Back to top

POOLING AND SERVICING AGREEMENT

Pooling and Servicing Agreement

POOLING AND SERVICING AGREEMENT | Document Parties: CEDE & CO | Depositor, Merrill Lynch Mortgage Investors, Inc | Institutional Trust Services | JPMORGAN CHASE BANK, NATIONAL ASSOCIATION | LITTON LOAN SERVICING LP | Seller, Credit-Based Asset Servicing and Securitization LLC You are currently viewing:
This Pooling and Servicing Agreement involves

CEDE & CO | Depositor, Merrill Lynch Mortgage Investors, Inc | Institutional Trust Services | JPMORGAN CHASE BANK, NATIONAL ASSOCIATION | LITTON LOAN SERVICING LP | Seller, Credit-Based Asset Servicing and Securitization LLC

. 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: 1/24/2005

POOLING AND SERVICING AGREEMENT, Parties: cede & co , depositor  merrill lynch mortgage investors  inc , institutional trust services , jpmorgan chase bank  national association , litton loan servicing lp , seller  credit-based asset servicing and securitization llc
50 of the Top 250 law firms use our Products every day

<PAGE>

EXHIBIT 4.1

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

MERRILL LYNCH MORTGAGE INVESTORS, INC.,

Depositor

CREDIT-BASED ASSET SERVICING AND SECURITIZATION LLC,

Seller

LITTON LOAN SERVICING LP,

Servicer

and

JPMORGAN CHASE BANK, NATIONAL ASSOCIATION,

Trustee

POOLING AND SERVICING AGREEMENT

Dated as of December 1, 2004

2004-CB8 Trust

C-BASS Mortgage Loan Asset-Backed Certificates, Series 2004-CB8

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

<PAGE>

TABLE OF CONTENTS

<TABLE>

<CAPTION>

PAGE

<S> <C> <C>

ARTICLE I DEFINITIONS........................................................................... 4

Section 1.01 Defined Terms.................................................................... 4

Section 1.02 Accounting....................................................................... 43

ARTICLE II CONVEYANCE OF MORTGAGE LOANS; ORIGINAL ISSUANCE OF CERTIFICATES....................... 43

Section 2.01 Conveyance of Mortgage Loans..................................................... 43

Section 2.02 Acceptance by Trustee............................................................ 45

Section 2.03 Repurchase or Substitution of Mortgage Loans by the Seller....................... 46

Section 2.04 Representations and Warranties of the Seller with Respect to the

Mortgage Loans................................................................... 49

Section 2.05 Representations, Warranties and Covenants of the Servicer........................ 49

Section 2.06 Representations and Warranties of the Depositor.................................. 51

Section 2.07 Issuance of Certificates and the Uncertificated Regular Interests................ 52

Section 2.08 Representations and Warranties of the Seller..................................... 53

Section 2.09 Covenants of the Seller.......................................................... 54

ARTICLE III ADMINISTRATION AND SERVICING OF THE TRUST FUND........................................ 55

Section 3.01 Servicer to Act as Servicer...................................................... 55

Section 3.02 Collection of Mortgage Loan Payments............................................. 56

Section 3.03 Realization Upon Defaulted Mortgage Loans........................................ 57

Section 3.04 Collection Account and Distribution Account...................................... 58

Section 3.05 Permitted Withdrawals From the Collection Account................................ 59

Section 3.06 Establishment of Escrow Account; Deposits in Escrow Account...................... 60

Section 3.07 Permitted Withdrawals From Escrow Account........................................ 61

Section 3.08 Payment of Taxes, Insurance and Other Charges; Collections Thereunder............ 61

Section 3.09 Transfer of Accounts............................................................. 62

Section 3.10 Maintenance of Hazard Insurance.................................................. 62

Section 3.11 Maintenance of Mortgage Impairment Insurance Policy.............................. 63

Section 3.12 Fidelity Bond, Errors and Omissions Insurance.................................... 63

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

Delinquent Mortgage Loans........................................................ 64

Section 3.14 Due-on-Sale Clauses; Assumption and Substitution Agreements...................... 65

Section 3.15 Notification of Adjustments...................................................... 66

</TABLE>

-i-

<PAGE>

TABLE OF CONTENTS

(continued)

<TABLE>

<S> <C> <C>

Section 3.16 Optional Purchases of Mortgage Loans by Servicer................................. 66

Section 3.17 Trustee to Cooperate; Release of Files........................................... 67

Section 3.18 Servicing Compensation........................................................... 68

Section 3.19 Annual Statement as to Compliance................................................ 68

Section 3.20 Annual Independent Certified Public Accountants' Reports......................... 69

Section 3.21 Access to Certain Documentation and Information Regarding the

Mortgage Loans................................................................... 69

Section 3.22 Reserved......................................................................... 69

Section 3.23 Obligations of the Servicer in Respect of Compensating Interest.................. 69

Section 3.24 Obligations of the Servicer in Respect of Mortgage Interest Rates and

Monthly Payments................................................................. 70

Section 3.25 Investment of Funds in the Collection Account and the Distribution

Account.......................................................................... 70

Section 3.26 Liability of Servicer; Indemnification........................................... 71

Section 3.27 Reports of Foreclosure and Abandonment of Mortgaged Properties................... 72

Section 3.28 Protection of Assets............................................................. 72

Section 3.29 Periodic Filings................................................................. 72

Section 3.30 Advance Facility................................................................. 74

ARTICLE IV FLOW OF FUNDS......................................................................... 76

Section 4.01 Interest Distributions........................................................... 76

Section 4.02 Distributions of Principal and Monthly Excess Cashflow Amounts................... 77

Section 4.03 Allocation of Losses............................................................. 83

Section 4.04 Method of Distribution........................................................... 83

Section 4.05 Distributions on Book-Entry Certificates......................................... 84

Section 4.06 Statements....................................................................... 84

Section 4.07 Remittance Reports; Advances..................................................... 86

Section 4.08 REMIC Distributions.............................................................. 88

ARTICLE V THE CERTIFICATES...................................................................... 91

Section 5.01 The Certificates................................................................. 91

Section 5.02 Registration of Transfer and Exchange of Certificates............................ 91

Section 5.03 Mutilated, Destroyed, Lost or Stolen Certificates................................ 97

Section 5.04 Persons Deemed Owners............................................................ 97

Section 5.05 Appointment of Paying Agent...................................................... 97

</TABLE>

-ii-

<PAGE>

TABLE OF CONTENTS

(continued)

<TABLE>

<S> <C> <C>

ARTICLE VI THE SELLER, THE SERVICER AND THE DEPOSITOR........................................... 98

Section 6.01 Liability of the Seller, the Servicer and the Depositor......................... 98

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

Seller, the Servicer or the Depositor........................................... 98

Section 6.03 Limitation on Liability of the Servicer and Others.............................. 98

Section 6.04 Servicer Not to Resign.......................................................... 99

Section 6.05 Delegation of Duties............................................................ 99

ARTICLE VII DEFAULT.............................................................................. 100

Section 7.01 Servicer Events of Termination.................................................. 100

Section 7.02 Trustee to Act; Appointment of Successor........................................ 101

Section 7.03 Waiver of Defaults.............................................................. 102

Section 7.04 Notification to Certificateholders.............................................. 102

Section 7.05 Survivability of Servicer Liabilities........................................... 103

ARTICLE VIII THE TRUSTEE.......................................................................... 103

Section 8.01 Duties of Trustee............................................................... 103

Section 8.02 Certain Matters Affecting the Trustee........................................... 104

Section 8.03 Trustee Not Liable for Certificates or Mortgage Loans........................... 105

Section 8.04 Trustee May Own Certificates.................................................... 106

Section 8.05 Seller to Pay Trustee Fees and Expenses......................................... 106

Section 8.06 Eligibility Requirements for Trustee............................................ 107

Section 8.07 Resignation or Removal of Trustee............................................... 107

Section 8.08 Successor Trustee............................................................... 108

Section 8.09 Merger or Consolidation of Trustee.............................................. 108

Section 8.10 Appointment of Co-Trustee or Separate Trustee................................... 108

Section 8.11 Limitation of Liability......................................................... 110

Section 8.12 Trustee May Enforce Claims Without Possession of Certificates................... 110

Section 8.13 Suits for Enforcement........................................................... 110

Section 8.14 Waiver of Bond Requirement...................................................... 110

Section 8.15 Waiver of Inventory, Accounting and Appraisal Requirement....................... 110

Section 8.16 Compliance with National Housing Act of 1934.................................... 111

ARTICLE IX REMIC AND GRANTOR TRUST ADMINISTRATION............................................... 111

Section 9.01 REMIC Administration............................................................ 111

</TABLE>

-iii-

<PAGE>

TABLE OF CONTENTS

(continued)

<TABLE>

<S> <C> <C>

Section 9.02 Prohibited Transactions and Activities.......................................... 114

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

Status.......................................................................... 114

Section 9.04 REO Property.................................................................... 114

Section 9.05 Grantor Trust Administration.................................................... 115

ARTICLE X TERMINATION.......................................................................... 115

Section 10.01 Termination..................................................................... 115

Section 10.02 Additional Termination Requirements............................................. 117

ARTICLE XI MISCELLANEOUS PROVISIONS............................................................. 117

Section 11.01 Amendment....................................................................... 117

Section 11.02 Recordation of Agreement; Counterparts.......................................... 118

Section 11.03 Limitation on Rights of Certificateholders...................................... 119

Section 11.04 Governing Law; Jurisdiction..................................................... 119

Section 11.05 Notices......................................................................... 120

Section 11.06 Severability of Provisions...................................................... 120

Section 11.07 Article and Section References.................................................. 120

Section 11.08 Notice to the Rating Agencies................................................... 120

Section 11.09 Further Assurances.............................................................. 121

Section 11.10 Section 11.10 Benefits of Agreement........................................... 121

Section 11.11 Acts of Certificateholders...................................................... 121

</TABLE>

-iv-

<PAGE>

EXHIBITS:

Exhibit A-1 Form of Class AV-1 Certificates

Exhibit A-2 Form of Class AF-1 Certificates

Exhibit A-3 Form of Class AF-2 Certificates

Exhibit A-4 Form of Class AF-3 Certificates

Exhibit A-5 Form of Class AF-4 Certificates

Exhibit B-1 Form of Class B-1 Certificates

Exhibit B-2 Form of Class B-2 Certificates

Exhibit B-3 Form of Class B-3 Certificates

Exhibit B-4-1 Form of Class B-4 Certificates (144A)

Exhibit B-4-2 Form of Class B-4 Certificates (Regulation S)

Exhibit C-1-1 Form of Class R Certificate

Exhibit C-1-2 Form of Class R-X Certificates

Exhibit C-2 Form of Class M-1 Certificates

Exhibit C-3 Form of Class M-2 Certificates

Exhibit C-4 Form of Class M-3 Certificates

Exhibit C-5 Form of Class X Certificates

Exhibit C-6 Form of Class N Certificates

Exhibit D-1 Mortgage Loan Schedule for Group I Mortgage Loans

Exhibit D-2 Mortgage Loan Schedule for Group II Mortgage Loans

Exhibit E Form of Request for Release of Documents

Exhibit F-1 Form of Custodian's Initial Certification

Exhibit F-2 Form of Custodian's Final Certification

Exhibit F-3 Form of Receipt of Mortgage Note

Exhibit G Mortgage Loan Purchase Agreement

Exhibit H Form of Lost Note Affidavit

Exhibit I Form of ERISA Representation

Exhibit J Forms of Investment Letters

Exhibit K Form of Residual Certificate Transfer Affidavit

Exhibit L Form of Transferor Certificate

Exhibit M Monthly Information Provided by Servicer

Exhibit N Form of Certification to be Provided with Form 10-K

Exhibit O Form of Certification to be Provided by Trustee to the

Servicer

Exhibit P [Reserved]

Exhibit Q Form of Power of Attorney

-i-

<PAGE>

This Pooling and Servicing Agreement is dated as of December 1, 2004 (the

"Agreement"), among MERRILL LYNCH MORTGAGE INVESTORS, INC., as depositor (the

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

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

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

PRELIMINARY STATEMENT

The Depositor intends to sell pass-through certificates (collectively, the

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

aggregate will evidence the entire beneficial ownership interest in the Trust

Fund created hereunder. The Certificates will consist of sixteen Classes of

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

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

Certificates, (iii) the Class B-1, Class B-2, Class B-3 and Class B-4

Certificates, (iv) the Class N Certificates, (v) the Class X Certificates, (vi)

the Class R Certificates and the Class R-X Certificates.

As provided herein, the Trustee shall elect that the Trust Fund (other

than the Grantor Trust) be treated for federal income tax purposes as six

separate real estate mortgage investment conduits (each a "REMIC" or, in the

alternative, "REMIC 1," "REMIC 2," "REMIC B-2," "REMIC B-3," "REMIC B-4" and

"REMIC X/N" respectively). The REMIC X/N Regular Interests represent all of the

"regular interests" in REMIC X/N. The REMIC B-4 Regular Interests represent all

of the "regular interests" in REMIC B-4. The REMIC B-3 Regular Interests

represent all of the "regular interests" in REMIC B-3. The REMIC B-2 Regular

Interests represent all of the "regular interests" in REMIC B-2. The REMIC 2

Regular Interests represent all of the "regular interests" in REMIC 2. The REMIC

1 Regular Interests represent all of the "regular interests" in REMIC 1. Each

Class of Cap Carryover Certificates (other than the Class B-2, Class B-3 and

Class B-4 Certificates) represents beneficial ownership of the Corresponding

REMIC 2 Regular Interest and the right to receive LIBOR Carryover Amounts. The

Class B-2 Certificates represent beneficial ownership of the REMIC B-2 Regular

Interest and the right to receive LIBOR Carryover Amounts. The Class B-3

Certificates represent beneficial ownership of the REMIC B-3 Regular Interest

and the right to receive LIBOR Carryover Amounts. The Class B-4 Certificates

represent beneficial ownership of the REMIC B-4 Regular Interest and the right

to receive LIBOR Carryover Amounts. For federal income tax purposes, the Class N

and Class X Certificates together represent beneficial ownership of the REMIC

X/N X/N Interest subject to the obligation to pay LIBOR Carryover Amounts. Each

of the Class R-1 and Class R-2 Interests, represented collectively by the Class

R Certificates, represents the sole Class of "residual interest" in REMIC 1 and

REMIC 2, respectively, for purposes of the REMIC Provisions. Each of the Class

R-B-2, Class R-B-3, Class R-B-4 and Class R-X/N Interests, represented

collectively by the Class R-X Certificates, represent the sole Class of

"residual interest" in REMIC B-2, REMIC B-3, REMIC B-4 and REMIC X/N,

respectively, for purposes of the REMIC provisions. The REMIC 1 Regular

Interests will be held as assets of REMIC 2. The REMIC 2 X/N Interest will be

held as the sole asset of REMIC X/N. For federal income tax purposes, the REMIC

X/N X/N Interest will be held as the asset of the Grantor Trust. The REMIC 2 B-2

Interest will be held as the sole asset of REMIC B-2. The REMIC 2 B-3 Interest

will be held as the sole asset of REMIC B-3. The REMIC 2 B-4 Interest will be

held as the sole asset of REMIC B-4. The "latest possible maturity date" for

federal income tax purposes of all interests created hereby will be the

Distribution Date in December 2034.

<PAGE>

REMIC 1

The following table specifies the class designation, interest rate, and

initial principal amount for each class of REMIC 1 Interests.

<TABLE>

<CAPTION>

Related Loan

Group or Related

Designation Interest Rate Initial Principal Amount Certificate

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

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

LT1-AV1 (1) $ 81,434,750.000000 Class AV-1

LT1-AF1 (1) $ 14,609,250.000000 Class AF-1

LT1-AF2 (1) $ 5,836,000.000000 Class AF-2

LT1-AF3 (1) $ 4,449,500.000000 Class AF-3

LT1-AF4 (1) $ 2,766,000.000000 Class AF-4

LT1-M1 (1) $ 8,555,000.000000 Class M-1

LT1-M2 (1) $ 7,049,250.000000 Class M-2

LT1-M3 (1) $ 1,984,750.000000 Class M-3

LT1-B1 (1) $ 1,916,250.000000 Class B-1

LT1-B2 (1) $ 1,574,000.000000 Class B-2

LT1-B3 (1) $ 1,368,750.000000 Class B-3

LT1-B4 (1) $ 2,737,500.000000 Class B-4

LT1-X1 (1) $139,484,377.940000 N/A

LT1-IA (1) $ 41,483.793765 Loan Group I

LT1-IB (2) $ 204,353.293765 Loan Group I

LT1-IIA (1) $ 14,090.584175 Loan Group II

LT1-IIB (3) $ 69,412.084175 Loan Group II

LT1-X2 (1) $273,436,038.184120 N/A

R-1 (4) (4) N/A

</TABLE>

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

(1) For any Distribution Date, the interest rate for these interests shall be

the Net Rate.

(2) For any Distribution Date, the interest rate for the LT1-IB Interest shall

be a per annum rate equal to the Group I Net Rate.

(3) For any Distribution Date, the interest rate for the LT1-IIB Interest

shall be a per annum rate equal to the Group II Net Rate Cap.

(4) The Class R-1 Interest shall represent the sole class of residual interest

in REMIC 1. The Class R-1 Interest will not have a principal amount or an

interest rate. The Class R-1 Interest shall be represented by the Class R

Certificate.

All computations with respect to any REMIC 1 Interest shall be taken out

to ten decimal places.

REMIC 2

The sole assets of REMIC 2 shall be the REMIC 1 Regular Interests. The

regular interests in REMIC 2 shall be the REMIC 2 Regular Interests. The

residual interest in REMIC 2 will be the Class R-2 Interest, which will be

represented by the Class R Certificate.

REMIC B-2

2

<PAGE>

The sole asset of REMIC B-2 shall be the REMIC 2 B-2 Interest. The sole

regular interest in REMIC B-2 will be the REMIC B-2 B-2 Interest. The residual

interest in REMIC B-2 will be the Class R-B-2 Interest, which will be

represented by the Class R-X Certificate.

REMIC B-3

The sole asset of REMIC B-3 shall be the REMIC 2 B-3 Interest. The sole

regular interest in REMIC B-3 will be the REMIC B-3 B-3 Interest. The residual

interest in REMIC B-3 will be the Class R-B-3 Interest, which will be

represented by the Class R-X Certificate.

REMIC B-4

The sole asset of REMIC B-4 shall be the REMIC 2 B-4 Interest. The sole

regular interest in REMIC B-4 will be the REMIC B-4 B-4 Interest. The residual

interest in REMIC B-4 will be the Class R-B-4 Interest, which will be

represented by the Class R-X Certificate.

REMIC X/N

The sole asset of REMIC X/N shall be the REMIC 2 X/N Interest. The sole

regular interest in REMIC X/N will be the REMIC X/N X/N Interest. The residual

interest in REMIC X/N will be the Class R- X/N Interest, which will be

represented by the Class R-X Certificate.

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

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

Notional Amount, for each Class of Certificates comprising the interests in the

Trust Fund created hereunder:

<TABLE>

<CAPTION>

Original Class

Certificate

Principal Balance or Notional Pass-Through Assumed Final

Class Amount Rate Maturity Dates

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

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

AV-1 $325,739,000 (1) November 25, 2035

AF-1 $ 58,437,000 (2) November 25

AF-2 $ 23,344,000 (3) November 25

AF-3 $ 17,798,000 (4) November 25

AF-4 $ 11,064,000 (5) November 25

M-1 $ 34,220,000 (6) November 25

M-2 $ 28,197,000 (7) November 25

M-3 $ 7,939,000 (8) November 25

B-1 $ 7,665,000 (9) November 25

B-2 $ 6,296,000 (10) November 25

B-3 $ 5,475,000 (11) November 25

B-4 $ 10,950,000 (12) November 25

N $ 22,000,000 (13) 8% N/A

X N/A (13) N/A N/A

R N/A N/A N/A

R -X N/A N/A N/A

Total ____________ (14)

</TABLE>

(1) Interest will accrue on the Class AV-1 Certificates during each Interest

Accrual Period at a rate equal to the least of: (i) the Class AV-1

Pass-Through Rate, (ii) the Group I Available Funds Cap for such

Distribution Date and (iii) the Group I Maximum Rate Cap.

3

<PAGE>

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

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

Rate Cap for such Distribution Date.

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

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

Rate Cap for such Distribution Date.

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

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

Rate Cap for such Distribution Date.

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

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

Rate Cap for such Distribution Date.

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

least of: (i) the Class M-1 Pass-Through Rate, (ii) the Subordinate Rate

Cap for such Distribution Date and (iii) the Subordinate Maximum Rate Cap.

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

least of: (i) the Class M-2 Pass-Through Rate, (ii) the Subordinate Rate

Cap for such Distribution Date and (iii) the Subordinate Maximum Rate Cap.

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

least of: (i) the Class M-3 Pass-Through Rate, (ii) the Subordinate Rate

Cap for such Distribution Date and (iii) the Subordinate Maximum Rate Cap.

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

least of: (i) the Class B-1 Pass-Through Rate, (ii) the Subordinate Rate

Cap for such Distribution Date and (iii) the Subordinate Maximum Rate Cap.

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

least of: (i) the Class B-2 Pass-Through Rate, (ii) the Subordinate Rate

Cap for such Distribution Date and (iii) the Subordinate Maximum Rate Cap.

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

least of: (i) the Class B-3 Pass-Through Rate, (ii) the Subordinate Rate

Cap for such Distribution Date and (iii) the Subordinate Maximum Rate Cap.

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

least of: (i) the Class B-4 Pass-Through Rate, (ii) the Subordinate Rate

Cap for such Distribution Date and (iii) the Subordinate Maximum Rate Cap.

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

beneficial ownership of the REMIC X/N X/N Interest, subject to the

obligation to make payments in respect of LIBOR Carryover Amounts.

(14) Exclusive of the Class N Notional Amount. The Class N Original Notional

Amount is $22,000,000.

ARTICLE I

DEFINITIONS

Section 1.01 Defined Terms.

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

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

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

the Class AV-1, Class M-1, Class M-2, Class M-3, Class B-1, Class B-2 and Class

B-3 Certificates will be calculated on the basis of the actual number of days in

the related Interest Accrual Period and a 360-day year. Interest on the Class

AF-1, Class AF-2, Class AF-3, Class AF-4, Class B-4, Class N and Class X

Certificates and the REMIC 1 Regular Interests and the REMIC 2 X/N Interest will

be calculated on the basis of a 360-day year consisting of twelve 30-day months.

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

4

<PAGE>

"60+ Day Delinquent Loan": With respect to any date of determination, each

Mortgage Loan with respect to which any portion of a Monthly Payment is, as of

the last day of the prior Collection Period, two months or more past due, each

Mortgage Loan in foreclosure, all REO Property and each Mortgage Loan for which

the Mortgagor has filed for bankruptcy after the Closing Date.

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

Escrow Account.

"Accrued Certificate Interest": With respect to each Distribution Date and

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

rate set forth or described for such Class in the table in the Preliminary

Statement during the related Interest Accrual Period on the Certificate

Principal Balance or Notional Amount of such Class of Certificates, reduced by

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

Distribution Date.

"Adjustment Date": With respect to each Group I Mortgage Loan, each

adjustment date, on which the Mortgage Interest Rate of a Group I Mortgage Loan

changes pursuant to the related Mortgage Note. The first Adjustment Date

following the Cut-off Date as to each Group I Mortgage Loan is set forth in the

Mortgage Loan Schedule for the Group I Mortgage Loans.

"Adjustment Period": As defined in the Preliminary Statement.

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

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

"Advance Facility": As defined in Section 3.30(a) hereof.

"Advance Facility Notice": As defined in Section 3.30(b) hereof.

"Advance Financing Person": As defined in Section 3.30(a) hereof.

"Advance Reimbursement Amounts": As defined in Section 3.30(b) hereof.

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

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

controlled by or under common control with such Person. For purposes of this

definition, "control" means the power to direct the management and policies of a

Person, directly or indirectly, whether through ownership of voting securities,

by contract or otherwise and "controlling" and "controlled" shall have meanings

correlative to the foregoing.

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

supplements hereto.

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

local laws, statutes, rules and regulations applicable thereto, including with

respect to each FHA Loan, the FHA Regulations and the related FHA Insurance

Contract and with respect to each VA Loan, the VA Regulations and the related VA

Guaranty.

