC Cap
Rate.
  
That Loan Group will be identified
with Loan Group BB and the REMIC I Y Regular Interests and REMIC I
Z Regular Interests related to that Group will be respectively
identified with the REMIC I YBB and REMIC I ZBB Regular Interests.
  
The Group Interest Rate for that Loan Group will be identified
with K%.
  
If the two Loan Groups have the same Group Interest Rate the Loan
Group not selected pursuant to paragraph A, above, will
be selected for purposes of this paragraph B.
 
         
Second,
  
apply the
  
Generic
  
Solution
  
set
  
forth
  
below to
  
determine
  
the
  
REMIC I Y
  
Principal
  
Reduction
  
Amounts
  
for the
Distribution Date using the identifications made above.
 
         
GENERIC
  
SOLUTION
  
FOR THE
  
REMIC I Y
  
PRINCIPAL
  
REDUCTION
  
AMOUNTS:
  
For any
  
Distribution
  
Date,
  
the
  
amounts by which the
Uncertificated
  
Principal
  
Balances of REMIC I YAA and REMIC I ZAA Regular Interests
  
respectively will be reduced on such Distribution
Date by the allocation of Realized Losses and the distribution of
principal, determined as follows:
 
                  
J% and K% represent the interest rates on Loan Group AA and Loan
Group BB respectively.
  
J% less than K%.
 
         
For purposes of the succeeding formulas the following symbols shall
have the meanings set forth below:
 
                  
PJB =
    
the Loan Group AA Subordinate Balance after the allocation of
Realized Losses and distributions of
principal on such Distribution Date.
 
                  
PKB =
    
the Loan Group BB Subordinate Balance after the allocation of
Realized Losses and distributions of
principal on such Distribution Date.
 
                  
R =
      
the Class CB Pass Through Rate = (J%PJB + K%PKB)/(PJB + PKB)
 
                  
Yj =
     
the REMIC I YAA Principal Balance after distributions on the prior
Distribution Date.
 
                  
Yk =
     
the REMIC I YBB Principal Balance after distributions on the prior
Distribution Date.
 
                  
(DELTA)Yj =
       
the REMIC I YAA Principal Reduction Amount.
 
      
            
(DELTA)Yk =
       
the REMIC I YBB Principal Reduction Amount.
 
                  
Zj =
     
the REMIC I ZAA Principal Balance after distributions on the prior
Distribution Date.
 
                  
Zk =
     
the REMIC I ZBB Principal Balance after distributions on the prior
Distribution Date.
 
                  
(DELTA)Zj =
       
the REMIC I ZAA Principal Reduction Amount.
 
                         
=
          
(DELTA)Pj - (DELTA)Yj
 
                  
(DELTA)Zk =
       
the REMIC I ZBB Principal Reduction Amount.
 
                         
=
          
(DELTA)Pk - (DELTA)Yk
                  
Pj =
     
the aggregate Uncertificated Principal Balance of the REMIC I YAA
and REMIC I ZAA Regular Interests after
distributions on the prior Distribution Date, which is equal to the
aggregate principal balance of the Group AA Loans.
 
                  
Pk =
     
the aggregate Uncertificated Principal Balance of the REMIC I YBB
and REMIC I ZBB Regular Interests after
distributions on the prior Distribution Date, which is equal to the
aggregate principal balance of the Loan Group BB Mortgage Loans.
 
                  
(DELTA)Pj =
       
the aggregate principal reduction resulting on such Distribution
Date on the Loan Group AA
Mortgage Loans as a result of principal distributions (exclusive of
any amounts distributed pursuant to clauses (c)(i) or (c)(ii) of
the definition of REMIC I Distribution Amount) to be made and
Realized Losses to be allocated on such Distribution Date, if
applicable, which is equal to the aggregate of the REMIC I YAA and
REMIC I ZAA Principal Reduction Amounts.
 
                  
(DELTA)Pk=
        
the aggregate principal reduction resulting on such Distribution
Date on the Loan Group BB
Mortgage Loans as a result of principal distributions (exclusive of
any amounts distributed pursuant to clauses (c)(i) or (c)(ii) of
the definition of REMIC I Distribution Amount) to be made and
realized losses to be allocated on such Distribution Date, which is
equal to the aggregate of the REMIC I YBB and REMIC I ZBB Principal
Reduction Amounts.
 
                  
(alpha) =
         
.0005
 
                  
(gamma) =
         
(R - J%)/(K% - R).
  
(gamma) is a non-negative number unless its denominator is zero, in
which
event it is undefined.
 
                  
If (gamma) is zero, (DELTA)Yk = Yk and (DELTA)Yj =
(Yj/Pj)(DELTA)Pj.
 
                  
If (gamma) is undefined, (DELTA)Yj = Yj, (DELTA)Yk =
(Yk/Pk)(DELTA)Pk. if denominator
 
                  
In the remaining situations, (DELTA)Yk and (DELTA)Yj shall be
defined as follows:
 
1.
       
If Yk - (alpha)(Pk - (DELTA)Pk) = greater than 0, Yj- (alpha)(Pj -
(DELTA)Pj) = greater than 0, and (gamma) (Pj - (DELTA)Pj) less than
(Pk - (DELTA)Pk),
     
(DELTA)Yk = Yk - (alpha)(gamma) (Pj - (DELTA)Pj) and (DELTA)Yj = Yj
- (alpha)(Pj - (DELTA)Pj).
2.
       