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

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

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

Distribution Date) over (b) the Pool Balance as of the end of the related

Collection Period.

5

<PAGE>

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

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

jurisdiction wherein the related Mortgaged Property is located to reflect or

record the sale of the Mortgage.

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

set forth as such in the Preliminary Statement.

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

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

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

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

Condemnation Proceeds, Principal Prepayments, Substitution Adjustment Amounts,

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

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

Reimbursement Amount or Subsequent Recovery deposited to the Collection Account

and other unscheduled recoveries of principal and interest (excluding prepayment

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

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

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

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

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

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

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

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

case may be, in error.

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

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

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

preceding monthly payment.

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

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

substantially greater than the preceding Monthly Payment.

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

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

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

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

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

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

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

Date, the Class AV-1, Class AF-1, Class AF-2, Class AF-3, Class AF-4, Class M-1,

Class M-2, Class M-3, Class B-1, Class B-2, Class B-3 and Class B-4 Certificates

shall be Book-Entry Certificates.

"Book-Entry Regulation S Global Securities": As defined in Section 5.01.

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

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

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

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

"Cap": Any of the Group I Available Funds Cap, the Group II Net Rate Cap,

the Group I Maximum Rate Cap, the Subordinate Rate Cap or the Subordinate

Maximum Rate Cap.

"Cap Carryover Certificates": The Class AV-1, Class M-1, Class M-2, Class

M-3, Class B-1, Class B-2, Class B-3 and Class B-4 Certificates.

6

<PAGE>

"Certificate": Any Regular Certificate or Residual Certificate.

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

Association; thereafter any other Certificate Custodian acceptable to the

Depository and selected by the Trustee.

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

beneficial owner thereof.

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

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

Date, the Original Class Certificate Principal Balance reduced by the sum of (i)

all amounts actually distributed in respect of principal of such Class on all

prior Distribution Dates and (ii) Applied Realized Loss Amounts allocated

thereto. The Class N, Class X and Residual Certificates do not have a

Certificate Principal Balance. With respect to any Certificate (other than a

Class X, Class N or a Residual Certificate) of a Class and any Distribution

Date, the portion of the Certificate Principal Balance of such Class represented

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

such Certificate and the Certificate Principal Balance of such Class.

Notwithstanding the foregoing on any Distribution Date relating to a Collection

Period in which a Subsequent Recovery has been received by the Servicer, the

Certificate Principal Balance of any Class of Certificates then outstanding for

which any Applied Realized Loss Amount has been allocated will be increased, in

order of seniority, by an amount equal to the lesser of (i) the Unpaid Realized

Loss Amount for such Class of Certificates and (ii) the amount of any Subsequent

Recovery allocable to principal distributed on such date to the

Certificateholders (reduced by the amount of the increase in the Certificate

Principal Balance of any more senior Class of Certificates pursuant to this

sentence on such Distribution Date).

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

maintained and registrar appointed pursuant to Section 5.02 hereof.

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

registered in the Certificate Register, except that a Disqualified Organization

or Disqualified Non-U.S. Person shall not be a Holder of a Residual Certificate

for any purpose hereof.

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

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

which is identical except for variation in the Percentage Interest evidenced

thereby.

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

prior to the Optional Termination Date, 3.633% per annum and (ii) following the

Optional Termination Date, 4.133% per annum, subject in each case to a cap equal

to the Group II Net Rate Cap.

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

to the Optional Termination Date, 4.134% per annum, and (ii) following the

Optional Termination Date, 4.634% per annum, subject in either case to a cap

equal to the Group II Net Rate Cap.

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

to the Optional Termination Date, 5.090% per annum, and (ii) following the

Optional Termination Date, 5.590% per annum, subject in either case to a cap

equal to the Group II Net Rate Cap.

"Class AF-4 Lockout Distribution Amount": For any Distribution Date, the

product of (x) the Class AF-4 Lockout Distribution Percentage and (y) the Class

AF-4 Pro Rata Distribution Amount. In no event shall the Class AF-4 Lockout

Distribution Amount for a Distribution Date exceed the Group II

7

<PAGE>

Principal Distribution Amount for such Distribution Date or the Certificate

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

Distribution Date.

"Class AF-4 Lockout Percentage" means, for a Distribution Date in any

period listed in the table below, the applicable percentage listed opposite such

period:

<TABLE>

<CAPTION>

Distribution Dates Lockout Percentage

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

<S> <C>

January 2005 through and including December 2007 0%

January 2008 through and including December 2009 45%

January 2010 through and including December 2010 80%

January 2011 through and including December 2011 100%

January 2012 and thereafter 300%

</TABLE>

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

prior to the Optional Termination Date, 4.658% per annum, and (ii) following the

Optional Termination Date, 5.158% per annum, subject in each case to a cap equal

to the Group II Net Rate Cap.

"Class AF-4 Pro Rata Distribution Amount" means, for any Distribution

Date, an amount equal to the product of (x) a fraction, the numerator of which

is the Certificate Principal Balance of the Class AF-4 Certificates immediately

prior to such Distribution Date and the denominator of which is the aggregate

Certificate Principal Balance of the Class AF-1, Class AF-2, Class AF-3 and

Class AF-4 Certificates immediately prior to that Distribution Date and (y) the

Group II Principal Distribution Amount for that Distribution Date.

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

prior to the Optional Termination Date, 0.26% per annum, and (ii) following the

Optional Termination Date, 0.52% per annum.

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

(i) LIBOR as of the related LIBOR Determination Date, plus the Class AV-1

Certificate Margin, (ii) the Group I Available Funds Cap and (iii) the Group I

Maximum Rate Cap.

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

on the face thereof substantially in the form annexed hereto as Exhibits A-1,

A-2, A-3, A-4 and A-5, executed by the Trustee on behalf of the Trust and

authenticated and delivered by the Certificate Registrar, representing the right

to distributions as set forth herein and therein.

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

Certificates.

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

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

Distribution Date.

8

<PAGE>

"Class A Principal Distribution Amount": As of any Distribution Date (a)

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

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

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

the Certificate Principal Balances of the Class A Certificates immediately prior

to such Distribution Date over (y) the lesser of (A) the product of (i) 59.40%

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

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

minus the product of 0.50% and the Pool Balance on the Cut-off Date.

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

on the face thereof substantially in the form annexed hereto as Exhibits B-1,

B-2, B-3 and B-4, executed by the Trustee on behalf of the Trust and

authenticated and delivered by the Certificate Registrar, representing the right

to distributions as set forth herein and therein.

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

Certificates.

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

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

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

Distribution Amount on such Distribution Date, but prior to the application of

the Class B-1 Applied Realized Loss Amount, if any, on such Distribution Date)

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

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

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

Realized Loss Amount, in each case as of such Distribution Date.

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

to the Optional Termination Date, 1.500% per annum, and (ii) following the

Optional Termination Date, 2.250% per annum.

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

(i) LIBOR as of the related LIBOR Determination Date, plus the Class B-1

Certificate Margin, (ii) the Subordinate Rate Cap and (iii) the Subordinate

Maximum Rate Cap.

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

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

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

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

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

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

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

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

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

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

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

Principal Distribution Amount on such Distribution Date) and (v) the Certificate

Principal Balance of the Class B-1 Certificates immediately prior to such

Distribution Date over (y) the lesser of (A) the product of (i) 87.90% and (ii)

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

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

product of 0.50% and the Pool Balance on the Cut-off Date.

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

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

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

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

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

case for such Distribution Date.

9

<PAGE>

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

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

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

Distribution Amount on such Distribution Date, but prior to the application of

the Class B-2 Applied Realized Loss Amount, if any, on such Distribution Date)

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

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

Amount and the Class B-4 Applied Realized Loss Amount, in each case as of such

Distribution Date.

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

to the Optional Termination Date, 1.750% per annum, and (ii) following the

Optional Termination Date, 2.625% per annum.

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

(i) LIBOR as of the related LIBOR Determination Date, plus the Class B-2

Certificate Margin, (ii) the Subordinate Rate Cap and (iii) the Subordinate

Maximum Rate Cap.

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

product of (i) 90.20% and (ii) the Pool Balance as of the last day of the

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

related Collection Period minus the product of 0.50% and the Pool Balance on the

Cut-off Date.

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

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

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

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

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

case for such Distribution Date.

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

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

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

Distribution Amount on such Distribution Date, but prior to the application of

the Class B-3 Applied Realized Loss Amount, if any, on such Distribution Date)

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

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

such Distribution Date.

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

to the Optional Termination Date, 2.750% per annum, and (ii) following the

Optional Termination Date, 4.125% per annum.

10

<PAGE>

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

(i) LIBOR as of the related LIBOR Determination Date, plus the Class B-3

Certificate Margin, (ii) the Subordinate Rate Cap and (iii) the Subordinate

Maximum Rate Cap.

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

Amount on such Distribution Date) and (vii) the Certificate Principal Balance of

the Class B-3 Certificates immediately prior to such Distribution Date over (y)

the lesser of (A) the product of (i) 92.20% and (ii) the Pool Balance as of the

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

last day of the related Collection Period minus the product of 0.50% and the

Pool Balance on the Cut-off Date.

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

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

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

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

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

for such Distribution Date.

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

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

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

Distribution Amount on such Distribution Date, but prior to the application of

the Class B-4 Applied Realized Loss Amount, if any, on such Distribution Date)

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

"Class B-4 Pass-Through Rate": For each Distribution Date, the least of

(i) (x) on or prior to the Optional Termination Date, 6.000% per annum, and (y)

following the Optional Termination Date, 6.500% per annum, (ii) the Subordinate

Rate Cap and (iii) the Subordinate Maximum Rate Cap.

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

the Class B-3

11

<PAGE>

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

Distribution Amount on such Distribution Date) and (viii) the Certificate

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

Distribution Date over (y) the lesser of (A) the product of (i) 96.20% and (ii)

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

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

product of 0.50% and the Pool Balance on the Cut-off Date.

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

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

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

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

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

case for such Distribution Date.

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

on the face thereof substantially in the form annexed hereto as Exhibit C-2,

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

authenticated and delivered by the Certificate Registrar, representing the right

to distributions as set forth herein and therein.

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

Certificates.

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

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

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

Distribution Amount on such Distribution Date, but prior to the application of

the Class M-1 Applied Realized Loss Amount, if any, on such Distribution Date)

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

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

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

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

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

each case as of such Distribution Date.

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

to the Optional Termination Date, 0.530% per annum, and (ii) following the

Optional Termination Date, 0.795% per annum.

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

(i) LIBOR as of the related LIBOR Determination Date, plus the Class M-1

Certificate Margin, (ii) the Subordinate Rate Cap and (iii) the Subordinate

Maximum Rate Cap.

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

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

excess of (x) the sum of (i) the Certificate Principal Balances of the Class A

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

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

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

Distribution Date over (y) the lesser of (A) the product of (i) 71.90% and (ii)

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

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

product of 0.50% and the Pool Balance on the Cut-off Date.

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

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

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

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

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

for such Distribution Date.

12

<PAGE>

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

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

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

Distribution Amount on such Distribution Date, but prior to the application of

the Class M-2 Applied Realized Loss Amount, if any, on such Distribution Date)

and (y) the excess of (i) the related Applied Realized Loss Amount as of such

Distribution Date over (ii) the sum of the Class M-3 Applied Realized Loss

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

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

B-4 Applied Realized Loss Amount, in each case as of such Distribution Date.

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

to the Optional Termination Date, 0.880% per annum, and (ii) following the

Optional Termination Date, 1.320% per annum.

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

(i) LIBOR as of the related LIBOR Determination Date, plus the Class M-2

Certificate Margin, (ii) the Subordinate Rate Cap and (iii) the Subordinate

Maximum Rate Cap.

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

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

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

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

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

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

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

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

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

product of (i) 82.20% and (ii) the Pool Balance as of the last day of the

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

related Collection Period minus the product of 0.50% and the Pool Balance on the

Cut-off Date.

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

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

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

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

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

case for such Distribution Date.

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

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

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

Distribution Amount on such Distribution Date, but prior to the application of

the Class M-3 Applied Realized Loss Amount, if any, on such Distribution Date)

and (y) the excess of (i) the related Applied Realized Loss Amount as of such

Distribution Date over (ii) the sum of the Class B-1 Applied Realized Loss

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

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

case as of such Distribution Date.

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

to the Optional Termination Date, 1.000% per annum, and (ii) following the

Optional Termination Date, 1.500% per annum.

"Class M-3 Pass-Through Rate": For each Distribution Date, the least of

(i) LIBOR as of the related LIBOR Determination Date, plus the Class M-3

Certificate Margin, (ii) the Subordinate Rate Cap and (iii) the Subordinate

Maximum Rate Cap.

13

<PAGE>

"Class M-3 Principal Distribution Amount": As of any Distribution Date on

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

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

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

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

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

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

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

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

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

the Class M-3 Certificates immediately prior to such Distribution Date over (y)

the lesser of (A) the product of (i) 85.10% and (ii) the Pool Balance as of the

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

last day of the related Collection Period minus the product of 0.50% and the

Pool Balance on the Cut-off Date.

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

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

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

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

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

for such Distribution Date.

"Class N Certificate": Any one of the Certificates with an "N" designated

on the face thereof substantially in the form annexed hereto as Exhibit C-5,

executed by the Trustee on behalf of the Trust and authenticated and delivered

by the Certificate Registrar, representing the right to distributions as set

forth herein and therein.

"Class N Notional Amount": As of any date, the Notional Amount of the

Class N Certificates.

"Class R Certificate": The Class R Certificate executed by the Trustee on

behalf of the Trust, and authenticated and delivered by the Certificate

Registrar, substantially in the form annexed hereto as Exhibit C-1-1 and

evidencing the ownership of the Residual Interest in each of REMIC 1 and REMIC

2. The Class R Certificate represents the ownership of the Class R-1 Interest

and Class R-2 Interest.

"Class R Excess Interest Amount": For any Distribution Date, 0.05% of the

Monthly Excess Interest Amount for such Distribution Date.

"Class R Excess Interest Carryforward Amount": For any Distribution Date,

the excess of the Class R Excess Interest Amount for all prior Distribution

Dates over all amounts previously distributed to the Class R Certificates in

respect of Class R Excess Interest Amounts or Class R Excess Interest

Carryforward Amounts.

"Class R-1 Interest": The uncertificated residual interest in REMIC 1.

"Class R-2 Interest": The uncertificated residual interest in REMIC 2.

"Class R-B-2 Interest": The uncertificated residual interest in REMIC B-2.

"Class R-B-3 Interest": The uncertificated residual interest in REMIC B-3.

"Class R-B-4 Interest": The uncertificated residual interest in REMIC B-4.

"Class R-X/N Interest": The uncertificated residual interest in REMIC X/N.

14

<PAGE>

"Class R-X Certificate": The Class R-X Certificate executed by the Trustee

on behalf of the Trust, and authenticated and delivered by the Certificate

Registrar, substantially in the form annexed hereto as Exhibit C-1-2 and

evidencing the ownership of the Residual Interest in each of REMIC B-2, REMIC

B-3, REMIC B-4 and REMIC X/N. The Class R-X Certificate represents the ownership

of the Class R-B-2 Interest, Class R-B-3 Interest, Class R-B-4 Interest and

Class R-X/N Interest.

"Class X": Any one of the Class X Certificates as designated on the face

thereof substantially in the form annexed hereto as Exhibit C-4, executed by the

Trustee on behalf of the Trust and authenticated and delivered by the

Certificate Registrar, representing the right to distributions as set forth

herein and therein.

"Class X/N Interest": An uncertificated interest in the Trust held by the

Trustee on behalf of the holders of the Class X and Class N Certificates,

representing, for federal income tax purposes, ownership of the REMIC X/N X/N

Interest, and which is entitled to all distributions in respect of the REMIC X/N

X/N Interest less the amount of any LIBOR Carryover Amounts paid pursuant to

Section 4.02(b)(xxvii) or (xxviii).

"Class X Distributable Amount": With respect to any Distribution Date, the

excess of (i) the aggregate of amounts distributable on the Class X/N Interest

for such Distribution Date, over (ii) the aggregate of amounts distributable to

the Class N Certificates pursuant to Section 4.02(b).

"Closing Date": January 7, 2005.

"Code": The Internal Revenue Code of 1986, as it may be amended from time

to time.

"Collection Account": The account or accounts created and maintained by

the Servicer pursuant to Section 3.04, which shall be entitled "Collection

Account, Litton Loan Servicing LP, as Servicer for the Trust under the Pooling

and Servicing Agreement dated as of December 1, 2004 among Merrill Lynch

Mortgage Investors, Inc., as Depositor, Credit-Based Asset Servicing and

Securitization LLC, as Seller, Litton Loan Servicing LP, as Servicer, and

JPMorgan Chase Bank, National Association, as Trustee, in trust for registered

Holders of 2004-CB8 Trust, C-BASS Mortgage Loan Asset-Backed Certificates,

Series 2004-CB8," and which must be an Eligible Account.

"Collection Period": With respect to any Distribution Date, the period

from the second day of the calendar month preceding the month in which such

Distribution Date occurs through the first day of the month in which such

Distribution Date occurs.

"Combined Loan-to-Value Ratio": As of any date and Mortgage Loan, the

fraction, expressed as a percentage, the numerator of which is the Principal

Balance of the Mortgage Loan as of the Cut-off Date plus the principal balance

of any related senior mortgage loan, if any, at origination of the Mortgage Loan

and the denominator of which is the Value of the related Mortgaged Property.

"Compensating Interest": As defined in Section 3.23 hereof.

"Condemnation Proceeds": All awards or settlements in respect of a taking

of a Mortgaged Property by exercise of the power of eminent domain or

condemnation.

"Conventional Mortgage Loan": Any Mortgage Loan that is not an FHA Loan or

VA Loan.

"Corporate Trust Office": With respect to the Trustee, (i) the principal

corporate trust office of the Trustee at which at any particular time its

corporate trust business in connection with this Agreement

15

<PAGE>

shall be administered, which office at the date of the execution of this

instrument is located at 4 New York Plaza, New York, New York 10004-2477,

Attention: Institutional Trust Services/Global Debt, C-BASS 2004-CB8 and (ii)

for purposes of Certificate transfers, is located at 2001 Bryan Street, 8th

Floor, Dallas, Texas 75201, Attention: Institutional Trust Services-C-BASS

2004-CB8, or at such other addresses as the Trustee may designate from time to

time by notice to the Certificateholders, the Depositor, the Servicer and the

Seller.

"Corresponding Cap Carryover Certificate" and "Corresponding REMIC 2

Regular Interest": For any REMIC 2 Regular Interest set forth below, the

corresponding Cap Carryover Certificate set forth below, and for any Cap

Carryover Certificate set forth below, the corresponding REMIC 2 Regular

Interest set forth below:

<TABLE>

<CAPTION>

Corresponding Cap Carryover Certificate Corresponding REMIC 2 Regular Interest

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

<S> <C>

Class AV-1 Certificate REMIC 2 AV-1 Interest

Class M-1 Certificate REMIC 2 M-1 Interest

Class M-2 Certificate REMIC 2 M-2 Interest

Class M-3 Certificate REMIC 2 M-3 Interest

Class B-1 Certificate REMIC 2 B-1 Interest

Class B-2 Certificate REMIC 2 B-2 Interest

Class B-3 Certificate REMIC 2 B-3 Interest

Class B-4 Certificate REMIC 2 B-4 Interest

</TABLE>

"Custodial Agreement": The Custodial Agreement, dated as of December 1,

2004, among the Trustee, the Servicer and the Custodian, as the same may be

amended or supplemented pursuant to the terms thereof.

"Custodian": The Bank of New York, a New York banking corporation, or any

successor custodian appointed pursuant to the terms of the Custodial Agreement.

"Cut-off Date": December 1, 2004.

"Cut-off Date Principal Balance": With respect to any Mortgage Loan, the

unpaid principal balance thereof as of the Cut-off Date after application of

funds received or advanced on or before such date (or as of the applicable date

of substitution with respect to an Eligible Substitute Mortgage Loan).

"Debt Service Reduction": With respect to any Mortgage Loan, a reduction

in the scheduled Monthly Payment for such Mortgage Loan by a court of competent

jurisdiction in a proceeding under the Bankruptcy Code, except such a reduction

resulting from a Deficient Valuation.

"Defective Mortgage Loan": A Mortgage Loan replaced or to be replaced by

one or more Eligible Substitute Mortgage Loans.

16

<PAGE>

"Deficient Valuation": With respect to any Mortgage Loan, a valuation of

the related Mortgaged Property by a court of competent jurisdiction in an amount

less than the then outstanding principal balance of the Mortgage Loan, which

valuation results from a proceeding initiated under the Bankruptcy Code.

"Definitive Certificates": As defined in Section 5.02(c) hereof.

"Delinquent": Any Mortgage Loan with respect to which the Monthly Payment

and/or any Escrow Payment due on a Due Date is not made by the close of business

on the next scheduled Due Date for such Mortgage Loan or any Mortgage Loan with

respect to which any Servicing Advances made on or before the Cut-off Date has

not been reimbursed by the related Mortgagor.

"Depositor": Merrill Lynch Mortgage Investors, Inc., a Delaware

corporation, or any successor in interest.

"Depository": The initial depository shall be The Depository Trust

Company, whose nominee is Cede & Co., or any other organization registered as a

"clearing agency" pursuant to Section 17A of the Securities Exchange Act of

1934, as amended. The Depository shall initially be the registered Holder of the

Book-Entry Certificates. The Depository shall at all times be a "clearing

corporation" as defined in Section 8-102(3) of the Uniform Commercial Code of

the State of New York.

"Depository Participant": A broker, dealer, bank or other financial

institution or other person for whom from time to time a Depository effects

book-entry transfers and pledges of securities deposited with the Depository.

"Determination Date": With respect to any Distribution Date, the 10th day

of the calendar month in which such Distribution Date occurs or, if such 10th

day is not a Business Day, the Business Day immediately preceding such 10th day.

"Directly Operate": With respect to any REO Property, the furnishing or

rendering of services to the tenants thereof, the management or operation of

such REO Property, the holding of such REO Property primarily for sale to

customers, the performance of any construction work thereon or any use of such

REO Property in a trade or business conducted by the Trust other than through an

Independent Contractor; provided, however, that the Trustee (or the Servicer

under this Agreement) shall not be considered to Directly Operate an REO

Property solely because the Trustee (or the Servicer under this Agreement)

establishes rental terms, chooses tenants, enters into or renews leases, deals

with taxes and insurance, or makes decisions as to repairs or capital

expenditures with respect to such REO Property.

"Disqualified Non-U.S. Person": With respect to a Residual Certificate,

any (A) non-U.S. Person or agent thereof or (B) U.S. Person with respect to whom

income from a Residual Certificate is attributable to a foreign permanent

establishment or fixed base, within the meaning of an applicable income tax

treaty, of such Person or any other U.S. Person.

"Disqualified Organization": A "disqualified organization" under Section

860E of the Code, which as of the Closing Date is any of: (i) the United States,

any state or political subdivision thereof, any possession of the United States,

any foreign government, any international organization, or any agency or

instrumentality of any of the foregoing, (ii) any organization (other than a

cooperative described in Section 521 of the Code) which is exempt from the tax

imposed by Chapter 1 of the Code unless such organization is subject to the tax

imposed by Section 511 of the Code, (iii) any organization described in Section

1381(a)(2)(C) of the Code, or (iv) any other Person so designated by the Trustee

based upon an Opinion of Counsel provided by nationally recognized counsel to

the Trustee that the

17

<PAGE>

holding of an ownership interest in a Residual Certificate by such Person may

cause the Trust Fund or any Person having an ownership interest in any Class of

Certificates (other than such Person) to incur liability for any federal tax

imposed under the Code that would not otherwise be imposed but for the transfer

of an ownership interest in a Residual Certificate to such Person. A corporation

will not be treated as an instrumentality of the United States or of any state

or political subdivision thereof if all of its activities are subject to tax and

a majority of its board of directors is not selected by a governmental unit. The

term "United States," "state" and "international organization" shall have the

meanings set forth in Section 7701 of the Code.

"Distribution Account": The trust account or accounts created and

maintained by the Trustee pursuant to Section 3.04(b) which shall be entitled

"Distribution Account, JPMorgan Chase Bank, National Association, as Trustee, in

trust for the registered Holders of 2004-CB8 Trust, C-BASS Mortgage Loan

Asset-Backed Certificates, Series 2004-CB8" and which must be an Eligible

Account.

"Distribution Date": The 25th day of any calendar month, or if such 25th

day is not a Business Day, the Business Day immediately following such 25th day,

commencing in January 2005.

"DBRS": Dominion Bond Rating Service and its successors and if such

company shall for any reason no longer perform the functions of a securities

rating agency, "DBRS" shall be deemed to refer to any other "nationally

recognized statistical rating organization" as set forth on the most current

list of such organizations released by the Securities and Exchange Commission.

"Due Date": With respect to each Mortgage Loan and any Distribution Date,

the day of the calendar month in which such Distribution Date occurs on which

the Monthly Payment for such Mortgage Loan was due, exclusive of any grace

period.

"Eligible Account": Any of (i) an account or accounts maintained with a

federal or state chartered depository institution or trust company the

short-term unsecured debt obligations of which (or, in the case of a depository

institution or trust company that is the principal subsidiary of a holding

company, the short-term unsecured debt obligations of such holding company) are

rated "A - 2" (or the equivalent) by each of the Rating Agencies at the time any

amounts are held on deposit therein, (ii) an account or accounts the deposits in

which are fully insured by the FDIC (to the limits established by such

corporation), the uninsured deposits in which account are otherwise secured such

that, as evidenced by an Opinion of Counsel delivered to the Trustee and to each

Rating Agency, the Certificateholders will have a claim with respect to the

funds in such account or a perfected first priority security interest against

such collateral (which shall be limited to Permitted Investments) securing such

funds that is superior to claims of any other depositors or creditors of the

depository institution with which such account is maintained, (iii) a trust

account or accounts maintained with the trust department of a federal or state

chartered depository institution, national banking association or trust company

acting in its fiduciary capacity or (iv) an account otherwise acceptable to each

Rating Agency without reduction or withdrawal of their then current ratings of

the Certificates as evidenced by a letter from each Rating Agency to the

Trustee.

"Eligible Substitute Mortgage Loan": A mortgage loan substituted for a

Defective Mortgage Loan pursuant to the terms of this Agreement which must, on

the date of such substitution, (i) have an outstanding principal balance, after

application of all scheduled payments of principal and interest due during or

prior to the month of substitution, not in excess of, and not more than 5% less

than, the outstanding principal balance of the Defective Mortgage Loan as of the

Due Date in the calendar month during which the substitution occurs, (ii) have a

Mortgage Interest Rate, with respect to a Group II Mortgage Loan, not less than

the Mortgage Interest Rate of the Defective Mortgage Loan and not more than 1%

in excess of the Mortgage Interest Rate of such Defective Mortgage Loan, (iii)

if a Group I Mortgage Loan, have a Maximum Loan Rate not less than the Maximum

Loan Rate for the Defective

18

<PAGE>

Mortgage Loan, (iv) if a Group I Mortgage Loan, have a Minimum Loan Rate not

less than the Minimum Loan Rate of the Defective Mortgage Loan, (v) if a Group I

Mortgage Loan, have a Gross Margin equal to or greater than the Gross Margin of

the Defective Mortgage Loan, (vi) if a Group I Mortgage Loan, have the same

Index as the Defective Mortgage Loan, (vii) if a Group I Mortgage Loan, have a

next Adjustment Date not more than two months later than the next Adjustment

Date on the Defective Mortgage Loan, (viii) have a remaining term to maturity

not greater than (and not more than one year less than) that of the Defective

Mortgage Loan, (ix) be current as of the date of substitution, (x) have a

Combined Loan-to-Value Ratio as of the date of substitution equal to or lower

than the Combined Loan-to-Value Ratio of the Defective Mortgage Loan as of such

date, (xi) have a risk grading determined by the Seller at least equal to the

risk grading assigned on the Defective Mortgage Loan, (xii) have been

reunderwritten by the Seller in accordance with the same underwriting criteria

and guidelines as the Defective Mortgage Loan, (xiii) have the same Due Date as

the Defective Mortgage Loan and (xiv) conform to each representation and

warranty set forth in Section 2.04 hereof applicable to the Defective Mortgage

Loan. In the event that one or more mortgage loans are substituted for one or

more Defective Mortgage Loans, the amounts described in clause (i) hereof shall

be determined on the basis of aggregate principal balances, the Mortgage

Interest Rates described in clause (ii) hereof shall be determined on the basis

of weighted average Mortgage Interest Rates, the risk gradings described in

clause (xi) hereof shall be satisfied as to each such mortgage loan, the terms

described in clause (viii) hereof shall be determined on the basis of weighted

average remaining term to maturity, the Combined Loan-to-Value Ratios described

in clause (x) hereof shall be satisfied as to each such mortgage loan and,

except to the extent otherwise provided in this sentence, the representations

and warranties described in clause (xiv) hereof must be satisfied as to each

Eligible Substitute Mortgage Loan or in the aggregate, as the case may be.

"ERISA": The Employee Retirement Income Security Act of 1974, as amended.

"ERISA-Qualifying Underwriting": A best efforts or firm commitment

underwriting or private placement that would satisfy the requirements of

Prohibited Transaction Exemption 90-25, 55 Fed. Reg. 21459 (1990), as amended,

granted to the Underwriter by the United States Department of Labor (or any

other applicable underwriter's exemption granted by the United States Department

of Labor), except, in relevant part, for the requirement that the certificates

have received a rating at the time of acquisition that is in one of the three

(or four, in the case of a "designated transaction") highest generic rating

categories by at least one of the Rating Agencies.

"ERISA-Restricted Certificate": The Class M-1, Class M-2, Class M-3, Class

B-1, Class B-2, Class B-3, Class B-4, Class N, Class X, Class R-X and Class R

Certificates and any other Certificate, unless the acquisition and holding of

such other Certificate is covered by and exempt under Prohibited Transaction

Exemption 90-25, 55 Fed. Reg. 21459 (1990), as amended, granted to the

Underwriter by the United States Department of Labor (or any other applicable

underwriter's exemption granted by the United States Department of Labor).

"Escrow Account": The account or accounts created and maintained pursuant

to Section 3.06.

"Escrow Payments": The amounts constituting ground rents, taxes,

assessments, water rates, mortgage insurance premiums, fire and hazard insurance

premiums and other payments required to be escrowed by the Mortgagor with the

mortgagee pursuant to any Mortgage Loan.

"Estate in Real Property": A fee simple estate in a parcel of real

property.

"Expense Fee Rate": The sum of (i) the Trustee Fee Rate and (ii) the

Servicing Fee Rate.

"Extended Period": As defined in Section 9.04(b).

19

<PAGE>

"Extra Principal Distribution Amount": As of any Distribution Date, the

lesser of (x) 99.95% of the Monthly Excess Interest Amount for such Distribution

Date and (y) the Overcollateralization Deficiency for such Distribution Date.

"FDIC": Federal Deposit Insurance Corporation or any successor thereto.

"FHA": The Federal Housing Administration, an agency within HUD.

"FHA Approved Mortgagee": Those institutions which are approved by FHA to

act as servicer and mortgagee of record pursuant to FHA Regulations.

"FHA Insurance Contract" or "FHA Insurance": The contractual obligation of

FHA respecting the insurance of an FHA Loan pursuant to the National Housing

Act, as amended.

"FHA Loan": A Mortgage Loan which is the subject of an FHA Insurance

Contract as evidenced by a Mortgage Insurance Certificate.

"FHA Regulations": Regulations promulgated by HUD under the National

Housing Act, codified in 24 Code of Federal Regulations, and other HUD issuances

relating to FHA Loans, including the related handbooks, circulars, notices and

mortgagee letters.

"Fidelity Bond": Shall have the meaning assigned thereto in Section 3.12.

"Final Recovery Determination": With respect to any defaulted Mortgage

Loan or any REO Property (other than a Mortgage Loan or REO Property purchased

by the Seller or the Servicer pursuant to or as contemplated by Section 2.03 or

10.01), a determination made by the Servicer that all Insurance Proceeds,

Liquidation Proceeds and other payments or recoveries which the Servicer, in its

reasonable good faith judgment, expects to be finally recoverable in respect

thereof have been so recovered. The Servicer shall maintain records, prepared by

a Servicing Officer, of each Final Recovery Determination made thereby.

"First Lien Mortgage Loan": Any of the Mortgage Loans which are secured by

a first mortgage lien that is senior to a Second Lien Mortgage Loan on the

related Mortgaged Property.

"Fitch": Fitch Ratings and its successors, and if such company shall for

any reason no longer perform the functions of a securities rating agency,

"Fitch" shall be deemed to refer to any other "nationally recognized statistical

rating organization" as set forth on the most current list of such organizations

released by the Securities and Exchange Commission.

"Foreclosure Price": The amount reasonably expected to be received from

the sale of the related Mortgaged Property net of any expenses associated with

foreclosure proceedings.

"Grantor Trust": That portion of the Trust Fund exclusive of REMIC 1,

REMIC 2, REMIC B-2, REMIC B-3, REMIC B-4 and REMIC X/N which holds (a) the REMIC

X/N X/N Interest and (b) the obligation to pay LIBOR Carryover Amounts.

"Gross Margin": With respect to each Group I Mortgage Loan, the fixed

percentage, if any, set forth in the related Mortgage Note that is added to the

Index on each Adjustment Date in accordance with the terms of the related

Mortgage Note used to determine the Mortgage Interest Rate for such Mortgage

Loan.

20

<PAGE>

"Group I Available Funds Cap": With respect to any Distribution Date, a

per annum rate (subject to adjustment based on the actual number of days elapsed

in the related Interest Accrual Period) equal to 12 times the quotient of (x)

the total scheduled interest on the Group I Mortgage Loans for the related

Interest Accrual Period at the Net Mortgage Interest Rates and (y) the aggregate

Principal Balance of the Group I Mortgage Loans (as of the first day of the

related Collection Period).

"Group I Group Subordinate Amount": For any Distribution Date, the excess

of the aggregate Principal Balance of the Group I Mortgage Loans (as of the

first day of the related Collection Period) over the aggregate Certificate

Principal Balance of the Class AV-1 Certificates as of such Distribution Date

(before distributions in respect of principal on such Distribution Date).

"Group I Interest Remittance Amount": As of any Distribution Date, the

sum, without duplication, of (i) all interest received by the Servicer on or

prior to the related Determination Date for such Distribution Date or advanced

with respect to Monthly Payments due during the related Collection Period on the

Group I Mortgage Loans (less the Servicing Fee, amounts available for

reimbursement of Advances and Servicing Advances pursuant to Section 3.05 and

expenses reimbursable pursuant to Section 6.03), (ii) the portion of any full or

partial Principal Prepayment related to interest with respect to a Group I

Mortgage Loan received during the related Prepayment Period, (iii) all

Compensating Interest paid by the Servicer on the related Determination Date

with respect to the Group I Mortgage Loans, (iv) the portion of any payment in

connection with any Purchase Price, Net Liquidation Proceeds, Insurance Proceeds

or Condemnation Proceeds relating to interest with respect to the Group I

Mortgage Loans received during the related Prepayment Period, (v) the portion of

any Substitution Adjustment Amount relating to interest with respect to the

Group I Mortgage Loans received during the related Prepayment Period, (vi) with

respect to the related Distribution Date on which the Trust is to be terminated

in accordance with the Section 10.01 hereof, that portion of the Termination

Price with respect to the Group I Mortgage Loans in respect of interest and

(vii) the portion of any Reimbursement Amount or Subsequent Recovery allocable

to interest related to the Group I Mortgage Loans received during the related

Prepayment Period.

"Group I Maximum Rate Cap": With respect to any Distribution Date, a per

annum rate (subject to adjustment based on the actual number of days elapsed in

the related Interest Accrual Period) equal to the 12 times the quotient of (x)

the total scheduled interest that would have accrued on the Group I Mortgage

Loans at their maximum lifetime Net Mortgage Interest Rates and (y) the

aggregate Principal Balance of the Group I Mortgage Loans (as of the first day

of the related Collection Period).

"Group I Mortgage Loan": A Mortgage Loan in Loan Group I.

"Group I Net Rate": With respect to any Distribution Date, a per annum

rate equal to 12 times the quotient of (x) the total scheduled interest on the

Group I Mortgage Loans for the related Interest Accrual Period at their Net

Mortgage Interest Rates and (y) the aggregate Principal Balance of the Group I

Mortgage Loans (as of the first day of the related Collection Period).

"Group I Principal Allocation Percentage": As of any Distribution Date, a

fraction expressed as a percentage, the numerator of which is the Principal

Remittance Amount allocable to the Group I Mortgage Loans during the related

Collection Period and the denominator of which is equal to the Principal

Remittance Amount for such Distribution Date.

"Group I Principal Distribution Amount": As of any Distribution Date, the

product of the Group I Principal Allocation Percentage and the Class A Principal

Distribution Amount.

21

<PAGE>

"Group II Group Subordinate Amount": For any Distribution Date, the excess

of the aggregate Principal Balance of the Group II Mortgage Loans (as of the

first day of the related Collection Period) over the aggregate Certificate

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

Certificates as of such Distribution Date (before distributions in respect of

principal on such Distribution Date).

"Group II Interest Remittance Amount": As of any Distribution Date, the

sum, without duplication, of (i) all interest received by the Servicer on or

prior to the related Determination Date for such Distribution Date or advanced

with respect to Monthly Payments due during the related Collection Period on the

Group II Mortgage Loans (less the Servicing Fee, amounts available for

reimbursement of Advances and Servicing Advances pursuant to Section 3.05 and

expenses reimbursable pursuant to Section 6.03), (ii) the portion of any full or

partial Principal Prepayment related to interest with respect to a Group II

Mortgage Loan received during the related Prepayment Period, (iii) all

Compensating Interest paid by the Servicer on the related Determination Date

with respect to the Group II Mortgage Loans, (iv) the portion of any payment in

connection with any Purchase Price, Net Liquidation Proceeds, Insurance Proceeds

or Condemnation Proceeds relating to interest with respect to the Group II

Mortgage Loans received during the related Prepayment Period, (v) the portion of

any Substitution Adjustment Amount relating to interest with respect to the

Group II Mortgage Loans received during the related Prepayment Period, (vi) with

respect to the related Distribution Date on which the Trust is to be terminated

in accordance with the Section 10.01 hereof, that portion of the Termination

Price with respect to the Group II Mortgage Loans in respect of interest and

(vii) the portion of any Reimbursement Amount or Subsequent Recovery related to

the Group II Mortgage Loans related to interest received during the related

Prepayment Period.

"Group II Mortgage Loan": A Mortgage Loan in Loan Group II.

"Group II Net Rate": With respect to any Distribution Date, a per annum

rate equal to 12 times the quotient of (x) the total scheduled interest on the

Group II Mortgage Loans for the related Interest Accrual Period at their Net

Mortgage Interest Rates and (y) the aggregate Principal Balance of the Group II

Mortgage Loans (as of the first day of the related Collection Period).

"Group II Net Rate Cap": With respect to any Distribution Date, a per

annum rate equal to 12 times the quotient of (x) the total scheduled interest on

the Group II Mortgage Loans for the related Interest Accrual Period at their Net

Mortgage Interest Rates and (y) the aggregate Principal Balance of the Group II

Mortgage Loans (as of the first day of the related Collection Period).

"Group II Principal Allocation Percentage": As of any Distribution Date, a

fraction expressed as a percentage, the numerator of which is the Principal

Remittance Amount allocable to the Group II Mortgage Loans during the related

Collection Period and the denominator of which is equal to the Principal

Remittance Amount for such Distribution Date.

"Group II Principal Distribution Amount": As of any Distribution Date, the

product of the Group II Principal Allocation Percentage and the Class A

Principal Distribution Amount.

"Group Subordinate Amount": In the case of Loan Group I, the Group I Group

Subordinate Amount, and, in the case of Loan Group II, the Group II Group

Subordinate Amount.

"HUD": The United States Department of Housing and Urban Development, or

any successor thereto, including the Federal Housing Commissioner and the

Secretary of Housing and Urban Development where appropriate under the FHA

Regulations.

22

<PAGE>

"Independent": When used with respect to any specified Person, any such

Person who (i) is in fact independent of the Depositor, the Servicer and their

respective Affiliates, (ii) does not have any direct financial interest in or

any material indirect financial interest in the Depositor or the Servicer or any

Affiliate thereof, and (iii) is not connected with the Depositor or the Servicer

or any Affiliate thereof as an officer, employee, promoter, underwriter,

trustee, partner, director or Person performing similar functions; provided,

however, that a Person shall not fail to be Independent of the Depositor or the

Servicer or any Affiliate thereof merely because such Person is the beneficial

owner of 1% or less of any Class of securities issued by the Depositor or the

Servicer or any Affiliate thereof, as the case may be.

"Independent Contractor": Either (i) any Person (other than the Servicer)

that would be an "independent contractor" with respect to the Trust Fund within

the meaning of Section 856(d)(3) of the Code if the Trust Fund were a real

estate investment trust (except that the ownership tests set forth in that

section shall be considered to be met by any Person that owns, directly or

indirectly, 35 percent or more of any Class of Certificates), so long as the

Trust Fund does not receive or derive any income from such Person and provided

that the relationship between such Person and the Trust Fund is at arm's length,

all within the meaning of Treasury Regulation Section 1.856-4(b)(5), or (ii) any

other Person (including the Servicer) if the Trustee has received an Opinion of

Counsel, which Opinion of Counsel shall be an expense of the Trust Fund, to the

effect that the taking of any action in respect of any REO Property by such

Person, subject to any conditions therein specified, that is otherwise herein

contemplated to be taken by an Independent Contractor will not cause such REO

Property to cease to qualify as "foreclosure property" within the meaning of

Section 860G(a)(8) of the Code (determined without regard to the exception

applicable for purposes of Section 860D(a) of the Code), or cause any income

realized in respect of such REO Property to fail to qualify as Rents from Real

Property.

"Index": With respect to each Group I Mortgage Loan and with respect to

each related Adjustment Date, the index as specified in the related Mortgage

Note.

"Initial Certificate Principal Balance": With respect to any Certificate

of a Class other than a Class N, Class X or Residual Certificate, the amount

designated "Initial Certificate Principal Balance" on the face thereof.

"Initial Notional Amount": With respect to any Class N Certificate, the

amount designated "Initial Notional Amount" on the face thereof.

"Initial Overcollateralization Amount": $10,406,755.88.

"Insurance Proceeds": Proceeds of any title policy, hazard policy or other

insurance policy covering a Mortgage Loan, to the extent such proceeds are not

to be applied to the restoration of the related Mortgaged Property or released

to the Mortgagor in accordance with the procedures that the Servicer would

follow in servicing mortgage loans held for its own account, subject to the

terms and conditions of the related Mortgage Note and Mortgage.

"Interest Accrual Period": With respect to any Distribution Date and (i)

with respect to the Class AV-1, Class M-1, Class M-2, Class M-3, Class B-1,

Class B-2 and Class B-3 Certificates, the period from the preceding Distribution

Date through the day prior to the current Distribution Date (or, in the case of

the first Distribution Date, the period from the Closing Date through January

24, 2005), and (ii) with respect to the Class AF-1, Class AF-2, Class AF-3,

Class AF-4, Class B-4, Class N and Class X Certificates, the REMIC 1 Regular

Interests and the REMIC 2 X/N Interest, the calendar month immediately preceding

the month in which such Distribution Date occurs.

23

<PAGE>

"Interest Carry Forward Amount": For any Class of Certificates (other than

the Residual Certificates) and any Distribution Date, the sum of (a) the excess,

if any, of the Accrued Certificate Interest and any Interest Carry Forward

Amount for each Class for the prior Distribution Date, over the amount in

respect of interest actually distributed on such Class on such prior

Distribution Date and (b) interest on such excess at the applicable Pass-Through

Rate (x) with respect to the Certificates (other than the Class AF-1, Class

AF-2, Class AF-3, Class AF-4, Class B-4, Class N and Class X Certificates), on

the basis of the actual number of days elapsed on the basis of a 360-day year

since the prior Distribution Date, and (y) with respect to the Class AF-1, Class

AF-2, Class AF-3, Class AF-4, Class B-4, Class N and Class X Certificates, on

the basis of a 360-day year consisting of twelve 30-day months.

"Interest Percentage": With respect to any Class of Certificates and any

Distribution Date, the ratio (expressed as a decimal carried to ten places) of

the Accrued Certificate Interest for such Class to the sum of the Accrued

Certificate Interest for all Classes of Certificates, in each case with respect

to such Distribution Date and without regard to shortfalls caused by the Relief

Act or similar state law.

"Interest Remittance Amount": As of any Determination Date, the sum of the

Group I Interest Remittance Amount and the Group II Interest Remittance Amount.

"Late Collections": With respect to any Mortgage Loan, all amounts

received subsequent to the Determination Date immediately following any related

Collection Period, whether as late payments of Monthly Payments or as Insurance

Proceeds, Liquidation Proceeds or otherwise, which represent late payments or

collections of principal and/or interest due (without regard to any acceleration

of payments under the related Mortgage and Mortgage Note) but delinquent on a

contractual basis for such Collection Period and not previously recovered.

"Lender": As defined in Section 3.30(a) hereof.

"LIBOR": With respect to each Interest Accrual Period, the rate determined

by the Trustee on the related LIBOR Determination Date on the basis of the

offered rate for one-month United States dollar deposits, as such rate appears

on the Telerate Page 3750, as of 11:00 a.m. (London time) on such LIBOR

Determination Date. If no such quotations are available on an LIBOR

Determination Date, LIBOR for the related Interest Accrual Period will be

established by the Trustee as follows:

(i) If on such LIBOR Determination Date two or more Reference Banks

provide quotations as to the rate at which deposits in U.S. Dollars are offered

as of 11:00 a.m. (London time) to prime banks in the London interbank market for

a period of one month in amounts approximately equal to the aggregate

Certificate Principal Balance of the Class AV-1, Class M-1, Class M-2, Class

M-3, Class B-1, Class B-2 and Class B-3 Certificates, LIBOR for the related

Interest Accrual Period shall be the arithmetic mean of such offered quotations

(rounded upwards if necessary to the nearest whole multiple of 0.001%);

(ii) If on such LIBOR Determination Date fewer than two Reference

Banks provide such offered quotations, LIBOR for the related Interest Accrual

Period shall be the arithmetic mean of the rates quoted by one or more major

banks in New York City, selected by the Trustee after consultation with the

Servicer, as of 11:00 a.m., New York City time, on such date for loans in U.S.

Dollars to leading European banks for a period of one month in amounts

approximately equal to the aggregate Certificate Principal Balance of the Class

AV-1, Class M-1, Class M-2, Class M-3, Class B-1, Class B-2 and Class B-3

Certificates; and

(iii) If no such quotations can be obtained, LIBOR for the related

Interest Accrual Period shall be LIBOR for the prior Distribution Date.

24

<PAGE>

"LIBOR Business Day": Any day on which banks in London, England and The

City of New York are open and conducting transactions in foreign currency and

exchange.

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

Certificate Interest for (a) the Class AV-1 Certificates is based upon the Group

I Available Funds Cap or (b) the Class M-1, Class M-2, Class M-3, Class B-1,

Class B-2, Class B-3 or Class B-4 Certificates is based on the Subordinate Rate

Cap, the excess of (i) the amount of interest such Certificate would have been

entitled to receive on such Distribution Date based on the related Pass-Through

Rate (up to but not exceeding the Group I Maximum Rate Cap in the case of the

Class AV-1 Certificates and up to but not exceeding the Subordinate Maximum Rate

Cap in the case of the Class M-1, Class M-2, Class M-3, Class B-1, Class B-2,

Class B-3 and Class B-4 Certificates), over (ii) the amount of interest such

Certificate was entitled to receive on such Distribution Date based on the

applicable Cap, together with the unpaid portion of any such excess from prior

Distribution Dates (and interest accrued thereon at the then applicable

Pass-Through Rate on such Certificate).

"LIBOR Determination Date": With respect to the Offered Certificates

(other than the Class AF-1, Class AF-2, Class AF-3 and Class AF-4 Certificates),

(i) for the first Distribution Date, the second LIBOR Business Day preceding the

Closing Date and (ii) for each subsequent Distribution Date, the second LIBOR

Business Day prior to the immediately preceding Distribution Date.