If Yk - (alpha)(Pk - (DELTA)Pk) = greater than 0, Yj - (alpha)(Pj -
(DELTA)Pj) = greater than 0, and (gamma) (Pj - (DELTA)Pj) = greater
than (Pk - (DELTA)Pk),
     
(DELTA)Yk = Yk - (alpha)(Pk - (DELTA)Pk) and (DELTA)Yj = Yj -
((alpha)/(gamma))(Pk - (DELTA)Pk).
3.
       
If Yk - (alpha)(Pk - (DELTA)Pk) less than 0, Yj - (alpha)(Pj -
(DELTA)Pj) = greater than 0, and Yj - (alpha)(Pj - (DELTA)Pj) =
greater than
     
Yj - (Yk/(gamma)), (DELTA)Yk = Yk - (alpha)(gamma) (Pj - (DELTA)Pj)
and (DELTA)Yj = Yj - (alpha)(Pj - (DELTA)Pj).
4.
       
If Yk - (alpha)(Pk - (DELTA)Pk) less than 0, Yj - (Yk/(gamma)) =
greater than 0, and Yj - (alpha)(Pj - (DELTA)Pj) less than = Yj -
(Yk/(gamma)),
     
(DELTA)Yk = 0 and (DELTA)Yj = Yj - (Yk/(gamma)).
5.
       
If Yj - (alpha)(Pj - (DELTA)Pj) less than 0, Yj - (Yk/(gamma)) less
than 0, and Yk - (alpha)(Pk - (DELTA)Pk) less than= Yk -
((gamma)Yj),
     
(DELTA)Yk = Yk - ((gamma)Yj) and (DELTA)Yj = 0.
6.
       
If Yj - (alpha)(Pj - (DELTA)Pj) less than 0, Yk - (alpha)(Pk -
(DELTA)Pk) = greater than 0, and Yk - (alpha)(Pk - (DELTA)Pk) =
greater than
     
Yk - ((gamma)Yj), (DELTA)Yk = Yk - (alpha)(Pk - (DELTA)Pk) and
(DELTA)Yj = Yj - ((alpha)/(gamma))(Pk - (DELTA)Pk).
 
         
The purpose of the foregoing
  
definitional
  
provisions
  
together with the related
  
provisions
  
allocating
  
Realized Losses and
defining the REMIC I Y and REMIC I Z Principal
  
Distribution
  
Amounts is to accomplish
  
the following
  
goals in the following
  
order of
priority:
 
1.
       
Making the ratio of Yk to Yj equal to (gamma) after taking account
of the
  
allocation
  
Realized
  
Losses and the
  
distributions
     
that will be made through end of the Distribution Date to which
such provisions
  
relate and assuring that the Principal
  
Reduction
     
Amount for each of the REMIC I YAA,
  
REMIC I YBB,
  
REMIC I ZAA and REMIC I ZBB Regular
  
Interests is greater than or equal to zero
     
for such Distribution Date;
 
2.
       
Making (i) the
  
REMIC I
  
YAA
  
Principal
  
Balance
  
less than or equal to 0.0005 of the sum of the
  
REMIC I
  
YAA and REMIC I ZAA
     
principal
  
balances
  
and (ii) the REMIC I YBB
  
principal
  
balances
  
less than or equal to 0.0005 of the sum of the REMIC I YBB and
     
REMIC I ZBB Principal
  
Balances in each case after giving effect to allocations of
Realized
  
Losses and
  
distributions
  
to be made
     
through the end of the Distribution Date to which such provisions
relate; and
 
3.
       
Making
  
the
  
larger
  
of (a) the
  
fraction
  
whose
  
numerator
  
is Yk and whose
  
denominator
  
is the sum of Yk and Zk and (b) the
     
fraction whose
  
numerator is Yj and whose
  
denominator is the sum of Yj, and Zj as large as possible while
  
remaining less than or
     
equal to 0.0005.
 
                  
In the event of a failure of the foregoing portion of the
definition of REMIC I Y Principal Reduction Amount to
accomplish both of goals 1 and 2 above, the amounts thereof should
be adjusted so as to accomplish such goals within the requirement
that each REMIC I Y Principal Reduction Amount must be less than or
equal to the sum of (a) the principal Realized Losses to be
allocated on the related Distribution Date for the related Pool and
(b) the remainder of the Available Distribution Amount for the
related Pool or after reduction thereof by the distributions to be
made on such Distribution in respect of interest on the related
REMIC I Y and REMIC I Z Regular Interests, or, if both of such
goals cannot be accomplished within such requirement, such
adjustment
as is necessary shall be made to accomplish goal 1 within such
requirement.
  
In the event of any conflict among the provisions of the
definition of the REMIC I Y Principal Reduction Amounts, such
conflict shall be resolved on the basis of the goals and their
priorities set forth above within the requirement set forth in the
preceding sentence.
 
         
REMIC I
  
Realized
  
Losses:
  
Realized
  
Losses on Group I
  
Loans and Group II
  
Loans shall be
  
allocated to the REMIC I
  
Regular
Interests as follows:
  
(1) The interest
  
portion of Realized
  
Losses on Group I Loans, if any, shall be allocated among the REMIC
I Y-1
and REMIC I Z-1 Regular Interests pro rata according to the amount
of interest accrued but unpaid thereon,
  
in reduction
  
thereof;
  
and
(2) the
  
interest
  
portion of Realized
  
Losses on Group II
  
Loans,
  
if any,
  
shall be
  
allocated
  
among the REMIC I Y-2 and REMIC I Z-2
Regular
  
Interests
  
pro rata
  
according
  
to the amount of interest
  
accrued but unpaid
  
thereon,
  
in
  
reduction
  
thereof.
  