"Liquidated Mortgage Loan": As to any Distribution Date, any Mortgage Loan

in respect of which the Servicer has determined, in accordance with the

servicing procedures specified herein, as of the end of the related Prepayment

Period, that all Liquidation Proceeds and Insurance Proceeds which it expects to

recover with respect to the liquidation of the Mortgage Loan or disposition of

the related REO Property have been recovered.

"Liquidation Event": With respect to any Mortgage Loan, any of the

following events: (i) such Mortgage Loan is paid in full; (ii) a Final Recovery

Determination is made as to such Mortgage Loan; or (iii) such Mortgage Loan is

removed from the Trust Fund by reason of its being purchased, sold or replaced

pursuant to or as contemplated by Section 2.03 or Section 10.01. With respect to

any REO Property, either of the following events: (i) a Final Recovery

Determination is made as to such REO Property; or (ii) such REO Property is

removed from the Trust Fund by reason of its being sold or purchased pursuant to

Section 3.13 or Section 10.01.

"Liquidation Proceeds": The amount (other than amounts received in respect

of the rental of any REO Property prior to REO Disposition) received by the

Servicer in connection with (i) the taking of all or a part of a Mortgaged

Property by exercise of the power of eminent domain or condemnation or (ii) the

liquidation of a defaulted Mortgage Loan by means of a trustee's sale,

foreclosure sale or otherwise.

"Liquidation Report": The report with respect to a Liquidated Mortgage

Loan in such form and containing such information as is agreed to by the

Servicer and the Trustee.

"Loan Group": Either Loan Group I or Loan Group II, as the context

requires.

"Loan Group Balance": Either the Group I Loan Balance or the Group II Loan

Balance, as applicable.

"Loan Group I": The pool of Mortgage Loans identified in Exhibit D-1 of

the Mortgage Loan Schedule as having been assigned to Loan Group I.

25

<PAGE>

"Loan Group II": The pool of Mortgage Loans identified in Exhibit D-2 of

the Mortgage Loan Schedule as having been assigned to Loan Group II.

"Losses": As defined in Section 9.03.

"Lost Note Affidavit": With respect to any Mortgage Loan as to which the

original Mortgage Note has been permanently lost or destroyed and has not been

replaced, an affidavit from the Seller certifying that the original Mortgage

Note has been lost, misplaced or destroyed (together with a copy of the related

Mortgage Note and indemnifying the Trust against any loss, cost or liability

resulting from the failure to deliver the original Mortgage Note) in the form of

Exhibit H hereto.

"Majority Certificateholders": The Holders of Certificates evidencing at

least 51% of the Voting Rights.

"Majority Class R Certificateholders": The Holders of Class R Certificates

evidencing at least a 51% Percentage Interest in the Class R Certificates.

"Marker Interest": Each of the LT1-AV1 Interest, the LT1-AF1 Interest, the

LT1-AF2 Interest, the LT1-AF3 Interest, the LT1-AF4 Interest, the LT1-M1

Interest, the LT1-M2 Interest, the LT1-M3 Interest, the LT1-B1 Interest, the

LT1-B2 Interest, the LT1-B3 Interest and the LT1-B4 Interest.

"Maximum Loan Rate": With respect to each Group I Mortgage Loan, the

percentage set forth in the related Mortgage Note as the maximum Mortgage

Interest Rate thereunder.

"Minimum Loan Rate": With respect to each Group I Mortgage Loan, the

percentage set forth in the related Mortgage Note as the minimum Mortgage

Interest Rate thereunder or if no such percentage is set forth in the related

Mortgage Note, the Gross Margin set forth in the related Mortgage Note.

"Monthly Excess Cashflow Amount": The sum of the Monthly Excess Interest

Amount, the Overcollateralization Release Amount and (without duplication) any

portion of the Principal Distribution Amount remaining after principal

distributions on the Offered Certificates and the Class B-4 Certificates.

"Monthly Excess Interest Amount": With respect to each Distribution Date,

the amount, if any, by which the Interest Remittance Amount for such

Distribution Date exceeds the aggregate amount distributed on such Distribution

Date pursuant to paragraphs (i) through (xi) under Section 4.01.

"Monthly Payment": With respect to any Mortgage Loan, the scheduled

monthly payment of principal and interest on such Mortgage Loan which is payable

by the related Mortgagor from time to time under the related Mortgage Note,

determined: (a) after giving effect to (i) any Deficient Valuation and/or Debt

Service Reduction with respect to such Mortgage Loan and (ii) any reduction in

the amount of interest collectible from the related Mortgagor pursuant to the

Relief Act or similar state laws; (b) without giving effect to any extension

granted or agreed to by the Servicer pursuant to Section 3.01; and (c) on the

assumption that all other amounts, if any, due under such Mortgage Loan are paid

when due.

"Moody's": Moody's Investors Service, Inc. and its successors, and if such

company shall for any reason no longer perform the functions of a securities

rating agency, "Moody's" shall be deemed to refer to any other "nationally

recognized statistical rating organization" as set forth on the most current

list of such organizations released by the Securities and Exchange Commission.

"Mortgage": The mortgage, deed of trust or other instrument creating a

first or second lien on, or first or second priority security interest in, a

Mortgaged Property securing a Mortgage Note.

26

<PAGE>

"Mortgage File": The mortgage documents listed in Section 2.01 pertaining

to a particular Mortgage Loan and any additional documents required to be added

to the Mortgage File pursuant to this Agreement.

"Mortgage Insurance Certificate": The certificate evidencing an FHA

Insurance Contract.

"Mortgage Interest Rate": With respect to each Mortgage Loan, the annual

rate at which interest accrues on such Mortgage Loan from time to time in

accordance with the provisions of the related Mortgage Note, which rate (i) in

the case of each Group I Mortgage Loan (A) as of any date of determination until

the first Adjustment Date following the Cut-off Date shall be the rate set forth

in the Mortgage Loan Schedule as the Mortgage Interest Rate in effect

immediately following the Cut-off Date and (B) as of any date of determination

thereafter shall be the rate as adjusted on the most recent Adjustment Date, to

equal the sum, rounded to the nearest 0.125% as provided in the Mortgage Note,

of the Index, determined as set forth in the related Mortgage Note, plus the

related Gross Margin subject to the limitations set forth in the related

Mortgage Note and (ii) in the case of each Group II Mortgage Loan shall remain

constant at the rate set forth in the Mortgage Loan Schedule as the Mortgage

Interest Rate in effect immediately following the Cut-off Date. With respect to

each Mortgage Loan that becomes an REO Property, as of any date of

determination, the annual rate determined in accordance with the immediately

preceding sentence as of the date such Mortgage Loan became an REO Property.

"Mortgage Loan": Each mortgage loan transferred and assigned to the

Trustee pursuant to Section 2.01 or Section 2.03(d) as from time to time held as

a part of the Trust Fund, the Mortgage Loans so held being identified in the

Mortgage Loan Schedule and set forth in Exhibits D-1 and D-2 attached hereto.

"Mortgage Loan Purchase Agreement": The agreement between the Seller and

the Depositor, dated as of January 7, 2005, regarding the transfer of the

Mortgage Loans by the Seller to or at the direction of the Depositor attached

hereto as Exhibit G.

"Mortgage Loan Schedule": As of any date (i) with respect to the Mortgage

Loans, the list of such Mortgage Loans included in the Trust Fund on such date,

separately identifying the Group I Mortgage Loans and the Group II Mortgage

Loans, attached hereto as Exhibits D-1 and D-2. The Mortgage Loan Schedule shall

be prepared by the Seller and shall set forth the following information with

respect to each Mortgage Loan:

(1) the Seller's Mortgage Loan identifying number;

(2) the city, state, and zip code of the Mortgaged Property;

(3) the type of Residential Dwelling constituting the Mortgaged Property

or a designation that the Mortgaged Property is a multi-family property;

(4) the occupancy status of the Mortgaged Property at origination;

(5) the original months to maturity;

(6) the date of origination;

(7) the first payment date;

(8) the stated maturity date;

27

<PAGE>

(9) the stated remaining months to maturity;

(10) the original principal amount of the Mortgage Loan;

(11) the Principal Balance of each Mortgage Loan as of the Cut-off Date;

(12) the Mortgage Interest Rate of the Mortgage Loan as of the Cut-off

Date;

(13) the current principal and interest payment of the Mortgage Loan as of

the Cut-off Date;

(14) the contractual interest paid to date of the Mortgage Loan;

(15) if the Mortgage Loan is not owner-financed, the Combined

Loan-to-Value Ratio at origination;

(16) a code indicating the loan performance status of the Mortgage Loan as

of the Cut-off Date;

(17) a code indicating whether the Mortgaged Property is in bankruptcy or

in its forbearance period as of the Cut-off Date;

(18) a code indicating whether the Mortgage Loan is conventional, insured

by the FHA or guaranteed by the VA;

(19) a code indicating the Index that is associated with such Mortgage

Loan;

(20) the Gross Margin;

(21) the Periodic Rate Cap;

(22) the Minimum Loan Rate;

(23) the Maximum Loan Rate;

(24) a code indicating whether the Mortgage Loan has a prepayment penalty

and the type of prepayment penalty;

(25) the first Adjustment Date immediately following the Cut-off Date;

(26) the rate adjustment frequency;

(27) the payment adjustment frequency;

(28) a code indicating whether the Mortgage Loan is owner-financed; and

(29) a code indicating whether the Mortgage Loan is a Second Lien Mortgage

Loan.

The Mortgage Loan Schedule shall set forth the following information, as

of the Cut-off Date, with respect to the Mortgage Loans in the aggregate, for

each Loan Group: (1) the number of Mortgage

28

<PAGE>

Loans; (2) the current Principal Balance of the Mortgage Loans; (3) the weighted

average Mortgage Interest Rate of the Mortgage Loans; and (4) the weighted

average maturity of the Mortgage Loans. The Mortgage Loan Schedule shall be

amended from time to time by the Seller in accordance with the provisions of

this Agreement. With respect to any Eligible Substitute Mortgage Loan, Cut-off

Date shall refer to the related Cut-off Date for such Mortgage Loan, determined

in accordance with the definition of Cut-off Date herein.

"Mortgage Note": The original executed note or other evidence of

indebtedness evidencing the indebtedness of a Mortgagor under a Mortgage Loan.

"Mortgage Pool": The pool of Mortgage Loans, identified on Exhibits D-1

and D-2 from time to time, and any REO Properties acquired in respect thereof.

"Mortgaged Property": The underlying property securing a Mortgage Loan,

including any REO Property, consisting of an Estate in Real Property improved by

a Residential Dwelling or multi-family dwelling.

"Mortgagor": The obligor on a Mortgage Note.

"Net Liquidation Proceeds": With respect to any Liquidated Mortgage Loan

or any other disposition of related Mortgaged Property (including REO Property)

the related Liquidation Proceeds net of Advances, Servicing Advances, Servicing

Fees and any other accrued and unpaid servicing fees received and retained in

connection with the liquidation of such Mortgage Loan or Mortgaged Property.

"Net Mortgage Interest Rate": With respect to any Mortgage Loan, the

Mortgage Interest Rate borne by such Mortgage Loan minus the Expense Fee Rate.

"Net Rate": With respect to any Distribution Date, a per annum rate equal

to 12 times the quotient of (x) the excess of the total scheduled interest on

the Mortgage Loans for the related Interest Accrual Period at their Net Mortgage

Rates over the Insurer Fee for such Distribution Date and (y) the aggregate

Principal Balance of the Mortgage Loans (as of the first day of the related

Collection Period).

"New Lease": Any lease of REO Property entered into on behalf of the

Trust, including any lease renewed or extended on behalf of the Trust if the

Trust has the right to renegotiate the terms of such lease.

"Nonrecoverable Advance": Any Advance or Servicing Advance previously made

or proposed to be made in respect of a Mortgage Loan or REO Property that, in

the good faith business judgment of the Servicer, will not or, in the case of a

proposed Advance or Servicing Advance, would not be ultimately recoverable from

Late Collections on such Mortgage Loan or REO Property as provided herein.

"Notional Amount": With respect to the Class N Certificates, an amount

equal to the Original Class N Notional Amount reduced by the aggregate

distributions made to the Class N Certificates in respect of the Class N

Notional Amount pursuant to Section 4.02(b)(xxix) or Section 4.02(c).

"Offered Certificates": The Class AV-1, Class AF-1, Class AF-2, Class

AF-3, Class AF-4, Class M-1, Class M-2, Class M-3, Class B-1, Class B-2 and

Class B-3 Certificates.

"Officer's Certificate": A certificate signed by the Chairman of the

Board, the Vice Chairman of the Board, the President or a vice president

(however denominated), or by the Treasurer, the Secretary, or one of the

assistant treasurers or assistant secretaries of the Servicer, the Seller or the

Depositor, as applicable.

29

<PAGE>

"Opinion of Counsel": A written opinion of counsel, who may, without

limitation, be a salaried counsel for the Depositor or the Servicer except that

any opinion of counsel relating to (a) the qualification of any REMIC as a REMIC

or (b) compliance with the REMIC Provisions must be an opinion of Independent

counsel.

"Optional Termination Date": The first Distribution Date on which the

Servicer may opt to terminate the Mortgage Pool pursuant to Section 10.01.

"Original Class N Notional Amount": The Notional Amount of the Class N

Certificates on the Closing Date, as set forth opposite such Class in the

Preliminary Statement.

"Original Class Certificate Principal Balance": With respect to each Class

of Certificates, the Certificate Principal Balance thereof on the Closing Date,

as set forth opposite such Class in the Preliminary Statement, except with

respect to the Class N, Class X and Residual Certificates, which have an

Original Class Certificate Principal Balance of zero.

"Original Notional Amount": The Original Class N Notional Amount.

"Overcollateralization Amount": As of any Distribution Date, the excess,

if any, of (x) the Pool Balance as of the last day of the immediately preceding

Collection Period over (y) the aggregate Certificate Principal Balances of all

Classes of Offered Certificates and the Class B-4 Certificates (after taking

into account all distributions of principal on such Distribution Date).

"Overcollateralization Deficiency": As of any Distribution Date, the

excess, if any, of (x) the Targeted Overcollateralization Amount for such

Distribution Date over (y) the Overcollateralization Amount for such

Distribution Date, calculated for this purpose after taking into account the

reduction on such Distribution Date of the Certificate Principal Balances of all

Classes of Offered Certificates and the Class B-4 Certificates resulting from

the distribution of the Principal Distribution Amount (but not the Extra

Principal Distribution Amount) on such Distribution Date, but prior to taking

into account any Applied Realized Loss Amounts on such Distribution Date.

"Overcollateralization Release Amount": With respect to any Distribution

Date on or after the Stepdown Date on which a Trigger Event is not in effect,

the lesser of (x) the Principal Remittance Amount for such Distribution Date and

(y) the excess, if any, of (i) the Overcollateralization Amount for such

Distribution Date, assuming that 100% of the Principal Remittance Amount is

applied as a principal payment on the Offered Certificates and the Class B-4

Certificates on such Distribution Date, over (ii) the Targeted

Overcollateralization Amount for such Distribution Date. With respect to any

Distribution Date on which a Trigger Event is in effect, the

Overcollateralization Release Amount will be zero.

"Ownership Interest": As to any Certificate, any ownership or security

interest in such Certificate, including any interest in such Certificate as the

Holder thereof and any other interest therein, whether direct or indirect, legal

or beneficial, as owner or as pledgee.

"Pass-Through Rate": Any of the Class AV-1 Pass-Through Rate, the Class

AF-1 Pass-Through Rate, the Class AF-2 Pass-Through Rate, the Class AF-3

Pass-Through Rate, the Class AF-4 Pass-Through Rate, the Class M-1 Pass-Through

Rate, the Class M-2 Pass-Through Rate, the Class M-3 Pass-Through Rate, Class

B-1 Pass-Through Rate, the Class B-2 Pass-Through Rate, the Class B-3

Pass-Through Rate and the Class B-4 Pass-Through Rate. With respect to the Class

N Certificates, the Pass-Through Rate is 8.00% per annum.

"Paying Agent": Any paying agent appointed pursuant to Section 5.05.

30

<PAGE>

"Percentage Interest": With respect to any Certificate (other than a Class

N, Class X or Residual Certificate), a fraction, expressed as a percentage, the

numerator of which is the Initial Certificate Principal Balance represented by

such Certificate and the denominator of which is the Original Class Certificate

Principal Balance of the related Class. With respect to a Class N Certificate,

the undivided percentage interest obtained by dividing the Initial Notional

Amount evidenced by such Certificate by the Original Class N Notional Amount, as

the case may be, of such Class. With respect to a Class X or Residual

Certificate, the portion of the Class evidenced thereby, expressed as a

percentage, as stated on the face of such Certificate; provided, however, that

the sum of all such percentages for each such Class totals 100%.

"Periodic Rate Cap": With respect to each Group I Mortgage Loan and any

Adjustment Date therefor, the fixed percentage set forth in the related Mortgage

Note, which is the maximum amount by which the Mortgage Interest Rate for such

Mortgage Loan may increase or decrease (without regard to the Maximum Loan Rate

or the Minimum Loan Rate) on such Adjustment Date from the Mortgage Interest

Rate in effect immediately prior to such Adjustment Date.

"Permitted Investments": Any one or more of the following obligations or

securities acquired at a purchase price of not greater than par, regardless of

whether issued or managed by the Depositor, the Servicer, the Trustee or any of

their respective Affiliates or for which an Affiliate of the Trustee serves as

an advisor:

(i) direct obligations of, or obligations fully guaranteed as to

timely payment of principal and interest by, the United States or any

agency or instrumentality thereof, provided such obligations are backed by

the full faith and credit of the United States;

(ii) (A) demand and time deposits in, certificates of deposit of,

bankers' acceptances issued by or federal funds sold by any depository

institution or trust company (including the Trustee or its agents acting

in their respective commercial capacities) incorporated under the laws of

the United States of America or any state thereof and subject to

supervision and examination by federal and/or state authorities, so long

as, at the time of such investment or contractual commitment providing for

such investment, such depository institution or trust company or its

ultimate parent has a short-term uninsured debt rating in one of the two

highest available rating categories of S&P and Moody's and the highest

available rating category of Fitch and provided that each such investment

has an original maturity of no more than 365 days and (B) any other demand

or time deposit or deposit which is fully insured by the FDIC;

(iii) repurchase obligations with a term not to exceed 30 days with

respect to any security described in clause (i) above and entered into

with a depository institution or trust company (acting as principal) rated

A or higher by S&P and Fitch and rated A2 or higher by Moody's, provided,

however, that collateral transferred pursuant to such repurchase

obligation must be of the type described in clause (i) above and must (A)

be valued daily at current market prices plus accrued interest or (B)

pursuant to such valuation, be equal, at all times, to 105% of the cash

transferred by the Trustee in exchange for such collateral and (C) be

delivered to the Trustee or, if the Trustee is supplying the collateral,

an agent for the Trustee, in such a manner as to accomplish perfection of

a security interest in the collateral by possession of certificated

securities;

(iv) securities bearing interest or sold at a discount that are

issued by any corporation incorporated under the laws of the United States

of America or any State thereof and that are rated by each Rating Agency

in its highest long-term unsecured rating categories at the time of such

investment or contractual commitment providing for such investment;

31

<PAGE>

(v) commercial paper (including both non-interest-bearing discount

obligations and interest-bearing obligations payable on demand or on a

specified date not more than 30 days after the date of acquisition

thereof) that is rated by each Rating Agency in its highest short-term

unsecured debt rating available at the time of such investment;

(vi) units of money market funds registered under the Investment

Company Act of 1940 including funds managed or advised by the Trustee or

affiliates thereof having the highest rating category by the applicable

Rating Agency; and

(vii) if previously confirmed in writing to the Trustee, any other

demand, money market or time deposit, or any other obligation, security or

investment, as may be acceptable to the Rating Agencies in writing as a

permitted investment of funds backing securities having ratings equivalent

to its highest initial rating of the Class A Certificates;

provided, that (i) no instrument described hereunder shall evidence either the

right to receive (a) only interest with respect to the obligations underlying

such instrument or (b) both principal and interest payments derived from

obligations underlying such instrument and the interest and principal payments

with respect to such instrument provide a yield to maturity at par greater than

120% of the yield to maturity at par of the underlying obligations and (ii) each

such investment must be a "permitted investment" within the meaning of Section

860G(a)(5) of the Code.

"Permitted Transferee": Any transferee of a Residual Certificate other

than a Disqualified Organization or a Disqualified Non-U.S. Person.

"Person": Any individual, corporation, partnership, joint venture,

association, joint stock company, trust, limited liability company,

unincorporated organization or government or any agency or political subdivision

thereof.

"Pool Balance": As of any date of determination, the aggregate Principal

Balance of the Mortgage Loans.

"Prepayment Interest Shortfall": With respect to any Distribution Date,

for each Mortgage Loan that was during the related Prepayment Period the subject

of a Principal Prepayment in full that was applied by the Servicer to reduce the

outstanding principal balance of such loan on a date preceding the related Due

Date, an amount equal to interest at the applicable Mortgage Interest Rate (net

of the Servicing Fee Rate) on the amount of such Principal Prepayment for the

number of days commencing on the date on which the prepayment is applied and

ending on the last day of the related Prepayment Period.

"Prepayment Period": With respect to any Distribution Date, the calendar

month preceding the month in which such Distribution Date occurs.

"Primary Insurance Policy": Each policy of primary guaranty mortgage

insurance issued by a Qualified Insurer in effect with respect to any Mortgage

Loan, or any replacement policy therefor obtained by the Servicer pursuant to

Section 3.08.

"Principal Balance": As to any Mortgage Loan and any day, other than a

Liquidated Mortgage Loan, the related Cut-off Date Principal Balance, minus the

sum of (i) all collections and other amounts credited against the principal

balance of any such Mortgage Loan, (ii) the principal portion of Advances, (iii)

any Deficient Valuation and (iv) any principal reduction resulting from a

Servicer Modification. For purposes of this definition, a Liquidated Mortgage

Loan shall be deemed to have a Principal Balance equal to the Principal Balance

of the related Mortgage Loan as of the final recovery of related Liquidation

32

<PAGE>

Proceeds and a Principal Balance of zero thereafter. As to any REO Property and

any day, the Principal Balance of the related Mortgage Loan immediately prior to

such Mortgage Loan becoming REO Property minus any REO Principal Amortization

received with respect thereto on or prior to such day.

"Principal Distribution Amount": As to any Distribution Date, the sum of

(i) the Principal Remittance Amount minus, for Distribution Dates occurring on

and after the Stepdown Date and for which a Trigger Event is not in effect, the

Overcollateralization Release Amount, if any, and (ii) the Extra Principal

Distribution Amount, if any.

"Principal Prepayment": Any payment of principal made by the Mortgagor on

a Mortgage Loan which is received in advance of its scheduled Due Date and which

is not accompanied by an amount of interest representing the full amount of

scheduled interest due on any Due Date in any month or months subsequent to the

month of prepayment.

"Principal Remittance Amount": With respect to any Distribution Date, to

the extent of funds available therefor, the sum (less amounts available for

reimbursement of Advances and Servicing Advances pursuant to Section 3.05 and

expenses reimbursable pursuant to Section 6.03) of: (i) each payment of

principal on a Mortgage Loan due during the related Collection Period and

received by the Servicer on or prior to the related Determination Date, and any

Advances with respect thereto, (ii) the portion of all full and partial

Principal Prepayments or Insurance Proceeds, Condemnation Proceeds and

Subsequent Recoveries allocable to principal received by the Servicer during the

related Prepayment Period, (iii) the Net Liquidation Proceeds allocable to

principal actually collected by the Servicer during the related Prepayment

Period, (iv) with respect to Defective Mortgage Loans repurchased with respect

to such Prepayment Period, the portion of the Purchase Price allocable to

principal, (v) any Substitution Adjustment Amounts allocable to principal

received during the related Prepayment Period and (vi) on the Distribution Date

on which the Trust is to be terminated in accordance with Section 10.01 hereof,

that portion of the Termination Price in respect of principal.

"Private Certificates": Any of the Class B-4, Class N, Class X and

Residual Certificates.

"Property Insurance Proceeds": Proceeds of any title policy, hazard policy

or other insurance policy covering a Mortgage Loan, to the extent such proceeds

are received by the Servicer and are not to be applied to the restoration of the

related Mortgaged Property or released to the Mortgagor in accordance with the

Servicer's servicing procedures, subject to the terms and conditions of the

related Mortgage Note and Mortgage.

"Proportionate Holder": A Person that beneficially owns pro rata shares of

the Class N and Class X Certificates.

"Prospectus Supplement": That certain Prospectus Supplement dated January

4, 2005 relating to the public offering of the Offered Certificates.

"Purchase Price": With respect to any Mortgage Loan or REO Property to be

purchased pursuant to or as contemplated by Section 2.03 or 10.01, and as

confirmed by an Officer's Certificate from the Servicer to the Trustee, an

amount equal to the sum of (i) 100% of the Principal Balance thereof as of the

date of purchase (or such other price as provided in Section 10.01), (ii) in the

case of (x) a Mortgage Loan, accrued interest on such Principal Balance at the

applicable Mortgage Interest Rate in effect from time to time from the Due Date

as to which interest was last covered by a payment by the Mortgagor or an

Advance by the Servicer, which payment or Advance had as of the date of purchase

been distributed pursuant to Section 4.01, through the end of the calendar month

in which the purchase is to be effected, and (y) an REO Property, its fair

market value, determined in good faith by the Servicer, (iii) any

33

<PAGE>

unreimbursed Servicing Advances and Advances and any unpaid Servicing Fees

allocable to such Mortgage Loan or REO Property, (iv) any amounts previously

withdrawn from the Collection Account in respect of such Mortgage Loan or REO

Property pursuant to Section 3.13, and (v) in the case of a Mortgage Loan

required to be purchased pursuant to Section 2.03, (x) any costs and damages

incurred by the Trust in connection with any violation by such Mortgage Loan of

any predatory and abusive lending law and (y) expenses reasonably incurred or to

be incurred by the Servicer or the Trustee in respect of the breach or defect

giving rise to the purchase obligation.

"Qualified Insurer": Any insurance company acceptable to Fannie Mae or

Freddie Mac.

"Rating Agency or Rating Agencies": Fitch, Moody's, S&P and DBRS, or their

respective successors. If such agencies or their successors are no longer in

existence, "Rating Agencies" shall be such nationally recognized statistical

rating organizations as set forth on the most current list of such organizations

released by the Securities and Exchange Commission and designated by the

Depositor, notice of which designation shall be given to the Trustee and the

Servicer.

"Realized Loss": With respect to a Liquidated Mortgage Loan, the amount by

which the remaining unpaid Principal Balance of the Mortgage Loan plus accrued

and unpaid interest thereon at the Mortgage Interest Rate through the last day

of the month of liquidation, exceeds the amount of Net Liquidation Proceeds

applied to the principal balance of the related Mortgage Loan. With respect to

any Mortgage Loan, a Deficient Valuation or a reduction in the Principal Balance

thereof resulting from a Servicer Modification.

"Realized Loss Amortization Amount": Any of the Class M-1 Realized Loss

Amortization Amount, the Class M-2 Realized Loss Amortization Amount, the Class

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

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

Loss Amortization Amount and the Class B-4 Realized Loss Amortization Amount.

"Record Date": With respect to all of the Certificates (except for the

Class AF-1, Class AF-2, Class AF-3, Class AF-4, Class B-4, Class N, Class X,

Class R and Class R-X Certificates), the Business Day immediately preceding such

Distribution Date; provided, however, that if any such Certificate becomes a

Definitive Certificate, the Record Date for such Certificate shall be the last

Business Day of the month immediately preceding the month in which the related

Distribution Date occurs. With respect to the Class AF-1, Class AF-2, Class

AF-3, Class AF-4, Class B-4, Class N, Class X, Class R and Class R-X

Certificates, the last Business Day of the month immediately preceding the month

in which the related Distribution Date occurs or the Closing Date, in the case

of the first Distribution Date.

"Reference Banks": Those banks (i) with an established place of business

in London, England, (ii) not controlling, under the control of or under common

control with the Depositor or the Trustee, (iii) that have been designated as

such by the Trustee, after consultation with the Servicer and (iv) that are

engaged in transactions in the London interbank market.

"Regular Certificate": Any of the Offered Certificates, the Class B-4

Certificates, the Class N Certificates and the Class X Certificates.

"Regulation S": Regulation S promulgated under the Securities Act or any

successor provision thereto, in each case as the same may be amended from time

to time; and all references to any rule, section or subsection of, or definition

or term contained in, Regulation S means such rule, section, subsection,

definition or term, as the case may be, or any successor thereto, in each case

as the same may be amended from time to time.

34

<PAGE>

"Regulation S Global Securities": The Book-Entry Regulation S Global

Securities and the Definitive Regulation S Global Securities.

"Reimbursement Amount": As defined in Section 2.03.

"Related Documents": With respect to any Mortgage Loan, the related

Mortgage Notes, Mortgages and other related documents.

"Relief Act": The Servicemembers Civil Relief Act.

"Relief Act Interest Shortfall": With respect to any Distribution Date,

for any Mortgage Loan with respect to which there has been a reduction in the

amount of interest collectible thereon for the most recently ended Collection

Period as a result of the application of the Relief Act or similar state laws,

the amount by which (i) interest collectible on such Mortgage Loan during such

Collection Period is less than (ii) one month's interest on the Principal

Balance of such Mortgage Loan at the Mortgage Interest Rate for such Mortgage

Loan before giving effect to the application of the Relief Act or similar state

laws.

"REMIC": A "real estate mortgage investment conduit" within the meaning of

Section 860D of the Code.

"REMIC Provisions": Provisions of the federal income tax law relating to

real estate mortgage investment conduits which appear at Section 860A through

860G of Subchapter M of Chapter 1 of the Code, and related provisions, and

regulations and rulings promulgated thereunder, as the foregoing may be in

effect from time to time.

"REMIC Regular Interest": Any REMIC 1 Regular Interest, REMIC 2 Regular

Interest, REMIC B-2 Regular Interest, REMIC B-3 Regular Interest, REMIC B-4

Regular Interest or REMIC X/N Regular Interest.

"REMIC 1": As defined in the Preliminary Statement.

"REMIC 1 Interest": Each interest in REMIC 1 as described in the

Preliminary Statement.

"REMIC 1 Regular Interest": Each REMIC 1 Interest other than the Class R-1

Interest.

"REMIC 1 Subordinated Balance Ratio": The ratio among the principal

balances of the Class LT1-IA Interest and the Class LT1-IIA Interest that is

equal to the ratio among, with respect to each such REMIC 1 Regular Interest,

the Group Subordinate Amount for the related Loan Group.

"REMIC 2": As defined in the Preliminary Statement.

"REMIC 2 Interest": Each of the REMIC 2 Regular Interests and the Class

R-2 Interest.

"REMIC 2 Regular Interest": Each of the Class AF-1 Certificates, the Class

AF-2 Certificates, the Class AF-3 Certificates, the Class AF-4 Certificates, the

REMIC 2 AV-1 Interest, the REMIC 2 M-1 Interest, the REMIC 2 M-2 Interest, the

REMIC 2 M-3 Interest, the REMIC 2 B-1 Interest, the REMIC 2 B-2 Interest, the

REMIC 2 B-3 Interest, the REMIC 2 B-4 Interest and the REMIC 2 X/N Interest.

"REMIC 2 AV-1 Interest": An uncertificated "regular interest" in REMIC 2

represented by the Class AV-1 Certificates having the same rights to payments as

the Class AV-1 Certificates other than the right to any payments in respect of

LIBOR Carryover Amounts.

35

<PAGE>

"REMIC 2 M-1 Interest": An uncertificated "regular interest" in REMIC 2

represented by the Class M-1 Certificates having the same rights to payments as

the Class M-1 Certificates other than the right to any payments in respect of

LIBOR Carryover Amounts.

"REMIC 2 M-2 Interest": An uncertificated "regular interest" in REMIC 2

represented by the Class M-2 Certificates having the same rights to payments as

the Class M-2 Certificates other than the right to any payments in respect of

LIBOR Carryover Amounts.

"REMIC 2 M-3 Interest": An uncertificated "regular interest" in REMIC 2

represented by the Class M-3 Certificates having the same rights to payments as

the Class M-3 Certificates other than the right to any payments in respect of

LIBOR Carryover Amounts.

"REMIC 2 B-1 Interest": An uncertificated "regular interest" in REMIC 2

represented by the Class B-1 Certificates having the same rights to payments as

the Class B-1 Certificates other than the right to any payments in respect of

LIBOR Carryover Amounts.

"REMIC 2 B-2 Interest": An uncertificated "regular interest" in REMIC 2

held by REMIC B-2 having the same rights to payments as the Class B-2

Certificates other than the right to any payments in respect of LIBOR Carryover

Amounts.

"REMIC 2 B-3 Interest": An uncertificated "regular interest" in REMIC 2

held by REMIC B-3 having the same rights to payments as the Class B-3

Certificates other than the right to any payments in respect of LIBOR Carryover

Amounts.

"REMIC 2 B-4 Interest": An uncertificated "regular interest" in REMIC 2

held by REMIC B-4 having the same rights to payments as the Class B-4

Certificates other than the right to any payments in respect of LIBOR Carryover

Amounts.

"REMIC 2 X/N Interest": An uncertificated "regular interest" in REMIC 2

held by REMIC X/N having an initial principal balance of $10,406,755.88 and

bearing interest at the REMIC 2 X/N Interest Distributable Interest Rate on a

notional balance equal to 99.95% of the aggregate of the Principal Balance of

the Mortgage Loans outstanding as of the beginning of the related Interest

Accrual Period. The REMIC 2 X/N Interest shall be entitled to all prepayment

penalties (including amounts deposited in connection with the full or partial

waiver of such prepayment penalties pursuant to Section 3.01).

"REMIC 2 X/N Interest Current Interest": As of any Distribution Date, the

interest accrued during the related Interest Accrual Period at the REMIC 2 X/N

Interest Distributable Interest Rate on a notional amount equal to 99.95% of the

aggregate of the Principal Balance of the Mortgage Loans outstanding as of the

beginning of such Interest Accrual Period (such amount of interest representing

a "specified portion" (within the meaning of Treasury Regulations Section

1.860G-1(a)(2)(i)(C)) of interest payments on the REMIC 1 Regular Interests

(other than the LT1-IB Interest and the LT1-IIB Interest)).

"REMIC 2 X/N Interest Distributable Interest Rate": The excess, if any, of

(a) the weighted average of the interest rates on the REMIC 1 Regular Interests

over (b) two times the weighted average of the interest rates on the Marker

Interests and the LT1-X1 Interest (treating for purposes of this clause (b) the

interest rate on each of the Marker Interests as being subject to a cap and a

floor equal to the Pass-Through Rate (as adjusted to reflect a 30-day accrual

period) of the Related Certificate of such Marker Interest (as described in the

Preliminary Statement) and treating the LT1-X1 Interest as being capped at

zero). The averages described in the preceding sentence shall be weighted on the

basis of the respective principal balances of the relevant REMIC 1 Regular

Interests immediately prior to any date of determination.

36

<PAGE>

"REMIC B-2": As defined in the Preliminary Statement.

"REMIC B-2 Interest": Each of the REMIC B-2 Regular Interests and the

Class R-B-2 Interest.

"REMIC B-2 Regular Interest": The REMIC B-2 B-2 Interest.

"REMIC B-2 B-2 Interest": An uncertificated "regular interest" in REMIC

B-2 represented by the Class B-2 Certificates having the same rights to payments

as the Class B-2 Certificates other than the right to any payments in respect of

LIBOR Carryover Amounts.

"REMIC B-3": As defined in the Preliminary Statement.

"REMIC B-3 Interest": Each of the REMIC B-3 Regular Interests and the

Class R-B-3 Interest.

"REMIC B-3 Regular Interest": The REMIC B-3 B-3 Interest.

"REMIC B-3 B-3 Interest": An uncertificated "regular interest" in REMIC

B-3 represented by the Class B-3 Certificates having the same rights to payments

as the Class B-3 Certificates other than the right to any payments in respect of

LIBOR Carryover Amounts.

"REMIC B-4": As defined in the Preliminary Statement.

"REMIC B-4 Interest": Each of the REMIC B-4 Regular Interests and the

Class R-B-4 Interest.

"REMIC B-4 Regular Interest": The REMIC B-4 B-4 Interest.

"REMIC B-4 B-4 Interest": An uncertificated "regular interest" in REMIC

B-4 having the same rights to payments as the Class B-4 Certificates other than

the right to any payments in respect of LIBOR Carryover Amounts.

"REMIC X/N": As defined in the Preliminary Statement.

"REMIC X/N Interest": Each of the REMIC X/N Regular Interests and the

Class R-X/N Interest.

"REMIC X/N Regular Interest": The REMIC X/N X/N Interest.

"REMIC X/N X/N Interest": An uncertificated "regular interest" in REMIC

X/N held by the Trustee on behalf of the holders of the Class X and Class N

Certificates and entitled to all payments in respect of the REMIC 2 X/N

Interest.

"Remittance Report": A report prepared by the Servicer and delivered to

the Trustee pursuant to Section 4.07, containing the information attached hereto

as Exhibit M.

"Rents from Real Property": With respect to any REO Property, gross income

of the character described in Section 856(d) of the Code.

"REO Disposition": The sale or other disposition of an REO Property on

behalf of the Trust Fund.

"REO Principal Amortization": With respect to any REO Property, for any

calendar month, the aggregate of all amounts received in respect of such REO

Property during such calendar month, whether in the form of rental income, sale

proceeds (including, without limitation, that portion of the Termination

37

<PAGE>

Price paid in connection with a purchase of all of the Mortgage Loans and REO

Properties pursuant to Section 10.01 that is allocable to such REO Property) or

otherwise, net of any portion of such amounts (i) payable pursuant to Section

3.13 in respect of the proper operation, management and maintenance of such REO

Property or (ii) payable or reimbursable to the Servicer pursuant to Section

3.13 for unpaid Servicing Fees in respect of the related Mortgage Loan and

unreimbursed Servicing Advances and Advances in respect of such REO Property or

the related Mortgage Loan.

"REO Property": A Mortgaged Property acquired by the Servicer on behalf of

the Trust Fund through foreclosure or deed-in-lieu of foreclosure, as described

in Section 3.13.

"Request for Release": A release signed by a Servicing Officer, in the

form of Exhibit E attached hereto.

"Residential Dwelling": Any one of the following: (i) a one-family

dwelling, (ii) a two- to four-family dwelling, (iii) a one-family dwelling unit

in a Fannie Mae eligible condominium project, (iv) a one-family dwelling in a

planned unit development, which is not a co-operative, or (v) a mobile or

manufactured home (as defined in 42 United States Code, Section 5402(6)).

"Residual Certificates": The Class R Certificates and the Class R-X

Certificates .

"Residual Interest": The sole Class of "residual interests" in each REMIC

within the meaning of Section 860G(a)(2) of the Code.

"Responsible Officer": When used with respect to the Trustee, any officer

assigned to the Corporate Trust Division (or any successor thereto), including

any Vice President, Assistant Vice President, Trust Officer, any Assistant

Secretary, any trust officer or any other officer of the Trustee customarily

performing functions similar to those performed by any of the above designated

officers and in each case having direct responsibility for the administration of

this Agreement.

"S&P": Standard & Poor's, a division of The McGraw-Hill Companies, Inc.,

and its successors, and if such company shall for any reason no longer perform

the functions of a securities rating agency, "S&P" shall be deemed to refer to

any other "nationally recognized statistical rating organization" as set forth

on the most current list of such organizations released by the Securities and

Exchange Commission.

"Second Lien Mortgage Loan": Any of the Mortgage Loans which are secured

by a second mortgage lien that is junior to a First Lien Mortgage Loan on the

related Mortgaged Property.

"Seller": Credit-Based Asset Servicing and Securitization LLC, or its

successor in interest, in its capacity as seller under the Mortgage Loan

Purchase Agreement.

"Senior Certificates": The Class AV-1, Class AF-1, Class AF-2, Class AF-3

and Class AF-4 Certificates.

"Senior Enhancement Percentage": For any Distribution Date, the percentage

obtained by dividing (x) the sum of (i) the aggregate Certificate Principal

Balances of the Subordinated Certificates and (ii) the Overcollateralization

Amount, in each case after taking into account the distribution of the Principal

Distribution Amount on such Distribution Date by (y) the Pool Balance as of the

last day of the related Collection Period.

"Senior Specified Enhancement Percentage": On any date of determination

thereof, 40.60%.

38

<PAGE>

"Servicer": Litton Loan Servicing LP, a Delaware limited partnership, or

any successor servicer appointed as herein provided, in its capacity as Servicer

hereunder.

"Servicer Affiliate": A Person (i) controlling, controlled by or under

common control with the Servicer or which is 50% or more owned by the Servicer

and (ii) which is qualified to service residential mortgage loans.

"Servicer Event of Termination": One or more of the events described in

Section 7.01.

"Servicer Modification": A modification to the terms of a Mortgage Loan,

in accordance with the terms of Section 3.01, as to which the Mortgagor is in

default or as to which, in the judgment of the Servicer, default is reasonably

foreseeable.

"Servicer Remittance Date": With respect to any Distribution Date, one

Business Day prior to such Distribution Date.

"Servicer's Assignee": As defined in Section 3.30(b) hereof.

"Servicing Advances": All customary, reasonable and necessary "out of

pocket" costs and expenses incurred by the Servicer in the performance of its

servicing obligations to the extent such costs or expenses constitute

"unanticipated expenses" within the meaning of Treasury Regulations

1.860G-1(b)(3)(ii), including, but not limited to, the cost of (i) the

preservation, restoration and protection of the Mortgaged Property, (ii) any

enforcement or judicial proceedings, including foreclosures, (iii) the

management and liquidation of the REO Property and (iv) compliance with the

obligations under Section 3.08.

"Servicing Fee": With respect to each Mortgage Loan (including each REO

Property) and for any calendar month, an amount equal to one month's interest

(or in the event of any payment of interest which accompanies a Principal

Prepayment in full made by the Mortgagor during such calendar month, interest

for the number of days covered by such payment of interest) at the Servicing Fee

Rate on the same principal amount on which interest on such Mortgage Loan

accrues for such calendar month.

"Servicing Fee Rate": With respect to each Mortgage Loan, 0.50% per annum.

"Servicing Officer": Any officer of the Servicer involved in, or

responsible for, the administration and servicing of Mortgage Loans, whose name

and specimen signature appear on a list of servicing officers furnished by the

Servicer to the Trustee and the Depositor on the Closing Date, as such list may

from time to time be amended.

"Servicing Rights Pledgee": One or more lenders, selected by the Servicer,

to which the Servicer may pledge and assign all of its right, title and interest

in, to and under this Agreement, including Wachovia Bank, National Association,

as the representative of certain lenders.

"Servicing Standard": Shall mean the standards set forth in Section 3.01.

"Special Hazard Loss": Any Realized Losses that result from direct

physical damage to Mortgaged Properties caused by natural disasters and other

hazards (i) which are not covered by hazard insurance policies (such as

earthquakes) and (ii) for which claims have been submitted and rejected by the

related hazard insurer and any shortfall in insurance proceeds for partial

damage due to the application of the co-insurance clauses contained in hazard

insurance policies.

39

<PAGE>

"SPV": As defined in Section 3.30(a) hereof.

"Startup Day": As defined in Section 9.01(b) hereof.

"Stayed Funds": Any payment required to be made under the terms of the

Certificates and this Agreement but which is not remitted by the Servicer

because the Servicer is the subject of a proceeding under the Bankruptcy Code

and the making of such remittance is prohibited by Section 362 of the Bankruptcy

Code.

"Stepdown Date": The later to occur of (x) the earlier to occur of (A) the

Distribution Date in January 2008 and (B) the Distribution Date on which the

aggregate Certificate Principal Balance of the Class A Certificates is reduced

to zero, and (y) the first Distribution Date on which the Senior Enhancement

Percentage (after taking into account distributions of principal on such

Distribution Date) is greater than or equal to the Senior Specified Enhancement

Percentage.

"Subordinate Maximum Rate Cap": For any Distribution Date will be a per

annum rate equal to the weighted average of the Group I Maximum Rate Cap and the

Group II Net Rate Cap (as adjusted to reflect the actual number of days in the

related Interest Accrual Period) weighted on the basis of the Group I Group

Subordinate Amount and the Group II Group Subordinate Amount, respectively.

"Subordinate Rate Cap": With respect to any Distribution Date, a per annum

rate equal to the weighted average of the Group I Available Funds Cap and the

Group II Net Rate Cap (as adjusted to reflect the actual number of days in the

related Interest Accrual Period), weighted on the basis of the Group I Group

Subordinate Amount and the Group II Group Subordinate Amount, respectively.

"Subordinated Certificates": The Class M-1, Class M-2, Class M-3, Class

B-1, Class B-2, Class B-3, Class B-4, Class N, Class X, Class R and Class R-X

Certificates.

"Subsequent Overcollateralization Amount": As of any Distribution Date,

after the application of principal payments and Applied Realized Loss Amounts,

an amount equal to the excess, if any of (a) the Pool Balance over (b) the sum

of (i) the Certificate Principal Balance of each Class of Offered Certificates

and the Class B-4 Certificates and (ii) the remaining Initial

Overcollateralization Amount.

"Subsequent Recovery": Any amount received on a Mortgage Loan subsequent

to such Mortgage Loan being determined to be a Liquidated Mortgage Loan.

"Substitution Adjustment Amount": As defined in Section 2.03(d) hereof.

"Targeted Overcollateralization Amount": As of any Distribution Date, (x)

prior to the Stepdown Date, 1.90% of the Pool Balance on the Cut-off Date and

(y) on and after the Stepdown Date, (i) if a Trigger Event has not occurred, the

lesser of (a) 1.90% of the Pool Balance on the Cut-off Date and (b) the greater

of (A) 3.80% of the Pool Balance as of the last day of the related Collection

Period and (B) 0.50% of the Pool Balance on the Cut-off Date and (ii) if a

Trigger Event has occurred, the Targeted Overcollateralization Amount for the

immediately preceding Distribution Date. Notwithstanding the foregoing, on and

after any Distribution Date following the reduction of the Aggregate Certificate

Principal Balance of the Offered Certificates and the Class B-4 Certificates

to zero, the Targeted Overcollateralization Amount shall be zero.

"Tax Matters Person": The tax matters person appointed pursuant to Section

9.01(e) hereof.

40

<PAGE>

"Tax Returns": The federal income tax returns on Internal Revenue Service

Form 1066, U.S. Real Estate Mortgage Investment Conduit Income Tax Return,

including Schedule Q thereto, Quarterly Notice to Residual Interest Holders of

the REMIC Taxable Income or Net Loss Allocation, or any successor forms, to be

filed on behalf of the Trust for each of the eight REMICs created pursuant to

this Agreement under the REMIC Provisions, together with any and all other

information reports or returns that may be required to be furnished to the

Certificateholders or filed with the Internal Revenue Service or any other

governmental taxing authority under any applicable provisions of federal, state

or local tax laws.

"Telerate Page 3750": The display page currently so designated on the

Moneyline Telerate Service (or such other page as may replace the Telerate Page

3750 page on that service for the purpose of displaying London interbank offered

rates of major banks).

"Termination Price": As defined in Section 10.01(a) hereof.

"Trigger Event": With respect to any Distribution Date, if (i) the

six-month rolling average of 60+ Day Delinquent Loans equals or exceeds 37.00%

of the Senior Enhancement Percentage or (ii) the aggregate amount of Realized

Losses incurred since the Cut-off Date through the last day of the related

Collection Period divided by the Pool Balance as of the Cut-off Date exceeds the

applicable percentages set forth below with respect to such Distribution Date:

<TABLE>

<CAPTION>

DISTRIBUTION DATE OCCURRING IN PERCENTAGE

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

<S> <C>

January 2008 through December 2008 2.75%

January 2009 through December 2009 4.50%

January 2010 through December 2010 5.75%

January 2011 and thereafter 6.50%

</TABLE>

"Trust": 2004-CB8 Trust, the trust created hereunder.

"Trust Fund": The segregated pool of assets subject hereto, constituting

the primary trust created hereby and to be administered hereunder, with respect

to a portion of which eight REMIC elections are to be made, such entire Trust

Fund consisting of: (i) such Mortgage Loans as from time to time are subject to

this Agreement, together with the Mortgage Files relating thereto, and together

with all collections thereon and proceeds thereof, (ii) any REO Property,

together with all collections thereon and proceeds thereof, (iii) the Trustee's

rights with respect to the Mortgage Loans under all insurance policies required

to be maintained pursuant to this Agreement and any proceeds thereof, (iv) the

Depositor's rights under the Mortgage Loan Purchase Agreement (including any

security interest created thereby) and (v) the Collection Account, the

Distribution Account and any REO Account and such assets that are deposited

therein from time to time and any investments thereof, together with any and all

income, proceeds and payments with respect thereto.