Any interest
portion of such Realized Losses in excess of the amount
  
allocated
  
pursuant to the preceding
  
sentence shall be treated as a principal
portion of Realized Losses not attributable to any specific
  
Mortgage Loan in such Loan Group and allocated
  
pursuant to the succeeding
sentences.
  
The principal
  
portion of Realized
  
Losses with respect to Loan Group I and Loan Group II shall be
allocated to the REMIC I
Regular Interests as follows:
  
(1) The principal portion of Realized Losses on Group I Loans shall
be allocated,
  
first, to the REMIC I
Y-1 Regular Interest to the extent of the REMIC I Y-1 Principal
  
Reduction Amount in reduction of the Uncertificated
  
Principal Balance
of such REMIC I
  
Regular
  
Interest and,
  
second,
  
the
  
remainder,
  
if any, of such principal
  
portion of such Realized
  
Losses shall be
allocated to the REMIC I Z-1 Regular
  
Interest in reduction of the
  
Uncertificated
  
Principal
  
Balance
  
thereof;
  
and (2) the principal
portion of
  
Realized
  
Losses on Group II
  
Loans shall be
  
allocated,
  
first,
  
to the REMIC I Y-2 Regular
  
Interest to the extent of the
REMIC I Y-2 Principal
  
Reduction Amount in reduction of the Uncertificated
  
Principal Balance of such Regular Interest and, second, the
remainder,
  
if any, of such
  
principal
  
portion of such
  
Realized
  
Losses
  
shall be
  
allocated
  
to the REMIC I Z-2 Regular
  
Interest in
reduction of the Uncertificated Principal Balance thereof.
 
         
REMIC I Regular Interests:
  
REMIC I Regular Interest Y-1, Y-2, Z-1 and Z-2.
 
         
REMIC I
  
Regular
  
Interest
  
Y-1: A regular
  
interest
  
in
  
REMIC I
  
that is held as an asset of
  
REMIC II,
  
that has an initial
principal balance equal to the related
  
Uncertificated
  
Principal Balance,
  
that bears interest at the related
  
Uncertificated
  
REMIC I
Pass-Through Rate, and that has such other terms as are described
herein.
 
         
REMIC I Regular Interest Y-1 Principal
  
Distribution
  
Amount:
  
For any Distribution
  
Date, the excess,
  
if any, of the REMIC I
Regular Interest Y-1 Principal
  
Reduction Amount for such
  
Distribution
  
Date over the Realized Losses allocated to the REMIC I Regular
Interest Y-1 on such Distribution Date.
 
         
REMIC I
  
Regular
  
Interest
  
Y-2: A regular
  
interest
  
in
  
REMIC I
  
that is held as an asset of
  
REMIC II,
  
that has an initial
principal balance equal to the related
  
Uncertificated
  
Principal Balance,
  
that bears interest at the related
  
Uncertificated
  
REMIC I
Pass-Through Rate, and that has such other terms as are described
herein.
 
         
REMIC I Regular Interest Y-2 Principal
  
Distribution
  
Amount:
  
For any Distribution
  
Date, the excess,
  
if any, of the REMIC I
Regular Interest Y-2 Principal
  
Reduction Amount for such
  
Distribution
  
Date over the Realized Losses allocated to the REMIC I Regular
Interest Y-2 on such Distribution Date.
 
         
REMIC I
  
Regular
  
Interest
  
Z-1: A regular
  
interest
  
in
  
REMIC I
  
that is held as an asset of
  
REMIC II,
  
that has an initial
principal balance equal to the related
  
Uncertificated
  
Principal Balance,
  
that bears interest at the related
  
Uncertificated
  
REMIC I
Pass-Through Rate, and that has such other terms as are described
herein.
 
         
REMIC I Regular Interest Z-1 Principal
  
Distribution
  
Amount:
  
For any Distribution
  
Date, the excess,
  
if any, of the REMIC I
Regular Interest Z-1 Principal
  
Reduction Amount for such
  
Distribution
  
Date over the Realized Losses allocated to the REMIC I Regular
Interest Z-1 on such Distribution Date.
 
         
REMIC I
  
Regular
  
Interest
  
Z-2: A regular
  
interest
  
in
  
REMIC I
  
that is held as an asset of
  
REMIC II,
  
that has an initial
principal balance equal to the related
  
Uncertificated
  
Principal Balance,
  
that bears interest at the related
  
Uncertificated
  
REMIC I
Pass-Through Rate, and that has such other terms as are described
herein.
 
         
REMIC I Regular Interest Z-2 Principal
  
Distribution
  
Amount:
  
For any Distribution
  
Date, the excess,
  
if any, of the REMIC I
Regular Interest Z-2 Principal
  
Reduction Amount for such
  
Distribution
  
Date over the Realized Losses allocated to the REMIC I Regular
Interest Z-2 on such Distribution Date.
 