"Trustee": JPMorgan Chase Bank, National Association, a national banking

association organized and existing under the laws of United States of America,

or any successor Trustee appointed as herein provided.

"Trustee Fee": With respect to any Distribution Date, the product of (x)

one-twelfth of the Trustee Fee Rate and (y) the aggregate of the Principal

Balances of all Mortgage Loans as of the opening of business on the first day of

the related Collection Period.

41

<PAGE>

"Trustee Fee Rate": With respect to any Distribution Date, 0.0075% per

annum.

"Underwriter": Merrill Lynch, Pierce, Fenner & Smith Incorporated, as

underwriter with respect to the Offered Certificates.

"United States Person" or "U.S. Person": (i) A citizen or resident of the

United States, (ii) a corporation, partnership or other entity treated as a

corporation or partnership for United States federal income tax purposes

organized in or under the laws of the United States or any state thereof or the

District of Columbia (unless, in the case of a partnership, Treasury regulations

provide otherwise) or (iii) an estate the income of which is includible in gross

income for United States tax purposes, regardless of its source, or (iv) a trust

if a court within the United States is able to exercise primary supervision over

the administration of the trust and one or more United States persons have

authority to control all substantial decisions of the trust. Notwithstanding the

preceding sentence, to the extent provided in Treasury regulations, certain

Trusts in existence on August 20, 1996, and treated as United States persons

prior to such date, that elect to continue to be treated as United States

persons will also be a U.S. Person.

"Unpaid Realized Loss Amount": For any Class M-1, Class M-2, Class M-3,

Class B-1, Class B-2, Class B-3 and Class B-4 Certificates and as to any

Distribution Date, the excess of (1) the cumulative amount of related Applied

Realized Loss Amounts with respect to such Class for all prior Distribution

Dates over (2) the sum of (x) the cumulative amount of related Realized Loss

Amortization Amounts with respect to such Class for all prior Distribution Dates

and (y) all increases in the Certificate Principal Balance of such Class

pursuant to the last sentence of the definition of "Certificate Principal

Balance."

"VA": The United States Department of Veterans Affairs.

"VA Approved Lender": Those institutions that are approved by the VA to

act as servicer and mortgagee of record pursuant to the VA Regulations.

"VA Guaranty": The obligation of VA respecting the guaranty of a VA Loan

pursuant to the Servicemen's Readjustment Act of 1944, as amended.

"VA Regulations" Any and all regulations promulgated by the VA under the

Servicemen's Readjustment Act of 1944, as amended.

"Value": With respect to any Mortgaged Property, the lower of the value

thereof as determined by an independent appraisal made at the time of the

origination of the related Mortgage Loan or the sale price, if the appraisal is

not available; except that, with respect to any Mortgage Loan that is a purchase

money mortgage loan, the lesser of (i) the value thereof as determined by an

independent appraisal made at the time of the origination of such Mortgage Loan,

if any, and (ii) the sales price of the related Mortgaged Property.

"Voting Rights": The portion of the voting rights of all of the

Certificates which is allocated to any Certificate. The Voting Rights allocated

among Holders of the Offered Certificates and the Class B-4 Certificates shall

be 98%, and shall be allocated among each such Class according to the fraction,

expressed as a percentage, the numerator of which is the aggregate Certificate

Principal Balance of all the Certificates of such Class then outstanding and the

denominator of which is the aggregate Certificate Principal Balance of all the

Offered Certificates and the Class B-4 Certificates then outstanding. The Voting

Rights allocated to each such Class of Certificates shall be allocated among all

holders of each such Class in proportion to the outstanding Certificate

Principal Balance of such Certificates; provided, however, that any Certificate

registered in the name of the Servicer, the Depositor or the Trustee or any of

their respective affiliates shall not be included in the calculation of Voting

Rights; provided that only such

42

<PAGE>

Certificates as are known by a Responsible Officer of the Trustee to be so

registered will be so excluded. On each Distribution Date (a) prior to the date

on which the Notional Amount of the Class N Certificates is reduced to zero, the

percentage of all the Voting Rights allocated among the Holders of the Class N

and Class X Certificates, respectively, shall be 1% and (b) on and after the

date on which the Notional Amount of the Class N Certificates is reduced to

zero, the percentage of all the Voting Rights allocated among the Holders of the

Class N Certificates shall be 0% and the percentage of all the Voting Rights

allocated among the Holder of the Class X Certificates shall be 2%. The Residual

Certificates shall have no Voting Rights.

"Written Order to Authenticate": A written order by which the Depositor

directs the Trustee to execute, authenticate and deliver the Certificates.

Section 1.02 Accounting.

Unless otherwise specified herein, for the purpose of any definition or

calculation, whenever amounts are required to be netted, subtracted or added or

any distributions are taken into account such definition or calculation and any

related definitions or calculations shall be determined without duplication of

such functions.

ARTICLE II

CONVEYANCE OF MORTGAGE LOANS;

ORIGINAL ISSUANCE OF CERTIFICATES

Section 2.01 Conveyance of Mortgage Loans.

The Depositor, concurrently with the execution and delivery hereof, does

hereby transfer, assign, set over and otherwise convey to the Trustee, on behalf

of the Trust, without recourse, for the benefit of the Certificateholders, all

the right, title and interest of the Depositor, including any security interest

therein for the benefit of the Depositor, in and to (i) each Mortgage Loan

identified on the Mortgage Loan Schedule, including the related Cut-off Date

Principal Balance, all interest accruing thereon after the Cut-off Date and all

collections in respect of interest and principal due after the Cut-off Date;

(ii) property which secured each such Mortgage Loan and which has been acquired

by foreclosure or deed in lieu of foreclosure; (iii) its interest in any

insurance policies in respect of the Mortgage Loans and all rights under the

related FHA Insurance Contract and VA Guaranty; (iv) all proceeds of any of the

foregoing; (v) the rights of the Depositor under the Mortgage Loan Purchase

Agreement, and (vi) all other assets included or to be included in the Trust

Fund; provided, however, so long as the Servicer is an FHA Approved Mortgagee,

the Commissioner of HUD shall have no obligation to recognize or deal with any

person other than the Servicer with respect to FHA Insurance. Such assignment

includes all interest and principal due to the Depositor or the Servicer after

the Cut-off Date with respect to the Mortgage Loans.

It is agreed and understood by the Depositor, the Seller, the Servicer and

the Trustee that it is not intended that any Mortgage Loan be included in the

Trust that is a "High-Cost Home Loan" as defined in (i) the New Jersey Home

Ownership Act effective November 27, 2003; (ii) the New Mexico Home Loan

Protection Act effective January 1, 2004 or (iii) the Massachusetts Predatory

Home Loan Practices Act, effective November 7, 2004.

In connection with such transfer and assignment, the Seller, on behalf of

the Depositor, does hereby deliver to, and deposit with the Trustee, or its

designated agent (the "Custodian"), the following documents or instruments with

respect to each Mortgage Loan (a "Mortgage File") so transferred and assigned:

43

<PAGE>

(i) the original Mortgage Note including any riders thereto,

endorsed either (A) in blank or (B) in the following form: "Pay to the order of

JPMorgan Chase Bank, National Association, as Trustee, C-BASS Mortgage Loan

Asset-Backed Certificates, Series 2004-CB8, without recourse," or with respect

to any lost Mortgage Note, an original Lost Note Affidavit, together with a copy

of the related Mortgage Note;

(ii) the original Mortgage including any riders thereto, with

evidence of recording thereon, and the original recorded power of attorney, if

the Mortgage was executed pursuant to a power of attorney, with evidence of

recording thereon or, if such Mortgage or power of attorney has been submitted

for recording but has not been returned from the applicable public recording

office, has been lost or is not otherwise available, a copy of such Mortgage or

power of attorney, as the case may be, certified to be a true and complete copy

of the original submitted for recording;

(iii) an original Assignment of Mortgage, in form and

substance acceptable for recording. The Mortgage shall be assigned either (A) in

blank or (B) to "JPMorgan Chase Bank, National Association, as Trustee, C-BASS

Mortgage Loan Asset-Backed Certificates, Series 2004-CB8, without recourse";

(iv) an original or a certified copy of any intervening

assignment of Mortgage showing a complete chain of assignments;

(v) the original or a certified copy of lender's title

insurance policy;

(vi) the original or copies of each assumption, modification,

written assurance or substitution agreement, if any; and

(vii) for each FHA Loan, the original Mortgage Insurance

Certificate and for each VA Loan, the original VA Guaranty.

The Trustee agrees to execute and deliver (or cause the Custodian to

execute and deliver) to the Depositor on or prior to the Closing Date an

acknowledgment of receipt of the original Mortgage Note (with any exceptions

noted), substantially in the form attached as Exhibit F-3 hereto.

If any of the documents referred to in Section 2.01(ii), (iii) or (iv)

above has as of the Closing Date been submitted for recording but either (x) has

not been returned from the applicable public recording office or (y) has been

lost or such public recording office has retained the original of such document,

the obligations of the Seller to deliver such documents shall be deemed to be

satisfied upon (1) delivery to the Trustee or the Custodian no later than the

Closing Date, of a copy of each such document certified by the Seller in the

case of (x) above or the applicable public recording office in the case of (y)

above to be a true and complete copy of the original that was submitted for

recording and (2) if such copy is certified by the Seller, delivery to the

Trustee or the Custodian, promptly upon receipt thereof of either the original

or a copy of such document certified by the applicable public recording office

to be a true and complete copy of the original. The Seller shall deliver or

cause to be delivered to the Trustee or the Custodian promptly upon receipt

thereof any other documents constituting a part of a Mortgage File received with

respect to any Mortgage Loan, including, but not limited to, any original

documents evidencing an assumption or modification of any Mortgage Loan.

Upon discovery or receipt of notice of any materially defective document

in, or that a document is missing from, a Mortgage File, the Seller shall have

120 days to cure such defect or 150 days following the Closing Date, in the case

of missing Mortgages or Assignments or deliver such missing document to the

Trustee or the Custodian. If the Seller does not cure such defect or deliver

such missing document

44

<PAGE>

within such time period, the Seller shall either repurchase or substitute for

such Mortgage Loan in accordance with Section 2.03.

The Servicer shall cause the Assignments of Mortgage which were delivered

in blank to be completed and shall cause all Assignments referred to in Section

2.01(iii) hereof and, to the extent necessary, in Section 2.01(iv) hereof to be

recorded at the Servicer's expense and of no cost to the Trust Fund; provided,

however, the Servicer need not cause to be recorded any Assignment which relates

to a Mortgage Loan in any jurisdiction under the laws of which, as evidenced by

an Opinion of Counsel delivered by the Servicer to the Trustee and the Rating

Agencies, the recordation of such assignment is not necessary to protect the

Trustee's interest, on behalf of the Trust, in the related Mortgage Loan. The

Servicer shall be required to deliver such assignments for recording within 30

days of the Closing Date. The Servicer shall furnish the Trustee, or its

designated agent, with a copy of each assignment of Mortgage submitted for

recording. In the event that any such Assignment is lost or returned unrecorded

because of a defect therein, the Servicer shall promptly have a substitute

Assignment prepared or have such defect cured, as the case may be, and

thereafter cause each such Assignment to be duly recorded. In the event that any

Mortgage Note is endorsed in blank as of the Closing Date, promptly following

the Closing Date the Servicer shall cause to be completed such endorsements "Pay

to the order of JPMorgan Chase Bank, National Association, as Trustee, C-BASS

Mortgage Loan Asset-Backed Certificates, Series 2004-CB8, without recourse."

In the event that any Assignments of Mortgage is not recorded or is

improperly recorded (as a result of actions taken or not taken by a person other

than the Servicer), neither the Servicer nor the Trustee shall have any

liability for its failure to receive notices related to such Assignment of

Mortgage.

The Depositor herewith delivers to the Trustee executed copies of the

Mortgage Loan Purchase Agreement.

Section 2.02 Acceptance by Trustee.

The Trustee acknowledges its (or the Custodian's) receipt of, subject to

the provisions of Section 2.01 and subject to the review described below and any

exceptions noted on the exception report described in the next paragraph below,

the documents referred to in Section 2.01 above and all other assets included in

the definition of "Trust Fund" and declares that it (or the Custodian) holds and

will hold such documents and the other documents delivered to it constituting a

Mortgage File, and that it (or the Custodian) holds or will hold all such assets

and such other assets included in the definition of "Trust Fund" in trust for

the exclusive use and benefit of all present and future Certificateholders.

The Trustee agrees, for the benefit of the Certificateholders, to review

(or cause the Custodian to review) each Mortgage File within 60 days after the

Closing Date (or, with respect to any document delivered after the Startup Day,

within 60 days of receipt and with respect to any Qualified Substitute Mortgage,

within 60 days after the assignment thereof) and to certify (or cause the

Custodian to certify) in substantially the form attached hereto as Exhibit F-1

that, as to each Mortgage Loan listed in the Mortgage Loan Schedule (other than

any Mortgage Loan paid in full or any Mortgage Loan specifically identified in

the exception report annexed thereto as not being covered by such

certification), (i) all documents required to be delivered to it pursuant to

Section 2.01 of this Agreement are in its possession, (ii) such documents have

been reviewed by it and have not been mutilated, damaged or torn and relate to

such Mortgage Loan and (iii) based on its examination and only as to the

foregoing, the information set forth in the Mortgage Loan Schedule that

corresponds to items (1), (2), (3), (5), (13) and (26) (in the case of (26),

only as to whether there is a prepayment penalty) of the Mortgage Loan Schedule

accurately reflects information set forth in the Mortgage File. It is herein

acknowledged that, in conducting such review, the Trustee (or the Custodian, as

applicable) is under no duty or obligation to inspect, review or

45

<PAGE>

examine any such documents, instruments, certificates or other papers to

determine that they are genuine, enforceable, or appropriate for the represented

purpose or that they have actually been recorded or that they are other than

what they purport to be on their face.

Prior to the first anniversary date of this Agreement the Trustee shall

deliver (or cause the Custodian to deliver) to the Depositor and the Servicer a

final certification in the form annexed hereto as Exhibit F-2 evidencing the

completeness of the Mortgage Files, with any applicable exceptions noted

thereon.

If in the process of reviewing the Mortgage Files and making or preparing,

as the case may be, the certifications referred to above, the Trustee (or the

Custodian, as applicable) finds any document or documents constituting a part of

a Mortgage File to be missing or defective in any material respect, at the

conclusion of its review the Trustee (upon its notification by the Custodian)

shall so notify the Seller, the Depositor and the Servicer. In addition, upon

the discovery by the Seller, Depositor, the Trustee or the Servicer (or upon

receipt by the Trustee of written notification of such breach) of a breach of

any of the representations and warranties made by the Seller in the related

Mortgage Loan Purchase Agreement in respect of any Mortgage Loan which

materially adversely affects such Mortgage Loan or the interests of the related

Certificateholders in such Mortgage Loan, the party discovering such breach

shall give prompt written notice to the other parties.

The Depositor and the Trustee intend that the assignment and transfer

herein contemplated constitute a sale of the Mortgage Loans and the Related

Documents, conveying good title thereto free and clear of any liens and

encumbrances, from the Depositor to the Trustee and that such property not be

part of the Depositor's estate or property of the Depositor in the event of any

insolvency by the Depositor. In the event that such conveyance is deemed to be,

or to be made as security for, a loan, the parties intend that the Depositor

shall be deemed to have granted and does hereby grant to the Trustee, on behalf

of the Trust, a first priority perfected security interest in all of the

Depositor's right, title and interest in and to the Mortgage Loans and the

Related Documents, and that this Agreement shall constitute a security agreement

under applicable law.

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

(a) Upon discovery or receipt of written notice of any materially

defective document in, or that a document is missing from, a Mortgage File or of

the breach by the Seller of any representation, warranty or covenant under the

Mortgage Loan Purchase Agreement or in Section 2.04 in respect of any Mortgage

Loan which materially adversely affects the value of such Mortgage Loan or the

interest therein of the Certificateholders, the Trustee (or the Custodian, as

applicable) shall promptly notify the Seller, the Servicer and the Trustee of

such defect, missing document or breach and request that the Seller deliver such

missing document or cure such defect or breach within 120 days or 150 days

following the Closing Date, in the case of missing Mortgages or Assignments from

the date the Seller was notified of such missing document, defect or breach, and

if the Seller does not deliver such missing document or cure such defect or

breach in all material respects during such period, the Trustee shall enforce

the Seller's obligation under the Mortgage Loan Purchase Agreement and inform

the Seller of its obligation to repurchase such Mortgage Loan from the Trust

Fund at the Purchase Price on or prior to the Determination Date following the

expiration of such 120 day period (subject to Section 2.03(e)); provided that,

in connection with any such breach that is susceptible to cure but that could

not reasonably have been cured within such 120 day or 150 day period, if the

Seller shall have commenced to cure such breach within such 120 day or 150 day

period, the Seller shall be permitted to proceed thereafter diligently and

expeditiously to cure the same within 120 days. The Purchase Price for the

repurchased Mortgage Loan shall be deposited in the Collection Account, and the

Trustee, upon receipt of written certification from the Servicer of such

deposit, shall release to the Seller the related Mortgage File and shall execute

and

46

<PAGE>

deliver such instruments of transfer or assignment, in each case without

recourse, representation or warranty, as the Seller shall furnish to it and as

shall be necessary to vest in the Seller any Mortgage Loan released pursuant

hereto and the Trustee shall have no further responsibility with regard to such

Mortgage File. In lieu of repurchasing any such Mortgage Loan as provided above,

the Seller may cause such Mortgage Loan to be removed from the Trust Fund (in

which case it shall become a Defective Mortgage Loan) and substitute one or more

Eligible Substitute Mortgage Loans in the manner and subject to the limitations

set forth in Section 2.03(d). In addition to the foregoing, in the case of a

breach of the Seller's representation set forth in Section 3.01(f) of the

Mortgage Loan Purchase Agreement, the Seller shall reimburse the Trust for all

costs or damages incurred by the Trust as a result of the violation of such law

(such amount, the "Reimbursement Amount"). The Reimbursement Amount shall be

delivered to the Servicer for deposit into the Collection Account within 10 days

from the date the Seller was notified by the Trustee of the amount of such costs

and damages. It is understood and agreed that the obligation of the Seller to

pay the Reimbursement Amount and to either cure or repurchase (or substitute

for) any Mortgage Loan as to which a document is missing, a material defect in a

constituent document exists or as to which such a breach has occurred and is

continuing shall constitute the sole remedy against the Seller respecting such

omission, defect or breach available to the Trustee and the Trustee on behalf of

the Certificateholders.

(b) [Reserved].

(c) Within 90 days of the earlier of discovery by the Servicer or

receipt of notice by the Servicer of the breach of any representation, warranty

or covenant of the Servicer set forth in Section 2.05 which materially and

adversely affects the interests of the Certificateholders in any Mortgage Loan,

the Servicer shall cure such breach in all material respects.

(d) Any substitution of Eligible Substitute Mortgage Loans for

Defective Mortgage Loans made pursuant to Section 2.03(a) must be effected prior

to the last Business Day that is within two years after the Closing Date. As to

any Defective Mortgage Loan for which the Seller substitutes a Eligible

Substitute Mortgage Loan or Loans, such substitution shall be effected by the

Seller delivering to the Trustee for such Eligible Substitute Mortgage Loan or

Loans, the Mortgage Note, the Mortgage, the Assignment to the Trustee, and such

other documents and agreements, with all necessary endorsements thereon, as are

required by Section 2.01, together with an Officer's Certificate providing that

each such Eligible Substitute Mortgage Loan satisfies the definition thereof and

specifying the Substitution Adjustment Amount (as described below), if any, in

connection with such substitution. The Trustee shall acknowledge receipt for

such Eligible Substitute Mortgage Loan or Loans and, within ten Business Days

thereafter, shall review (or cause the Custodian to review) such documents as

specified in Section 2.02 and deliver (or cause the Custodian to deliver) to the

Servicer, with respect to such Eligible Substitute Mortgage Loan or Loans, a

certification substantially in the form attached hereto as Exhibit F-1, with any

applicable exceptions noted thereon. Within one year of the date of

substitution, the Trustee shall deliver (or cause the Custodian to deliver) to

the Servicer a certification substantially in the form of Exhibit F-2 hereto

with respect to such Eligible Substitute Mortgage Loan or Loans, with any

applicable exceptions noted thereon. Monthly Payments due with respect to

Eligible Substitute Mortgage Loans in the month of substitution are not part of

the Trust Fund and will be retained by the Seller. For the month of

substitution, distributions to Certificateholders will reflect the collections

and recoveries in respect of such Defective Mortgage Loan in the Collection

Period preceding the month of substitution and the Depositor or the Seller, as

the case may be, shall thereafter be entitled to retain all amounts subsequently

received in respect of such Defective Mortgage Loan. The Seller shall give or

cause to be given written notice to the Certificateholders that such

substitution has taken place, shall amend the Mortgage Loan Schedule to reflect

the removal of such Defective Mortgage Loan from the terms of this Agreement and

the substitution of the Eligible Substitute Mortgage Loan or Loans and shall

deliver a copy of such amended Mortgage Loan Schedule to the Trustee. Upon such

substitution, such Eligible Substitute

47

<PAGE>

Mortgage Loan or Loans shall constitute part of the Mortgage Pool and shall be

subject in all respects to the terms of this Agreement and, in the case of a

substitution effected by the Seller, the Mortgage Loan Purchase Agreement, and

consistent with the standard of care which the Servicer uses and/or would use in

servicing mortgage loans for its own account including, in the case of a

substitution effected by the Seller all applicable representations and

warranties thereof included in the Mortgage Loan Purchase Agreement and all

applicable representations and warranties thereof set forth in Section 2.04, in

each case as of the date of substitution.

For any month in which the Seller substitutes one or more Eligible

Substitute Mortgage Loans for one or more Defective Mortgage Loans, the Servicer

will determine the amount (the "Substitution Adjustment Amount"), if any, by

which the aggregate Purchase Price of all such Defective Mortgage Loans exceeds

the aggregate, as to each such Eligible Substitute Mortgage Loan, of the

principal balance thereof as of the date of substitution, together with one

month's interest on such principal balance at the applicable Net Mortgage

Interest Rate. On the date of such substitution, the Seller will deliver or

cause to be delivered to the Servicer for deposit in the Collection Account an

amount equal to the Substitution Adjustment Amount, if any, and the Trustee,

upon receipt by it or the Custodian of the related Eligible Substitute Mortgage

Loan or Loans and certification by the Servicer of such deposit, shall release

to the Seller the related Mortgage File or Files and shall execute and deliver

such instruments of transfer or assignment, in each case without recourse,

representation or warranty, as the Seller shall deliver to it and as shall be

necessary to vest therein any Defective Mortgage Loan released pursuant hereto.

In addition, the Seller shall obtain at its own expense and deliver to the

Trustee an Opinion of Counsel to the effect that such substitution will not

cause (a) any federal tax to be imposed on the Trust Fund, including without

limitation, any federal tax imposed on "prohibited transactions" under Section

860F(a)(l) of the Code or on "contributions after the startup date" under

Section 860G(d)(l) of the Code, or (b) any REMIC formed under this Agreement to

fail to qualify as a REMIC at any time that any Certificate is outstanding. If

such Opinion of Counsel cannot be delivered, then such substitution may only be

effected at such time as the required Opinion of Counsel can be given.

(e) Upon discovery by the Seller, the Servicer or the Trustee that

any Mortgage Loan does not constitute a "qualified mortgage" within the meaning

of Section 860G(a)(3) of the Code, the party discovering such fact shall within

two Business Days give written notice thereof to the other parties. In

connection therewith, the Seller shall repurchase or, subject to the limitations

set forth in Section 2.03(d), substitute one or more Eligible Substitute

Mortgage Loans for the affected Mortgage Loan within 90 days of the earlier of

discovery or receipt of such notice with respect to such affected Mortgage Loan.