       
  
REMIC I Z
  
Principal
  
Reduction
  
Amounts:
  
For any
  
Distribution
  
Date,
  
the
  
amounts
  
by which the
  
Uncertificated
  
Principal
Balances
  
of the
  
REMIC I
  
Z-1 and
  
REMIC I Z-2
  
Regular
  
Interests,
  
respectively,
  
will be reduced on such
  
Distribution
  
Date by the
allocation
  
of Realized
  
Losses and the
  
distribution
  
of
  
principal,
  
which shall be in each case the excess of (A) the sum of (x) the
excess of the REMIC I
  
Available
  
Distribution
  
Amount for the related Loan Group (i.e. the "related Group" for the
REMIC I Z-1 Regular
Interest is Group I and the
  
"related
  
Loan Group" for the REMIC I Z-2 Regular
  
Interest is Loan
  
Group II)
  
exclusive of any amount in
respect of
  
Subsequent
  
Recoveries
  
included
  
therein over the amount
  
thereof
  
distributable
  
in respect of interest on such REMIC I Z
Regular
  
Interest and the related
  
REMIC I Y Regular
  
Interest and (iv) to such
  
REMIC I Z Regular
  
Interest and the related
  
REMIC I Y
Regular
  
Interest
  
pursuant to the
  
definition
  
of "REMIC I
  
Distribution
  
Amount" and (y) the amount of Realized
  
Losses
  
allocable to
principal for the related Loan Group over (B) the REMIC I Y
Principal Reduction Amount for the related Loan Group.
 
         
REMIC II:
  
The
  
segregated
  
pool of assets subject
  
hereto,
  
constituting a portion of the primary trust created hereby and to
be administered hereunder, with respect to which a separate REMIC
election is to be made, consisting of the REMIC I Regular
Interests.
 
         
REMIC II
  
Available
  
Distribution
  
Amount:
  
For any Distribution Date, the amount distributed from REMIC I to
REMIC II on such
Distribution Date in respect of the REMIC I Regular Interests.
 
         
REMIC II Distribution Amount:
 
         
(a)
      
On each
  
Distribution
  
Date,
  
the following
  
amounts,
  
in the following
  
order of priority,
  
shall be
  
distributed by
REMIC II to REMIC III on account of the REMIC II Regular Interests
related to Loan Group I:
 
                  
(i)
      
to the extent of the portion of the REMIC II Available
  
Distribution Amount related to Group I, to REMIC III
as the holder of REMIC II
  
Regular
  
Interests
  
LT1, LT2, LT3, LT4 and LT-Y1,
  
pro rata, in an amount equal to (A) their
  
Uncertificated
Accrued
  
Interest for such
  
Distribution
  
Date, plus (B) any amounts in respect
  
thereof
  
remaining
  
unpaid from previous
  
Distribution
Dates; and
 
                  
(ii)
     
on each
  
Distribution
  
Date,
  
to
  
REMIC III as the holder of the REMIC II
  
Regular
  
Interests,
  
in an amount
equal to the remainder of such portion of the REMIC II Available
  
Distribution
  
Amount after the distributions
  
made pursuant to clause
(i) above, allocated as follows (except as provided below):
 
                           
(A)
      
in respect of the REMIC II Regular
  
Interests LT2, LT3, LT4 and LT-Y1,
  
their respective 
 
Principal
Distribution Amounts;
 
                           
(B)
      
in respect of the REMIC II
  
Regular Interest LT1 any remainder until the
  
Uncertificated
  
Principal
Balance thereof is reduced to zero;
 
                           
(C)
      
any remainder in respect of the REMIC II Regular
  
Interests LT2, LT3 and LT4, pro rata according to
their respective
  
Uncertificated
  
Principal
  
Balances as reduced by the
  
distributions
  
deemed made pursuant to (A) above,
  
until their
respective Uncertificated Principal Balances are reduced to zero;
and
 
                           
(D)
      
any remaining amounts to the Holders of Component II of the Class R
Certificates.
 
         
(b)
      
On each
  
Distribution
  
Date,
  
the following
  
amounts,
  
in the following
  
order of priority,
  
shall be
  
distributed by
REMIC II to REMIC III on account of the REMIC II Regular Interests
related to Loan Group II:
 
                  
(i)
      
to the
  
extent
  
of the
  
portion
  
of the
  
REMIC II
  
Available
  
Distribution
  
Amount
  
related
  
to Group II, to
REMIC III
  
as the holder of REMIC II
  
Regular
  
Interests
  
LT5,
  
LT6,
  
LT7,
  
LT8 and LT-Y2,
  
pro rata,
  
in an amount
  
equal to (A) their
Uncertificated
  
Accrued
  
Interest for such
  
Distribution
  
Date, plus (B) any amounts in respect thereof
  
remaining unpaid from previous
Distribution Dates; and
 
                  
(ii)
     
on each
  
Distribution
  
Date,
  
to
  
REMIC III as the holder of the REMIC II
  
Regular
  
Interests,
  
in an amount
equal to the remainder of such portion of the REMIC II Available
  
Distribution
  
Amount after the distributions
  
made pursuant to clause
(i) above, allocated as follows (except as provided below):
 
                           
(A)
      
in respect of the REMIC II Regular
  
Interests LT6, LT7, LT8 and LT-Y2,
  
their respective
  
Principal
Distribution Amounts;
 
                           
(B)
      
in respect of the REMIC II
  
Regular Interest LT5 any remainder until the
  
Uncertificated
  
Principal
Balance thereof is reduced to zero;
 
                           
(C)
      
any remainder in respect of the REMIC II Regular
  
Interests LT6, LT7 and LT8, pro rata according to
their respective
  
Uncertificated
  
Principal
  
Balances as reduced by the
  
distributions
  
deemed made pursuant to (A) above,
  
until their
respective Uncertificated Principal Balances are reduced to zero;
and
 
                           
(D)
      
any remaining amounts to the Holders of Component II of the Class R
Certificates.
 
         
REMIC II
  
Principal
  
Reduction
  
Amounts:
  
For any
  
Distribution
  
Date,
  
the
  
amounts by which the
  
principal
  
balances
  
of the
REMIC II Regular Interests LT1, LT2, LT3, LT4, LT5, LT6, LT7, LT8,
LT-Y1 and LT-Y2, respectively,
  
will be reduced on such Distribution
Date by the allocation of Realized Losses and the distribution of
principal, determined as follows:
 
         
For purposes of the succeeding formulas the following symbols shall
have the meanings set forth below:
 
         
Y1 =
     
the aggregate
  
principal
  
balance of the REMIC II
  
Regular
  
Interests LT1 and LT-Y1 after
  
distributions on the prior
Distribution Date.
 
         
Y2 =
     
the principal balance of the REMIC II Regular Interest LT2 after
distributions on the prior Distribution Date.
 
         
Y3 =
     
the principal balance of the REMIC II Regular Interest LT3 after
distributions on the prior Distribution Date.
 
         
Y4 =
     
the
  
principal
  
balance of the REMIC II
  
Regular
  
Interest LT4 after
  
distributions
  
on the prior
  
Distribution
  
Date
(note:
  
Y3 = Y4).
 
         
AY1 =
    
the combined
  
REMIC II
  
Regular
  
Interest LT1 and LT-Y1 Principal
  
Reduction
  
Amount.
  
Such amount shall be allocated
first to LT-Y1 up to the Class Y1 Principal Reduction Amount and
thereafter the remainder shall be allocated to LT1.
 
         
AY2 =
    
the REMIC II Regular Interest LT2 Principal Reduction Amount.
 
         
AY3 =
    
the REMIC II Regular Interest LT3 Principal Reduction Amount.
 
         
AY4 =
    
the REMIC II Regular Interest LT4 Principal Reduction Amount.
 
         
P0 =
     
the aggregate
  
principal balance of the REMIC II Regular
  
Interests LT1, LT2, LT3, LT4 and LT-Y1 after
  
distributions
and the allocation of Realized Losses on the prior Distribution
Date.
 
         
P1 =
     
the aggregate
  
principal balance of the REMIC II Regular
  
Interests LT1, LT2, LT3, LT4 and LT-Y1 after
  
distributions
and the allocation of Realized Losses to be made on such
Distribution Date.
 
         
AP =
     
P0 - P1 = the aggregate of the REMIC I Regular Interests LT1, LT2,
LT3, LT4 and LT-Y1 Principal Reduction Amounts.
 
               
=
  
the aggregate of the principal portions of Realized Losses to be
allocated to, and the principal
  
distributions to be
made on, the Group I Certificates on such
  
Distribution
  
Date (including
  
distributions
  
of accrued and unpaid interest on the Class SB
Certificates for prior Distribution Dates).
 
         
R0 =
     
the Group I Net WAC Cap Rate
  
(stated as a monthly
  
rate) after
  
giving
  
effect to amounts
  
distributed
  
and Realized
Losses allocated on the prior Distribution Date.
 
         
R1 =
     
the Group I Net WAC Cap Rate
  
(stated
  
as a monthly
  
rate)
  
after
  
giving
  
effect to amounts
  
to be
  
distributed
  
and
Realized Losses to be allocated on such Distribution Date.
 
         
a =
      
(Y2 + Y3)/P0.
  
The initial value of a on the Closing Date for use on the first
Distribution Date shall be 0.0001.
 
         
a0 =
     
the lesser of (A) the sum of (1) for all Classes of Class A-I
  
Certificates
  
of the product for each Class of (i) the
monthly interest rate (as limited by the Group I REMIC Net WAC
Rate, if applicable) for such
  
Class applicable
  
for distributions to be
made on such
  
Distribution
  
Date and (ii) the
  
aggregate
  
Certificate
  
Principal
  
Balance for such
  
Class after
  
distributions
  
and the
allocation of Realized
  
Losses on the prior
  
Distribution
  
Date,
  
(2) for all Classes of Class M
  
Certificates
  
of the product for each
Class of (i) the monthly
  
interest rate (as limited by the Class M REMIC Net WAC Rate, if
  
applicable)
  
for such
  
Class applicable
  
for
distributions to be made on such Distribution Date and (ii) the
aggregate
  
Certificate
  
Principal Balance for such
  
Class multiplied by
a fraction
  
whose
  
numerator
  
is the
  
principal
  
balance of the REMIC I Regular
  
Interest Y-1 and whose
  
denominator
  
is the sum of the
principal
  
balances of the REMIC I Regular
  
Interests Y-1 and Y-2 after
  
distributions
  
and the
  
allocation
  
of Realized
  
Losses on the
prior
  
Distribution Date and (3) the amount,
  
if any, by which the sum of the amounts in clauses (A)(1),
  
(2) and (3) of the definition
of A0 exceeds S0*Q0 and (B) R0*P0.
 
         
a1
  
=
    
the lesser of (A) the sum of (1) for all Classes of Class A-I
  
Certificates
  
of the product for each Class of (i) the
monthly interest rate (as limited by the Group I REMIC Net WAC
Rate, if applicable) for such
  
Class applicable
  
for distributions to be
made on the next succeeding
  
Distribution Date and (ii) the aggregate Certificate Principal
Balance for such Class after
  
distributions
and the
  
allocation
  
of
  
Realized
  
Losses to be made on such
  
Distribution
  
Date,
  
(2) for all Classes of Class M
  
Certificates
  
of the
product
  
for each
  
Class of
  
(i) the
  
monthly
  
interest
  
rate (as limited by the Class M REMIC Net WAC Rate,
  
if
  
applicable)
  
for such
Class applicable
  
for distributions to be made on the next succeeding
  
Distribution Date and (ii) the aggregate
  
Certificate
  
Principal
Balance for such
  
Class multiplied
  
by a fraction
  
whose
  
numerator is the
  
principal
  
balance of the REMIC I Regular
  
Interest Y-1 and
whose
  
denominator
  
is the sum of the
  
principal
  
balances of the REMIC I
  
Regular
  
Interests Y-1 and Y-2 after
  
distributions
  
and the
allocation
  
of Realized
  
Losses to be made on such
  
Distribution
  
Date and (3) the
  
amount,
  
if any, by which the sum of the amounts in
clauses (A)(1), (2) and (3) of the definition of A1 exceeds S1*Q1
and (B) R1*P1.
 