In addition, upon discovery that a Mortgage Loan is defective in a manner that

would cause it to be a "defective obligation" within the meaning of Treasury

regulations relating to REMICs, the Seller shall cure the defect or make the

required purchase or substitution no later than 90 days after the discovery of

the defect. Any such repurchase or substitution shall be made in the same manner

as set forth in Section 2.03(a), if made by the Seller. The Trustee shall

reconvey to the Seller the Mortgage Loan to be released pursuant hereto in the

same manner, and on the same terms and conditions, as it would a Mortgage Loan

repurchased for breach of a representation or warranty.

Notwithstanding anything to the contrary contained herein, the parties

hereto acknowledge that the functions of the Trustee with respect to the

custody, acceptance, inspection and release of the Mortgage Files pursuant to

Sections 2.01, 2.02 and 2.03 and preparation and delivery of the certifications

in the form of Exhibit F-1 and Exhibit F-2 shall be performed by the Custodian

pursuant to the terms and conditions of the Custodial Agreement. The fees and

expenses of the Custodian shall be paid by the Servicer.

48

<PAGE>

Section 2.04 Representations and Warranties of the Seller with Respect to

the Mortgage Loans.

The Seller hereby represents and warrants to the Trustee for the benefit

of the Certificateholders that as of the Closing Date or as of such other date

specifically provided herein:

(a) The representations and warranties made by the Seller pursuant to

Section 3.01 of the Mortgage Loan Purchase Agreement are hereby being made to

the Trustee and are true and correct as of the Closing Date.

(b) Any written agreement between the Mortgagor in respect of a Mortgage

Loan and the Servicer modifying such Mortgagor's obligation to make payments

under the Mortgage Loan (such modified Mortgage Loan, a "Modified Mortgage

Loan") involved some assessment of the Mortgagor's ability to repay the Modified

Mortgage Loan.

With respect to the representations and warranties set forth in this

Section 2.04 that are made to the best of the Seller's knowledge or as to which

the Seller has no knowledge, if it is discovered by the Depositor, the Seller,

the Servicer or the Trustee that the substance of such representation and

warranty is inaccurate and such inaccuracy materially and adversely affects the

value of the related Mortgage Loan or the interest therein of the

Certificateholders then, notwithstanding the Seller's lack of knowledge with

respect to the substance of such representation and warranty being inaccurate at

the time the representation or warranty was made, such inaccuracy shall be

deemed a breach of the applicable representation or warranty.

Upon discovery by the Depositor, the Seller, the Servicer or the Trustee

of a breach of any of the representations and warranties contained in this

Section that materially and adversely affects the value of any Mortgage Loan or

the interest therein of the Certificateholders, the party discovering the breach

shall give prompt written notice to the others and in no event later than two

Business Days from the date of such discovery. Within ninety days of its

discovery or its receipt of notice of any such missing or materially defective

documentation or any such breach of a representation or warranty, the Seller

shall promptly deliver such missing document or cure such defect or breach in

all material respects, or in the event such defect or breach cannot be cured,

the Seller shall repurchase the affected Mortgage Loan or cause the removal of

such Mortgage Loan from the Trust Fund and substitute for it one or more

Eligible Substitute Mortgage Loans, in either case, in accordance with Section

2.03.

It is understood and agreed that the representations and warranties set

forth in this Section 2.04 shall survive delivery of the Mortgage Files to the

Trustee and shall inure to the benefit of the Certificateholders notwithstanding

any restrictive or qualified endorsement or assignment. It is understood and

agreed that the obligations of the Seller set forth in Section 2.03(a) and (c)

to cure, substitute for or repurchase a Mortgage Loan pursuant to the Mortgage

Loan Purchase Agreement and to reimburse the Trust the Reimbursement Amount,

constitute the sole remedies available to the Certificateholders or to the

Trustee on their behalf respecting a breach of the representations and

warranties contained in this Section 2.04.

Section 2.05 Representations, Warranties and Covenants of the Servicer.

The Servicer hereby represents, warrants and covenants to the Trustee, for

the benefit of each of the Trustee and the Certificateholders and to the

Depositor that as of the Closing Date or as of such date specifically provided

herein:

49

<PAGE>

(i) The Servicer is duly organized, validly existing, and in

good standing under the laws of the jurisdiction of its formation and has all

licenses necessary to carry on its business as now being conducted, except for

such licenses, certificates and permits the absence of which, individually or in

the aggregate, would not have a material adverse effect on the ability of the

Servicer to conduct its business as it is presently conducted, and is licensed,

qualified and in good standing in the states where the Mortgaged Property is

located if the laws of such state require licensing or qualification in order to

conduct business of the type conducted by the Servicer or to ensure the

enforceability or validity of each Mortgage Loan; the Servicer has the power and

authority to execute and deliver this Agreement and to perform in accordance

herewith; the execution, delivery and performance of this Agreement (including

all instruments of transfer to be delivered pursuant to this Agreement) by the

Servicer and the consummation of the transactions contemplated hereby have been

duly and validly authorized; this Agreement evidences the valid, binding and

enforceable obligation of the Servicer, subject to applicable bankruptcy,

insolvency, reorganization, moratorium or other similar laws affecting the

enforcement of creditors' rights generally; and all requisite corporate action

has been taken by the Servicer to make this Agreement valid and binding upon the

Servicer in accordance with its terms;

(ii) The consummation of the transactions contemplated by this

Agreement are in the ordinary course of business of the Servicer and will not

result in the breach of any term or provision of the certificate of formation or

the partnership agreement of the Servicer or result in the breach of any term or

provision of, or conflict with or constitute a default under or result in the

acceleration of any obligation under, any agreement, indenture or loan or credit

agreement or other instrument to which the Servicer or its property is subject,

or result in the violation of any law, rule, regulation, order, judgment or

decree to which the Servicer or its property is subject;

(iii) The Servicer is an approved seller/servicer of

conventional mortgage loans for Fannie Mae and is an FHA Approved Mortgagee in

good standing to service mortgages, is a VA Approved Lender and has not been

suspended as a mortgagee or servicer by the FHA or VA and has the facilities,

procedures and experienced personnel necessary for the sound servicing of

mortgage loans of the same type as the Mortgage Loans. The Servicer is, and

shall remain for as long as it is servicing the Mortgage Loans hereunder, in

good standing as a FHA Approved Mortgagee and a VA Approved Lender and to

service mortgage loans for HUD, Fannie Mae or Freddie Mac, and no event has

occurred, including but not limited to a change in insurance coverage, which

would make the Servicer unable to comply with HUD, Fannie Mae, Freddie Mac or

FHA eligibility requirements or which would require notification to any of HUD,

Fannie Mae, Freddie Mac, FHA or VA;

(iv) This Agreement, and all documents and instruments

contemplated hereby which are executed and delivered by the Servicer, constitute

and will constitute valid, legal and binding obligations of the Servicer,

enforceable in accordance with their respective terms, except as the enforcement

thereof may be limited by applicable bankruptcy laws and general principles of

equity;

(v) The Servicer does not believe, nor does it have any reason

or cause to believe, that it cannot perform each and every covenant contained in

this Agreement;

(vi) There is no action, suit, proceeding or investigation

pending or, to its knowledge, threatened against the Servicer that, either

individually or in the aggregate, may result in any material adverse change in

the business, operations, financial condition, properties or assets of the

Servicer, or in any material impairment of the right or ability of the Servicer

to carry on its business substantially as now conducted, or in any material

liability on the part of the Servicer, or that would draw into question the

validity or enforceability of this Agreement or of any action taken or to be

taken in connection with the obligations of the Servicer contemplated herein, or

that would be likely to impair materially the ability of the Servicer to perform

under the terms of this Agreement;

50

<PAGE>

(vii) No consent, approval or order of any court or

governmental agency or body is required for the execution, delivery and

performance by the Servicer of or compliance by the Servicer with this Agreement

or the consummation of the transactions contemplated by this Agreement, except

for such consents, approvals, authorizations and orders, if any, that have been

obtained;

(viii) Neither this Agreement nor any information, certificate

of an officer, statement furnished in writing or report delivered to the Trustee

by the Servicer in connection with the transactions contemplated hereby contains

or will contain any untrue statement of a material fact or omits or will omit to

state a material fact necessary in order to make the statements contained

therein, in light of the circumstances under which they were made, not

misleading; and

(ix) The Servicer has fully furnished, and shall continue to

fully furnish for so long as it is servicing the Mortgage Loans hereunder, in

accordance with the Fair Credit Reporting Act and its implementing regulations,

accurate and complete information on the Mortgagor credit files to Equifax,

Experian and Trans Union Credit Information Company on a monthly basis.

It is understood and agreed that the representations, warranties and

covenants set forth in this Section 2.05 shall survive delivery of the Mortgage

Files to the Trustee and shall inure to the benefit of the Trustee, the

Depositor and the Certificateholders. Upon discovery by any of the Depositor,

the Servicer, the Seller or the Trustee of a breach of any of the foregoing

representations, warranties and covenants which materially and adversely affects

the value of any Mortgage Loan or the interests therein of the

Certificateholders, the party discovering such breach shall give prompt written

notice (but in no event later than two Business Days following such discovery)

to the other parties hereto.

Section 2.06 Representations and Warranties of the Depositor.

The Depositor represents and warrants to the Trust and the Trustee on

behalf of the Certificateholders as follows:

(i) This agreement constitutes a legal, valid and binding

obligation of the Depositor, enforceable against the Depositor in accordance

with its terms, except as enforceability may be limited by applicable

bankruptcy, insolvency, reorganization, moratorium or other similar laws now or

hereafter in effect affecting the enforcement of creditors' rights in general

and except as such enforceability may be limited by general principles of equity

(whether considered in a proceeding at law or in equity);

(ii) Immediately prior to the sale and assignment by the

Depositor to the Trustee on behalf of the Trust of each Mortgage Loan, the

Depositor had good and marketable title to each Mortgage Loan (insofar as such

title was conveyed to it by the Seller) subject to no prior lien, claim,

participation interest, mortgage, security interest, pledge, charge or other

encumbrance or other interest of any nature;

(iii) As of the Closing Date, the Depositor has transferred

all right, title interest in the Mortgage Loans to the Trustee on behalf of the

Trust;

(iv) The Depositor has not transferred the Mortgage Loans to

the Trustee on behalf of the Trust with any intent to hinder, delay or defraud

any of its creditors;

(v) The Depositor has been duly incorporated and is validly

existing as a corporation in good standing under the laws of the State of

Delaware, with full corporate power and authority to own its assets and conduct

its business as presently being conducted;

51

<PAGE>

(vi) The Depositor is not in violation of its certificate of

incorporation or by-laws or in default in the performance or observance of any

material obligation, agreement, covenant or condition contained in any contract,

indenture, mortgage, loan agreement, note, lease or other instrument to which

the Depositor is a party or by which it or its properties may be bound, which

default might result in any material adverse changes in the financial condition,

earnings, affairs or business of the Depositor or which might materially and

adversely affect the properties or assets, taken as a whole, of the Depositor;

(vii) The execution, delivery and performance of this

Agreement by the Depositor, and the consummation of the transactions

contemplated thereby, do not and will not result in a material breach or

violation of any of the terms or provisions of, or, to the knowledge of the

Depositor, constitute a default under, any indenture, mortgage, deed of trust,

loan agreement or other agreement or instrument to which the Depositor is a

party or by which the Depositor is bound or to which any of the property or

assets of the Depositor is subject, nor will such actions result in any

violation of the provisions of the certificate of incorporation or by-laws of

the Depositor or, to the best of the Depositor's knowledge without independent

investigation, any statute or any order, rule or regulation of any court or

governmental agency or body having jurisdiction over the Depositor or any of its

properties or assets (except for such conflicts, breaches, violations and

defaults as would not have a material adverse effect on the ability of the

Depositor to perform its obligations under this Agreement);

(viii) To the best of the Depositor's knowledge without any

independent investigation, no consent, approval, authorization, order,

registration or qualification of or with any court or governmental agency or

body of the United States or any other jurisdiction is required for the issuance

of the Certificates, or the consummation by the Depositor of the other

transactions contemplated by this Agreement, except such consents, approvals,

authorizations, registrations or qualifications as (a) may be required under

State securities or Blue Sky laws, (b) have been previously obtained or (c) the

failure of which to obtain would not have a material adverse effect on the

performance by the Depositor of its obligations under, or the validity or

enforceability of, this Agreement; and

(ix) There are no actions, proceedings or investigations

pending before or, to the Depositor's knowledge, threatened by any court,

administrative agency or other tribunal to which the Depositor is a party or of

which any of its properties is the subject: (a) which if determined adversely to

the Depositor would have a material adverse effect on the business, results of

operations or financial condition of the Depositor; (b) asserting the invalidity

of this Agreement or the Certificates; (c) seeking to prevent the issuance of

the Certificates or the consummation by the Depositor of any of the transactions

contemplated by this Agreement, as the case may be; (d) which might materially

and adversely affect the performance by the Depositor of its obligations under,

or the validity or enforceability of, this Agreement.

Section 2.07 Issuance of Certificates and the Uncertificated Regular

Interests.

The Trustee acknowledges the assignment to it of the Mortgage Loans and

the delivery to it (or the Custodian, as bailee and Custodian of the Trustee) of

the Mortgage Files, subject to the provisions of Sections 2.01 and 2.02, and the

Trustee acknowledges the assignment to it of all other assets included in the

Trust Fund, receipt of which is hereby acknowledged. Concurrently with such

assignment and delivery and in exchange therefor, the Trustee, pursuant to the

Written Order to Authenticate executed by an officer of the Depositor, has

executed, and the Certificate Registrar has authenticated and delivered to or

upon the order of the Depositor, the Certificates (other than the Class X and

Residual Certificates) in minimum dollar denominations or $25,000 and integral

dollar multiples of $1 in excess. The Class X and Class R Certificates are

issuable only in minimum Percentage Interests of 10%. The Class R-X Certificates

are issuable only in minimum Percentage Interests of 50%. The Trustee

acknowledges the issuance of the uncertificated REMIC 1 Regular Interests, the

uncertificated REMIC 2 Regular Interests, the uncertificated REMIC B-2 Regular

Interests, the uncertificated REMIC B-3 Regular Interests, the

52

<PAGE>

uncertificated REMIC B-4 Regular Interests and the uncertificated REMIC X/N

Regular Interests and declares that it holds the REMIC 1 Regular Interests as

assets of REMIC 2, the REMIC 2 B-2 Interest as the asset of REMIC B-2, the REMIC

2 B-3 Interest as the asset of REMIC B-3, the REMIC 2 B-4 Interest as the asset

of REMIC B-4 and the REMIC 2 X/N Interest as the asset of REMIC X/N. The Trustee

acknowledges the issuance of the uncertificated REMIC X/N X/N Interest,

beneficial ownership of which is evidenced by the Class X/N Interest, and

declares that it holds the same as assets of the Grantor Trust on behalf of the

Holders of the Class N and Class X Certificates. The interests evidenced by the

Certificates constitute the entire beneficial ownership interest in the Trust

Fund.

Section 2.08 Representations and Warranties of the Seller.

The Seller hereby represents and warrants to the Trust and the Trustee on

behalf of the Certificateholders that as of the Closing Date or as of such date

specifically provided herein:

(i) The Seller is duly organized, validly existing and in good

standing as a limited liability company under the laws of the State of Delaware

and has the power and authority to own its assets and to transact the business

in which it is currently engaged. The Seller is duly qualified to do business

and is in good standing in each jurisdiction in which the character of the

business transacted by it or properties owned or leased by it requires such

qualification and in which the failure to so qualify would have a material

adverse effect on (a) its business, properties, assets or condition (financial

or other), (b) the performance of its obligations under this Agreement, (c) the

value or marketability of the Mortgage Loans, or (d) its ability to foreclose on

the related Mortgaged Properties.

(ii) The Seller has the power and authority to make, execute,

deliver and perform this Agreement and to consummate all of the transactions

contemplated hereunder and has taken all necessary action to authorize the

execution, delivery and performance of this Agreement. When executed and

delivered, this Agreement will constitute the Seller's legal, valid and binding

obligations enforceable in accordance with its terms, except as enforcement of

such terms may be limited by (1) bankruptcy, insolvency, reorganization,

receivership, moratorium or similar laws affecting the enforcement of creditors'

rights generally and by the availability of equitable remedies, (2) general

equity principles (regardless of whether such enforcement is considered in a

proceeding in equity or at law) or (3) public policy considerations underlying

the securities laws, to the extent that such policy considerations limit the

enforceability of the provisions of this Agreement which purport to provide

indemnification from securities laws liabilities.

(iii) The Seller holds all necessary licenses, certificates

and permits from all governmental authorities necessary for conducting its

business as it is presently conducted, except for such licenses, certificates

and permits the absence of which, individually or in the aggregate, would not

have a material adverse effect on the ability of the Seller to conduct its

business as it is presently conducted. It is not required to obtain the consent

of any other party or any consent, license, approval or authorization from, or

registration or declaration with, any governmental authority, bureau or agency

in connection with the execution, delivery, performance, validity or

enforceability of this Agreement, except for such consents, licenses, approvals

or authorizations, or registrations or declarations as shall have been obtained

or filed, as the case may be, prior to the Closing Date.

(iv) The execution, delivery and performance of this Agreement

by the Seller will not conflict with or result in a breach of, or constitute a

default under, any provision of any existing law or regulation or any order or

decree of any court applicable to the Seller or any of its properties or any

provision of its Limited Liability Company Agreement, or constitute a material

breach of, or result in the creation or imposition of any lien, charge or

encumbrance upon any of its properties pursuant to any mortgage, indenture,

contract or other agreement to which it is a party or by which it may be bound.

53

<PAGE>

(v) No certificate of an officer, written statement or report

delivered pursuant to the terms hereof by the Seller contains any untrue

statement of a material fact or omits to state any material fact necessary to

make the certificate, statement or report not misleading.

(vi) The transactions contemplated by this Agreement are in

the ordinary course of the Seller's business.

(vii) The Seller is not insolvent, nor will the Seller be made

insolvent by the transfer of the Mortgage Loans to the Depositor, nor is the

Seller aware of any pending insolvency.

(viii) The Seller is not in violation of, and the execution

and delivery of this Agreement by it and its performance and compliance with the

terms of this Agreement will not constitute a violation with respect to any

order or decree of any court, or any order or regulation of any federal, state,

municipal or governmental agency having jurisdiction, which violation would

materially and adversely affect the Seller's condition (financial or otherwise)

or operations or any of the Seller's properties, or materially and adversely

affect the performance of any of its duties hereunder.

(ix) There are no actions or proceedings against, or

investigations of, the Seller pending or, to its knowledge, threatened, before

any court, administrative agency or other tribunal (i) that, if determined

adversely, would prohibit the Seller from entering into this Agreement, (ii)

seeking to prevent the consummation of any of the transactions contemplated by

this Agreement or (iii) that, if determined adversely, would prohibit or

materially and adversely affect the Seller's performance of any of its

respective obligations under, or the validity or enforceability of, this

Agreement.

(x) The Seller did not transfer the Mortgage Loans to the

Depositor with any intent to hinder, delay or defraud any of its creditors.

(xi) The Seller acquired title to the Mortgage Loans in good

faith, without notice of any adverse claims.

(xii) The transfer, assignment and conveyance of the Mortgage

Notes and the Mortgages by the Seller to the Depositor are not subject to the

bulk transfer laws or any similar statutory provisions in effect in any

applicable jurisdiction.

Section 2.09 Covenants of the Seller.

(a) The Seller hereby covenants that except for the transfer

hereunder, the Seller will not sell, pledge, assign or transfer to any other

Person, or grant, create, incur, assume or suffer to exist any lien on any

Mortgage Loan, or any interest therein; the Seller will notify the Trustee, as

assignee of the Depositor, of the existence of any lien on any Mortgage Loan

immediately upon discovery thereof, and the Seller will defend the right, title

and interest of the Trust, as assignee of the Depositor, in, to and under the

Mortgage Loans, against all claims of third parties claiming through or under

the Seller; provided, however, that nothing in this Section 2.09 shall prevent

or be deemed to prohibit the Seller from suffering to exist upon any of the

Mortgage Loans any liens for municipal or other local taxes and other

governmental charges if such taxes or governmental charges shall not at the time

be due and payable or if the Seller shall currently be contesting the validity

thereof in good faith by appropriate proceedings and shall have set aside on its

books adequate reserves with respect thereto.

(b) The Seller hereby covenants that neither it nor any Affiliate of

the Seller will directly solicit any Mortgagor hereunder to refinance the

related Mortgage Loan. For the purposes of the

54

<PAGE>

foregoing, neither the Seller nor any Affiliate of the Seller shall be deemed to

directly solicit any Mortgagor if the Seller responds to a request from a

Mortgagor regarding a refinancing or if the Mortgagor receives marketing

materials which are generally disseminated.

ARTICLE III

ADMINISTRATION AND SERVICING

OF THE TRUST FUND

Section 3.01 Servicer to Act as Servicer.

The Servicer, as independent contract servicer, shall service and

administer the Mortgage Loans in accordance with this Agreement and the normal

and usual standards of practice of prudent mortgage servicers, and shall have

full power and authority, acting alone, to do or cause to be done any and all

things in connection with such servicing and administration which the Servicer

may deem necessary or desirable and consistent with the terms of this Agreement

and consistent with the standard of care which the Servicer uses and/or would

use in servicing mortgage loans for its own account including, in the case of

FHA Loans and the VA Loans, taking all actions that a mortgagee is permitted or

required to take by the FHA or VA, as applicable (the "Servicing Standards").

Consistent with the terms of this Agreement, the Servicer may waive,

modify or vary any term of any Mortgage Loan or consent to the postponement of

strict compliance with any such term or in any manner grant indulgence to any

Mortgagor if in the Servicer's reasonable and prudent determination such waiver,

modification, postponement or indulgence is not materially adverse to the

Certificateholders; provided, however, that the Servicer shall not make future

advances and (unless the Mortgagor is in default with respect to the Mortgage

Loan or such default is, in the judgment of the Servicer, reasonably

foreseeable) the Servicer shall not permit any modification with respect to any

Mortgage Loan that would (i) change the Mortgage Interest Rate, defer or forgive

the payment thereof of any principal or interest payments, reduce the

outstanding principal amount (except for actual payments of principal) or extend

the final maturity date with respect to such Mortgage Loan, (ii) in the case of

FHA Loans, affect the FHA Insurance Contract with respect to such Mortgage Loan

and in the case of the VA Loans, affect the VA Guaranty with respect to such

Mortgage Loan, (iii) affect adversely the status of any REMIC constituting part

of the Trust Fund as a REMIC or (iv) cause any REMIC to be subject to a tax on

"prohibited transactions" or "contributions" pursuant to the REMIC Provisions.

Notwithstanding the foregoing, the Servicer shall not permit any modification

with respect to any Mortgage Loan that would both (x) effect an exchange or

reissuance of such Mortgage Loan under Section 1.860G-2(b) of the Treasury

Regulations and (y) cause any REMIC constituting part of the Trust Fund to fail

to qualify as a REMIC under the Code or the imposition of any tax on "prohibited

transactions" or "contributions" after the Startup Day under the REMIC

Provisions. Without limiting the generality of the foregoing, the Servicer shall

continue, and is hereby authorized and empowered to execute and deliver on

behalf of itself, and the Trustee, all instruments of satisfaction or

cancellation, or of partial or full release, discharge and all other comparable

instruments, with respect to the Mortgage Loans and with respect to the

Mortgaged Property. The Servicer shall make all required Servicing Advances and

shall service and administer the Mortgage Loans in accordance with Applicable

Regulations, and shall provide to the Mortgagors any reports required to be

provided to them thereby. If reasonably required by the Servicer, the Trustee

shall furnish the Servicer a power of attorney (substantially in the form

annexed hereto as Exhibit Q) and other documents necessary or appropriate to

enable the Servicer to carry out its servicing and administrative duties under

this Agreement.

In servicing and administering FHA Loans, the Servicer shall comply

strictly with the National Housing Act, the FHA Regulations, the Servicemen's

Readjustment Act and administrative guidelines

55

<PAGE>

issued thereunder or pursuant thereto (insofar as the same apply to any Mortgage

Loan) and, to the extent permitted hereunder, promptly discharge all of the

obligations of the mortgagee thereunder and under each Mortgage including the

timely giving of notices, the essence hereof being that the full benefits of

each FHA Insurance Contract inure to the Trustee, on behalf of the

Certificateholders.

In servicing and administering the Mortgage Loans, the Servicer shall

employ procedures including collection procedures and exercise the same care

that it customarily employs and exercises in servicing and administering

mortgage loans for its own account giving due consideration to accepted mortgage

servicing practices of prudent lending institutions and the FHA Insurance

Contracts and the Certificateholders' reliance on the Servicer.