         
Then, based on the foregoing definitions:
 
         
AY1 =
    
AP - AY2 - AY3 - AY4;
 
         
AY2 =
    
(a/2){( a0R1 - a1R0)/R0R1};
 
         
AY3 =
    
aAP - AY2; and
 
         
AY4 =
    
AY3.
 
         
if both AY2 and AY3, as so determined, are non-negative numbers.
  
Otherwise:
 
         
(1)
      
If AY2, as so determined, is negative, then
 
         
AY2 = 0;
 
         
AY3 = a{a1R0P0 - a0R1P1}/{a1R0};
 
         
AY4 = AY3; and
 
         
AY1 = AP - AY2 - AY3 - AY4.
 
         
(2)
      
If AY3, as so determined, is negative, then
 
         
AY3 = 0;
 
         
AY2 = a{a0R1P1 - a1R0P0}/{2R1R0P1 -
  
a1R0};
 
         
AY4 = AY3; and
 
         
AY1 = AP - AY2 - AY3 - AY4.
 
         
For purposes of the succeeding formulas the following symbols shall
have the meanings set forth below:
 
         
Y5 =
     
the aggregate
  
principal
  
balance of the REMIC II
  
Regular
  
Interests LT5 and LT-Y2 after
  
distributions on the prior
Distribution Date.
 
         
Y6 =
     
the principal balance of the REMIC II Regular Interest LT6 after
distributions on the prior Distribution Date.
 
         
Y7 =
     
the principal balance of the REMIC II Regular Interest LT7 after
distributions on the prior Distribution Date.
 
         
Y8 =
     
the
  
principal
  
balance of the REMIC II
  
Regular
  
Interest LT8 after
  
distributions
  
on the prior
  
Distribution
  
Date
(note:
  
Y7 = Y8).
 
         
AY5 =
    
the
  
aggregate of the REMIC II
  
Regular
  
Interest LT5 and LT-Y2
  
Principal
  
Reduction
  
Amounts.
  
Such amount shall be
allocated first to LT-Y2 up to the Class Y2 Principal Reduction
Amount and thereafter the remainder shall be allocated to LT5.
 
         
AY6 =
    
the REMIC II Regular Interest LT6 Principal Reduction Amount.
 
         
AY7 =
    
the REMIC II Regular Interest LT7 Principal Reduction Amount.
 
         
AY8 =
    
the REMIC II Regular Interest LT8 Principal Reduction Amount.
 
         
Q0 =
     
the aggregate
  
principal balance of the REMIC II Regular
  
Interests LT5, LT6, LT7, LT8 and LT-Y2 after
  
distributions
and the allocation of Realized Losses on the prior Distribution
Date.
 
         
Q1 =
     
the
  
aggregate
  
principal
  
balance of the REMIC II
  
Regular
  
Interests
  
LT5,
  
LT6,
  
LT7,
  
LT8,
  
LT-Y1 and LT-Y2 after
distributions and the allocation of Realized Losses to be made on
such Distribution Date.
 
         
AQ =
     
Q0 - Q1 = the aggregate of the REMIC II Regular Interests LT5, LT6,
LT7, LT8 and LT-Y2 Principal Reduction Amounts.
 
               
=
  
the aggregate of the principal portions of Realized Losses to be
allocated to, and the principal
  
distributions to be
made on, the Group II Certificates on such
  
Distribution
  
Date (including
  
distributions of accrued and unpaid interest on the Class SB
Certificates for prior Distribution Dates).
 
         
S0 =
     
the Group II Net WAC Rate (stated as a monthly rate) after giving
effect to amounts
  
distributed
  
and Realized Losses
allocated on the prior Distribution Date.
 
         
S1 =
     
the Group II Net WAC Rate (stated as a monthly
  
rate) after giving effect to amounts to be
  
distributed
  
and Realized
Losses to be allocated on such Distribution Date.
 
         
a =
      
(Y6 + Y7)/Q0.
  
The initial value of a on the Closing Date for use on the first
Distribution Date shall be 0.0001.
 
         
A0 =
     
the lesser of (A) the sum of (1) for all Classes of Class A-II
  
Certificates of the product for each Class of (i) the
monthly
  
interest rate (as limited by the Group II REMIC Net WAC Rate, if
applicable) for such
  
Class applicable
  
for
  
distributions to
be made on such
  
Distribution
  
Date and (ii) the aggregate
  
Certificate
  
Principal
  
Balance for such Class after
  
distributions and the
allocation of Realized
  
Losses on the prior
  
Distribution
  
Date,
  
(2) for all Classes of Class M
  
Certificates
  
of the product for each
Class of (i) the monthly
  
interest rate (as limited by the Class M REMIC Net WAC Rate, if
  
applicable)
  
for such
  
Class applicable
  
for
distributions to be made on such Distribution Date and (ii) the
aggregate
  
Certificate
  
Principal Balance for such
  
Class multiplied by
a fraction
  
whose
  
numerator
  
is the
  
principal
  
balance of the REMIC I Regular
  
Interest Y-2 and whose
  
denominator
  
is the sum of the
principal
  
balances of the REMIC I Regular
  
Interests Y-1 and Y-2 after
  
distributions
  
and the
  
allocation
  
of Realized
  
Losses on the
prior
  
Distribution Date and (3) the amount,
  
if any, by which the sum of the amounts in clauses (A)(1),
  
(2) and (3) of the definition
of a0 exceeds R0*P0 and (B) S0*Q0.
 
         
A1
  
=
    
the lesser of (A) the sum of (1) for all Classes of Class A-II
  
Certificates of the product for each Class of (i) the
monthly
  
interest rate (as limited by the Group II REMIC Net WAC Rate, if
applicable) for such
  
Class applicable
  
for
  
distributions to
be made on the
  
next
  
succeeding
  
Distribution
  
Date and
  
(ii)
  
the
  
aggregate
  
Certificate
  
Principal
  
Balance
  
for
  
such
  
Class after
distributions and the allocation of Realized Losses to be made on
such Distribution
  
Date, (2) for all Classes of Class M
  
Certificates
of the product for each Class of (i) the monthly
  
interest rate (as limited by the Class M REMIC Net WAC Rate, if
applicable)
  
for such
Class applicable
  
for distributions to be made on the next succeeding
  
Distribution Date and (ii) the aggregate
  
Certificate
  
Principal
Balance for such
  
Class multiplied
  
by a fraction
  
whose
  
numerator is the
  
principal
  
balance of the REMIC I Regular
  
Interest Y-2 and
whose
  
denominator
  
is the sum of the
  
principal
  
balances of the REMIC I
  
Regular
  
Interests Y-1 and Y-2 after
  
distributions
  
and the
allocation
  
of Realized
  
Losses to be made on such
  
Distribution
  
Date and (3) the
  
amount,
  
if any, by which the sum of the amounts in
clauses (A)(1), (2) and (3) of the definition of a1 exceeds R1*P1
and (B) S1*Q1.
 
         
Then, based on the foregoing definitions:
 
         
AY5 =
    
AQ - AY6 - AY7 - AY8;
 
         
AY6 =
    
(a/2){(A0S1 - A1S0)/S0S1};
 
         
AY7 =
    
aAQ - AY6; and
 
         
AY8 =
    
AY7.
 
         
if both AY6 and AY7, as so determined, are non-negative numbers.
  
Otherwise:
 
         
(1)
     
 
If AY6, as so determined, is negative, then
 
         
AY6 = 0;
 
         
AY7 = a{A1S0Q0 - A0S1Q1}/{A1S0};
 
         
AY8 = AY7; and
 
         
AY5 = AQ - AY6 - AY7 - AY8.
 
         
(2)
      
If AY7, as so determined, is negative, then
 
         
AY7 = 0;
 
   
      
AY6 = a{A0S1Q1 - A1S0Q0}/{2S1S0Q1 -
  
A1S0};
 
         
AY8 = AY7; and
 
         
AY5 = AQ - AY6 - AY7 - AY8.
 
         
REMIC II
  
Realized
  
Losses:
  
Realized
  
Losses on Group I Loans and Group II
  
Loans shall be allocated to the REMIC II
  
Regular
Interests as follows:
  
(1) The interest
  
portion of Realized
  
Losses on Group I Loans,
  
if any, shall be allocated
  
among the LT1, LT2,
LT4 and LT-Y1
  
REMIC II
  
Regular
  
Interests
  
pro rata
  
according
  
to the amount of interest
  
accrued but unpaid
  
thereon,
  
in reduction
thereof;
  
and (2) the interest
  
portion of Realized
  
Losses on Group II
  
Loans,
  
if any, shall be allocated among the LT5, LT6, LT8 and
LT-Y2 REMIC II Regular
  
Interests pro rata according to the amount of interest accrued but
unpaid thereon,
  
in reduction
  
thereof.
  
Any
interest
  
portion of such Realized Losses in excess of the amount
  
allocated
  
pursuant to the preceding
  
sentence shall be treated as a
principal
  
portion of Realized Losses not attributable to any specific
  
Mortgage Loan in such Loan Group and allocated
  
pursuant to the
succeeding
  
sentences.
  
The principal
  
portion of Realized
  
Losses with respect to Loan Group I and Loan Group II shall be
allocated to
the REMIC I Regular Interests as follows:
  
(1) The principal portion of Realized Losses on Group I Loans shall
be allocated,
  
first, to
the LT-Y1 REMIC II
  
Regular
  
Interest to the extent that such losses were allocated to the Y-1
REMIC I Regular Interest in reduction of
the Uncertificated
  
Principal Balance thereof,
  
second, to the LT 2, LT3 and LT4 REMIC II Regular Interests
pro-rata according to their
respective
  
REMIC II
  
Principal
  
Reduction Amounts to the extent thereof in reduction of the
  
Uncertificated
  
Principal Balance of such
REMIC II Regular
  
Interests and, third, the remainder,
  
if any, of such principal portion of such Realized Losses shall be
allocated to
the LT1 REMIC II Regular
  
Interest in reduction of the
  
Uncertificated
  
Principal
  
Balance
  
thereof;
  
and (2) the principal
  
portion of
Realized
  
Losses on Group II Loans shall be allocated,
  
first,
  
to the LT-Y2 REMIC II
  
Regular
  
Interest to the extent that such losses
were allocated to the Y-2 REMIC I Regular Interest in reduction of
the Uncertificated
  
Principal Balance thereof,
  
second, to the LT 6,
LT7 and LT8 REMIC II Regular
  
Interests
  
pro-rata
  
according to their respective
  
REMIC II
  
Principal
  
Reduction
  
Amounts to the extent
thereof in reduction of the Uncertificated
  
Principal Balance of such REMIC II Regular Interests and, third,
the remainder,
  
if any, of
such
  
principal
  
portion of such
  
Realized
  
Losses
  
shall be
  
allocated
  
to the LT5
  
REMIC II
  
Regular
  
Interest
  
in
  
reduction
  
of the
Uncertificated Principal Balance thereof.
 
         
REMIC II
  
Regular
  
Interests:
  
REMIC II Regular
  
Interest LT1,
  
REMIC II Regular Interest LT2,
  
REMIC II Regular Interest LT3,
REMIC II Regular Interest LT4,
  
REMIC II Regular Interest LT5,
  
REMIC II Regular Interest LT6,
  
REMIC II Regular Interest LT7, REMIC II
Regular Interest LT8, REMIC II Regular Interest LT-Y1 and REMIC II
Regular Interest LT-Y2.
 
         
REMIC II
  
Regular
  
Interest
  
LT1: A regular
  
interest in REMIC II
  
that is held as an asset of
  
REMIC II,
  
that has an initial
principal balance equal to the related
  
Uncertificated
  
Principal Balance, that bears interest at the related
  
Uncertificated
  
REMIC II
Pass-Through Rate, and that has such other terms as are described
herein.
 
         
REMIC II Regular Interest LT1 Principal
  
Distribution
  
Amount:
  
For any Distribution Date, the excess, if any, of the REMIC II
Regular Interest LT1 Principal
  
Reduction Amount for such
  
Distribution Date over the Realized Losses allocated to the REMIC
II Regular
Interest LT1 on such Distribution Date.
 
         
REMIC II
  
Regular
  
Interest
  
LT2: A regular
  
interest in REMIC II 
 
that is held as an asset of
  
REMIC II,
  
that has an initial
principal balance equal to the related
  
Uncertificated
  
Principal Balance, that bears interest at the related
  
Uncertificated
  
REMIC II
Pass-Through Rate, and that has such other terms as are described
herein.
 
         
REMIC II Regular Interest LT2 Principal
  
Distribution
  
Amount:
  
For any Distribution Date, the excess, if any, of the REMIC II
Regular Interest LT2 Principal
  
Reduction Amount for such
  
Distribution Date over the Realized Losses allocated to the REMIC
II Regular
Interest LT2 on such Distribution Date.
 
         
REMIC II
  
Regular
  
Interest LT3: A regular
  
interest in REMIC II
  
that is held as an asset of
  
REMIC III,
  
that has an initial
principal balance equal to the related
  
Uncertificated
  
Principal Balance, that bears interest at the related
  
Uncertificated
  
REMIC II
Pass-Through Rate, and that has such other terms as are described
herein.
 
         
REMIC II Regular Interest LT3 Principal
  
Distribution
  
Amount:
  
For any Distribution Date, the excess, if any, of the REMIC II
Regular Interest LT3 Principal
  
Reduction Amount for such
  
Distribution Date over the Realized Losses allocated to the REMIC
II Regular
Interest LT3 on such Distribution Date.
 
         
REMIC II
  
Regular
  
Interest LT4: A regular
  
interest in REMIC II
  
that is held as an asset of
  
REMIC III,
  
that has an initial
principal balance equal to the related
  
Uncertificated
  
Principal Balance, that bears interest at the related
  
Uncertificated
  
REMIC II
Pass-Through Rate, and that has such other terms as are described
herein.
 
         
REMIC II Regular Interest LT4 Principal
  
Distribution
  
Amount:
  
For any Distribution Date, the excess, if any, of the REMIC II
Regular Interest LT4 Principal
  
Reduction Amount for such
  
Distribution Date over the Realized Losses allocated to the REMIC
II Regular
Interest LT4 on such Distribution Date.
 
         
REMIC II
  
Regular
  
Interest LT5: A regular
  
interest in REMIC II
  
that is held as an asset of
  
REMIC III,
  
that has an initial
principal balance equal to the related
  
Uncertificated
  
Principal Balance, that bears interest at the related
  
Uncertificated
  
REMIC II
Pass-Through Rate, and that has such other terms as are described
herein.
 
         
REMIC II Regular Interest LT5 Principal
  
Distribution
  
Amount:
  
For any Distribution Date, the excess, if any, of the REMIC II
Regular Interest LT5 Principal
  
Reduction Amount for such
  
Distribution Date over the Realized Losses allocated to the REMIC
II Regular
Interest LT5 on such Distribution Date.
 
         
REMIC II
  
Regular
  
Interest LT6: A regular
  
interest in REMIC II
  
that is held as an asset of
  
REMIC III,
  
that has an initial
principal balance equal to the related
  
Uncertificated
  
Principal Balance, that bears interest at the related
  
Uncertificated
  
REMIC II
Pass-Through Rate, and that has such other terms as are described
herein.
 
         
REMIC II Regular Interest LT6 Principal
  
Distribution
  
Amount:
  
For any Distribution Date, the excess, if any, of the REMIC II
Regular Interest LT6 Principal
  
Reduction Amount for such
  
Distribution Date over the Realized Losses allocated to the REMIC
II Regular
Interest LT6 on such Distribution Date.
 
         
REMIC II
  
Regular
  
Interest LT7: A regular
  
interest in REMIC II