The Servicer shall give prompt notice to the Trustee of any action, of

which the Servicer has actual knowledge, which action purports to (i) assert a

claim against the Trust Fund or (ii) assert jurisdiction over the Trust Fund.

Notwithstanding anything in this Agreement to the contrary, in the event

of a Principal Prepayment in full, the Servicer may not waive any prepayment

penalty or portion thereof required by the terms of the related Mortgage Note

unless (i) the related Mortgage Loan is in default or foreseeable default and

such waiver (a) is standard and customary in servicing mortgage loans similar to

the Mortgage Loans and (b) would, in the reasonable judgment of the Servicer,

maximize recovery of total proceeds taking into account the value of such

prepayment penalty and the related Mortgage Loan, (ii) (A) the enforceability

thereof is limited (1) by bankruptcy, insolvency, moratorium, receivership, or

other similar law relating to creditors' rights generally or (2) due to

acceleration in connection with a foreclosure or other involuntary payment, or

(B) the enforceability is otherwise limited or prohibited by applicable law, or

(iii) the Servicer has not been provided with information sufficient to enable

it to collect the prepayment penalty. For the avoidance of doubt, the Servicer

may waive a prepayment penalty in connection with a short sale or short payoff

on a defaulted Mortgage Loan. If the Servicer has waived all or a portion of a

prepayment penalty relating to a Principal Prepayment, other than as provided

above, the Servicer shall deliver to the Trustee no later than the next

succeeding Servicer Remittance Date, for deposit into the Distribution Account

the amount of such prepayment penalty (or such portion thereof as had been

waived) for distribution in accordance with the terms of this Agreement.

Based solely on information provided to it by the Servicer, the Trustee

shall prepare and deliver to the Depositor and the owners of the Class N and

Class X Certificates, on a monthly basis, a statement setting forth the amounts

received with respect to prepayment penalties.

Section 3.02 Collection of Mortgage Loan Payments.

Continuously from the date hereof until the principal and interest on all

Mortgage Loans are paid in full, the Servicer will diligently collect all

payments due under each Mortgage Loan when the same shall become due and payable

and shall, to the extent such procedures shall be consistent with this Agreement

and the terms and provisions of any related Primary Insurance Policy and

Applicable Regulations, follow such collection procedures as it follows with

respect to mortgage loans comparable to the Mortgage Loans and held for its own

account. Further, the Servicer will take special care in ascertaining and

estimating annual ground rents, taxes, assessments, water rates, fire and hazard

insurance premiums, mortgage insurance premiums, and all other charges that, as

provided in the Mortgage, will become due and payable to that end that the

installments payable by the Mortgagors will be sufficient to pay such charges as

and when they become due and payable.

56

<PAGE>

Section 3.03 Realization Upon Defaulted Mortgage Loans.

In the event that any payment due under any Conventional Mortgage Loan is

not paid when the same becomes due and payable, or in the event the Mortgagor

fails to perform any other covenant or obligation under the Mortgage Loan and

such failure continues beyond any applicable grace period, the Servicer shall

take such action as it shall deem to be in the best interest of the

Certificateholders. In the event that any payment due under any FHA Loan becomes

delinquent, the Servicer shall take all such actions as are in the best

interests of the Certificateholders and permitted under any applicable FHA loss

mitigation proceedings, including, but not limited to, requesting the FHA to

accept an assignment of such FHA Loan, and, upon the Servicer's determination

that foreclosure is in the best interest of the Certificateholders, commencing

foreclosure proceedings. With respect to any defaulted Mortgage Loan, the

Servicer shall have the right to review the status of the related forbearance

plan and, subject to the second paragraph of Section 3.01, may modify such

forbearance plan; including, extending the Mortgage Loan repayment date for a

period of one year or reducing the Mortgage Interest Rate up to 50 basis points.

In connection with a foreclosure or other conversion, the Servicer shall

exercise such rights and powers vested in it hereunder and use the same degree

of care and skill in its exercise as prudent mortgage servicers would exercise

or use under the circumstances in the conduct of their own affairs and

consistent with Applicable Regulations and the servicing standards set forth in

the Fannie Mae Guide, including, without limitation, advancing funds for the

payment of taxes and insurance premiums with respect to first lien Mortgage

Loans.

Notwithstanding the foregoing provisions of this Section 3.03, with

respect to any Mortgage Loan as to which the Servicer has received actual notice

of, or has actual knowledge of, the presence of any toxic or hazardous substance

on the related Mortgaged Property, the Servicer shall not either (i) obtain

title to such Mortgaged Property as a result of or in lieu of foreclosure or

otherwise, or (ii) otherwise acquire possession of, or take any other action

with respect to, such Mortgaged Property if, as a result of any such action, the

Trust Fund would be considered to hold title to, to be a mortgagee-in-possession

of, or to be an owner or operator of such Mortgaged Property within the meaning

of the Comprehensive Environmental Response, Compensation and Liability Act of

1980, as amended from time to time, or any comparable law, unless the Servicer

has also previously determined, based on its reasonable judgment and a prudent

report prepared by a Person who regularly conducts environmental audits using

customary industry standards, that:

A. such Mortgaged Property is in compliance with applicable environmental

laws or, if not, that it would be in the best economic interest of the

Certificateholders to take such actions as are necessary to bring the Mortgaged

Property into compliance therewith; and

B. there are no circumstances present at such Mortgaged Property relating

to the use, management or disposal of any hazardous substances, hazardous

materials, hazardous wastes, or petroleum-based materials for which

investigation, testing, monitoring, containment, clean-up or remediation could

be required under any federal, state or local law or regulation, or that if any

such materials are present for which such action could be required, that it

would be in the best economic interest of the Certificateholders to take such

actions with respect to the affected Mortgaged Property.

The cost of the environmental audit report contemplated by this Section

3.03 shall be advanced by the Servicer, subject to the Servicer's right to be

reimbursed therefor from the Collection Account as provided in Section 3.05(ii).

57

<PAGE>

If the Servicer determines, as described above, that it is in the best

economic interest of the Certificateholders to take such actions as are

necessary to bring any such Mortgaged Property into compliance with applicable

environmental laws, or to take such action with respect to the containment,

clean-up or remediation of hazardous substances, hazardous materials, hazardous

wastes, or petroleum-based materials affecting any such Mortgaged Property, then

the Servicer shall take such action as it deems to be in the best economic

interest of the Certificateholders. The cost of any such compliance,

containment, cleanup or remediation shall be advanced by the Servicer, subject

to the Servicer's right to be reimbursed therefor from the Collection Account as

provided in Section 3.05(ii).

Section 3.04 Collection Account and Distribution Account.

(a) The Servicer shall segregate and hold all funds collected and

received pursuant to each Mortgage Loan separate and apart from any of its own

funds and general assets and shall establish and maintain one or more Collection

Accounts. Each Collection Account shall be an Eligible Account.

The Servicer shall deposit in the Collection Account on a daily basis

within two Business Days of receipt, and retain therein, the following payments

and collections received or made by it after the Cut-off Date with respect to

the Mortgage Loans:

(i) all payments on account of principal, including Principal

Prepayments, on the Mortgage Loans;

(ii) all payments on account of interest on the Mortgage Loans

adjusted to the Mortgage Interest Rate less the Servicing Fee Rate;

(iii) all proceeds from a Cash Liquidation;

(iv) all Insurance Proceeds including amounts required to be

deposited pursuant to Section 3.10, other than proceeds to be held in the Escrow

Account and applied to the restoration or repair of the Mortgaged Property or

released to the Mortgagor in accordance with the Servicer's normal servicing

procedures, the loan documents or applicable law;

(v) all Condemnation Proceeds affecting any Mortgaged Property

which are not released to the Mortgagor in accordance with the Servicer's normal

servicing procedures, the loan documents or applicable law; and

(vi) any amounts required to be deposited by the Servicer in

connection with any REO Property pursuant to Section 3.13.

Any interest paid on funds deposited in the Collection Account, subject to

Section 3.25, shall accrue to the benefit of the Servicer and the Servicer shall

be entitled to retain and withdraw such interest from the Collection Account

pursuant to Section 3.05(v). The foregoing requirements for deposit from the

Collection Account shall be exclusive, it being understood and agreed that,

without limiting the generality of the foregoing, payments in the nature of late

payment charges, prepayment charges that are not prepayment penalties, and

assumption fees need not be deposited by the Servicer in the Collection Account.

(b) On behalf of the Trust Fund, the Trustee shall establish and

maintain one or more accounts (such account or accounts, the "Distribution

Account"), held in trust for the benefit of the Certificateholders. On behalf of

the Trust Fund, the Servicer shall deliver to the Trustee in immediately

available funds for deposit in the Distribution Account by the close of business

New York time on the

58

<PAGE>

Servicer Remittance Date, that portion of the Available Funds (calculated

without regard to the references in the definition thereof to amounts that may

be deposited to the Distribution Account from a different source as provided

herein) then on deposit in the Collection Account. Amounts in the Distribution

Account shall be deemed to be held on behalf of the related REMICs and the

Grantor Trust in accordance with the REMIC distributions set forth in Section

4.08. Funds on deposit in the Distribution Account will remain uninvested.

(c) Funds in the Collection Account may be invested in Permitted

Investments in accordance with the provisions set forth in Section 3.25. The

Servicer shall give notice to the Trustee certifying the location of the

Collection Account maintained by it when established and prior to any change

thereof. The Trustee shall give notice to the Servicer and the Depositor of the

location of the Distribution Account when established and prior to any change

thereof.

(d) In the event the Servicer shall deliver to the Trustee for

deposit in the Distribution Account any amount not required to be deposited

therein, it may at any time in writing request that the Trustee withdraw such

amount from the Distribution Account and remit to the Servicer any such amount,

any provision herein to the contrary notwithstanding. In addition, the Servicer

shall deliver to the Trustee from time to time for deposit, and the Trustee

shall so deposit, in the Distribution Account in respect of REMIC 1:

(i) any Advances, as required pursuant to Section 4.07;

(ii) any Stayed Funds, as soon as permitted by the federal

bankruptcy court having jurisdiction in such matters;

(iii) any prepayment penalties or amounts in connection with

the waiver of such prepayment penalties, in each case required to be deposited

pursuant to Section 3.01;

(iv) any amounts required to be deposited in the Distribution

Account pursuant to Sections 2.03, 3.04, 3.15, 3.16, 3.23 or 4.07; and

(v) any amounts required to be deposited by the Servicer

pursuant to Section 3.11 in connection with the deductible clause in any blanket

hazard insurance policy, such deposit being made from the Servicer's own funds,

without reimbursement therefor.

(e) Promptly upon receipt of any Stayed Funds, whether from the

Servicer, a trustee in bankruptcy, or federal bankruptcy court or other source,

the Trustee shall notify the Servicer of such receipt and deposit such funds in

the Distribution Account, subject to withdrawal thereof as permitted hereunder.

Section 3.05 Permitted Withdrawals From the Collection Account.

The Servicer may, from time to time, withdraw from the Collection Account

for the following purposes:

(i) to remit to the Trustee for deposit in the Distribution

Account the amounts required to be so remitted pursuant to Section 3.04(b) or

permitted to be so remitted pursuant to the first sentence of Section 3.04(d) or

clause (ii) of the first sentence of the second paragraph of Section 4.07(b);

59

<PAGE>

(ii) to reimburse itself for (a) Advances and Servicing

Advances to the extent of amounts received on the related Mortgage Loan which

represent payments of (x) principal and/or interest respecting which any such

Advance was made or (y) Condemnation Proceeds, Insurance Proceeds or Liquidation

Proceeds respecting which any such Servicing Advance was made; or (b) any

unreimbursed Advances to the extent of funds held in the Collection Account for

future distributions that were not included in Available Funds for the preceding

Distribution Date (provided, however, any funds so applied will be replaced by

the Servicer by deposit in the Collection Account no later than one Business Day

prior to the Distribution Date on which such funds are required to be

distributed);

(iii) to reimburse itself for unreimbursed Servicing Advances,

any unpaid Servicing Fees and for unreimbursed Advances to the extent that such

amounts are deemed to be Nonrecoverable Advances and to reimburse itself for

such amounts to the extent that such amounts are nonrecoverable from the

disposition of the related REO Property or have been written-off pursuant to

Section 3.13 hereof;

(iv) to reimburse itself for any amounts paid pursuant to

Section 3.03 (and not otherwise previously reimbursed);

(v) to pay to itself as servicing compensation (a) any

interest earned on funds in the Collection Account (all such interest to be

withdrawn monthly not later than each Servicer Remittance Date) and (b) the

Servicing Fee from that portion of any payment or recovery as to interest to a

particular Mortgage Loan to the extent not retained pursuant to Section

3.04(ii);

(vi) to pay or reimburse itself for any amounts payable or

paid pursuant to Section 6.03 (and not otherwise previously reimbursed) and to

reimburse itself as set forth in Section 9.01(c); and

(vii) to clear and terminate the Collection Account upon the

termination of this Agreement.

The foregoing requirements for withdrawal from the Collection Account

shall be exclusive. In the event the Servicer shall deposit in the Collection

Account any amount not required to be deposited therein, it may at any time

withdraw such amount from the Collection Account, any provision herein to the

contrary notwithstanding.

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

The Servicer shall segregate and hold all funds collected and received

pursuant to each Mortgage Loan which constitute Escrow Payments separate and

apart from any of its own funds and general assets and shall establish and

maintain one or more Escrow Accounts, in the form of time deposit or demand

accounts. A copy of such letter agreement shall be furnished to the Trustee upon

request. The Escrow Account shall be an Eligible Account.

The Servicer shall deposit in the Escrow Account on a daily basis within

two Business Days of receipt, and retain therein, (i) all Escrow Payments

collected on account of the Mortgage Loans, for the purpose of effecting timely

payment of any such items as required under the terms of this Agreement, and

(ii) all Insurance Proceeds which are to be applied to the restoration or repair

of any Mortgaged Property. The Servicer shall make withdrawals therefrom only to

effect such payments as are required under this Agreement, and for such other

purposes as shall be set forth in, or in accordance with, Section 3.07. The

Servicer shall be entitled to retain any interest paid on funds deposited in the

Escrow Account by the depository institution other than interest on escrowed

funds required by law to be paid to the Mortgagor

60

<PAGE>

and, to the extent required by the related Mortgage Loan or Applicable

Regulations, the Servicer shall pay interest on escrowed funds to the Mortgagor

notwithstanding that the Escrow Account is non-interest bearing or that interest

paid thereon is insufficient for such purposes.

Section 3.07 Permitted Withdrawals From Escrow Account.

Withdrawals from the Escrow Account may be made by the Servicer (i) to

effect timely payments of ground rents, taxes, assessments, water rates, fire,

flood and hazard insurance premiums, Primary Insurance Policy premiums, if

applicable, and comparable items, (ii) to reimburse the Servicer for any

Servicing Advance made by the Servicer with respect to a related Mortgage Loan

but only from amounts received on the related Mortgage Loan which represent late

payments or Late Collections of Escrow Payments thereunder, (iii) to refund to

the Mortgagor any funds as may be determined to be overages, (iv) for transfer

to the Collection Account in accordance with the terms of this Agreement, (v)

for application to restoration or repair of the Mortgaged Property, (vi) to pay

to the Servicer, or to the Mortgagor to the extent required by the related

Mortgage Loan or Applicable Regulations, any interest paid on the funds

deposited in the Escrow Account, (vii) to clear and terminate the Escrow Account

on the termination of this Agreement, (viii) to transfer to the Collection

Account any insurance proceeds, or (ix) in the case of FHA Loans, for transfer

to the Collection Account, fire and hazard insurance proceeds and Escrow

Payments with respect to any Mortgage Loan where the FHA, as the case may be,

has directed application of such funds as a credit against the proceeds of the

FHA Insurance Contract. As part of its servicing duties, the Servicer shall pay

to the Mortgagor interest on funds in the Escrow Account, to the extent required

by the related Mortgage Loan or Applicable Regulations, and to the extent that

interest earned on funds in the Escrow Account is insufficient, shall pay such

interest from its own funds, without any reimbursement therefor.

In the event the Servicer shall deposit in the Escrow Account any amount

not required to be deposited therein, it may at any time withdraw such amount

from the Escrow Account, any provision herein to the contrary notwithstanding.

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

Thereunder.

With respect to each first lien Mortgage Loan, the Servicer shall maintain

accurate records reflecting the status of ground rents, taxes, assessments,

water rates and other charges which are or may become a lien upon the Mortgaged

Property and the status of Primary Insurance Policy premiums and fire, flood and

hazard insurance coverage and shall obtain, from time to time, all bills for the

payment of such charges (including renewal premiums) and shall effect payment

thereof prior to the applicable penalty or termination date and at a time

appropriate for securing maximum discounts allowable, employing for such purpose

deposits of the Mortgagor in the Escrow Account which shall have been estimated

and accumulated by the Servicer in amounts sufficient for such purposes, as

allowed under the terms of the Mortgage or Applicable Regulations. To the extent

that a Mortgage does not provide for Escrow Payments, the Servicer shall (i)

determine whether any such payments are made by the Mortgagor in a manner and at

a time that is necessary to avoid the loss of the Mortgaged Property due to a

tax sale or the foreclosure as a result of a tax lien and (ii) ensure that all

insurance required to be maintained on the Mortgaged Property pursuant to this

Agreement is maintained. If any such payment has not been made and the Servicer

receives notice of a tax lien with respect to the Mortgage Loan being imposed,

the Servicer will, to the extent required to avoid loss of the Mortgaged

Property, advance or cause to be advanced funds necessary to discharge such lien

on the Mortgaged Property. The Servicer assumes full responsibility for the

payment of all such bills and shall effect payments of all such bills

irrespective of the Mortgagor's faithful performance in the payment of same or

the making of the Escrow Payments and shall make Servicing Advances from its own

funds to effect such payments.

61

<PAGE>

The Servicer, on behalf of the Trustee, as mortgagee, will maintain in

full force and effect (to the extent a Mortgage Loan has a Primary Insurance

Policy) a Primary Insurance Policy issued by a Qualified Insurer with respect to

each Mortgage Loan for which such coverage is required. Such coverage will be

maintained until the Combined Loan-to-Value Ratio of the related Mortgage Loan

is reduced to 80% or less. The Servicer will not cancel or refuse to renew any

Primary Insurance Policy in effect on the Closing Date that is required to be

kept in force under this Agreement unless a replacement Primary Insurance Policy

for such cancelled or non-renewed policy is obtained from and maintained with a

Qualified Insurer. The Servicer shall not take any action which would result in

non-coverage under any applicable Primary Insurance Policy of any loss which,

but for the actions of the Servicer, would have been covered thereunder. In

connection with any assumption or substitution agreement entered into or to be

entered into pursuant to Section 3.14, the Servicer shall promptly notify the

insurer under the related Primary Insurance Policy, if any, of such assumption

or substitution of liability in accordance with the terms of such policy and

shall take all actions which may be required by such insurer as a condition to

the continuation of coverage under the Primary Insurance Policy. If such Primary

Insurance Policy is terminated as a result of such assumption or substitution of

liability, the Servicer shall obtain a replacement Primary Insurance Policy as

provided above.

In connection with its activities as servicer, the Servicer agrees to

prepare and present, on behalf of itself and the Trustee, claims to the insurer

under any Primary Insurance Policy in a timely fashion in accordance with the

terms of such policies and, in this regard, to take such action as shall be

necessary to permit recovery under any Primary Insurance Policy respecting a

defaulted Mortgage Loan. Pursuant to Section 3.04, any amounts collected by the

Servicer under any Primary Insurance Policy shall be deposited in the Collection

Account, subject to withdrawal pursuant to Section 3.05.

Section 3.09 Transfer of Accounts.

The Servicer may transfer the Collection Account or the Escrow Account to

a different depository institution from time to time. Upon such transfer, the

Servicer shall deliver to the Trustee and the Depositor, a certification or

letter agreement, as the case may be, as required pursuant to Sections 3.04 and

3.06.

Section 3.10 Maintenance of Hazard Insurance.

The Servicer shall cause to be maintained for each first lien Mortgage

Loan fire and hazard insurance with extended coverage as is customary in the

area where the Mortgaged Property is located in an amount which is at least

equal to the lesser of (i) the amount necessary to fully compensate for any

damage or loss to the improvements which are a part of such property on a

replacement cost basis, (ii) the Principal Balance of the Mortgage Loan, in each

case in an amount not less than such amount as is necessary to prevent the

Mortgagor and/or the Mortgagee from becoming a co-insurer or (iii) the amount

required under applicable HUD/FHA/VA regulations. If the Mortgaged Property is

in an area identified in the Federal Register by the Flood Emergency Management

Agency as having special flood hazards and flood insurance has been made

available, the Servicer will cause to be maintained a flood insurance policy

meeting the requirements of the current guidelines of the Federal Insurance

Administration with a generally acceptable insurance carrier, in an amount

representing coverage not less than the least of (i) the Principal Balance of

the Mortgage Loan, (ii) the maximum insurable value of the improvements securing

such Mortgage Loan or (iii) the maximum amount of insurance which is available

under the Flood Disaster Protection Act of 1973, as amended. The Servicer shall

also maintain on the REO Property for the benefit of the Certificateholders, (x)

fire and hazard insurance with extended coverage in an amount which is at least

equal to the replacement cost of the improvements which are a part of such

property, (y) public liability insurance and, (z) to the extent required and

available under the Flood Disaster Protection Act of 1973, as amended, flood

insurance in an amount as provided above. Any amounts collected by the

62

<PAGE>

Servicer under any such policies other than amounts to be deposited in the

Escrow Account and applied to the restoration or repair of the Mortgaged

Property or REO Property, or released to the Mortgagor in accordance with the

Servicer's normal servicing procedures, shall be deposited in the Collection

Account, subject to withdrawal pursuant to Section 3.05. It is understood and

agreed that no earthquake or other additional insurance is required to be

maintained by the Servicer or the Mortgagor or maintained on property acquired

in respect of the Mortgage Loan, other than pursuant to such Applicable

Regulations as shall at any time be in force and as shall require such

additional insurance. All such policies shall be endorsed with standard

mortgagee clauses with loss payable to the Servicer and shall provide for at

least thirty days prior written notice of any cancellation, reduction in the

amount of or material change in coverage to the Servicer. The Servicer shall not

interfere with the Mortgagor's freedom of choice in selecting either his

insurance carrier or agent, provided, however, that the Servicer shall not

accept any such insurance policies from insurance companies unless such

companies currently reflect a general policy rating of B:VI or better in Best's

Key Rating Guide and are licensed to do business in the state wherein the

property subject to the policy is located.

Section 3.11 Maintenance of Mortgage Impairment Insurance Policy.

In the event that the Servicer shall obtain and maintain a blanket policy

issued by an insurer that has a general policy rating of B:VI or better in

Best's Key Rating Guide insuring against hazard losses on all of the Mortgage

Loans, then, to the extent such policy provides coverage in an amount equal to

the amount required pursuant to Section 3.10 and otherwise complies with all

other requirements of Section 3.10, it shall conclusively be deemed to have

satisfied its obligations as set forth in Section 3.10, it being understood and

agreed that such policy may contain a deductible clause, in which case the

Servicer shall, in the event that there shall not have been maintained on the

related Mortgaged Property or REO Property a policy complying with Section 3.10,

and there shall have been a loss which would have been covered by such policy,

deliver to the Trustee for deposit in the Distribution Account the amount not

otherwise payable under the blanket policy because of such deductible clause,

which amount shall not be reimbursable to the Servicer from the Trust Fund. In

connection with its activities as servicer of the Mortgage Loans, the Servicer

agrees to prepare and present, on behalf of the Trustee, claims under any such

blanket policy in a timely fashion in accordance with the terms of such policy.

Upon request of the Trustee, the Servicer shall cause to be delivered to the

Trustee a certified true copy of such policy and a statement from the insurer

thereunder that such policy shall in no event be terminated or materially

modified without thirty days prior written notice to the Trustee.

Section 3.12 Fidelity Bond, Errors and Omissions Insurance.

The Servicer shall maintain, at its own expense, a blanket fidelity bond

(the "Fidelity Bond") and an errors and omissions insurance policy, with broad

coverage with financially responsible companies on all officers, employees or

other persons acting in any capacity with regard to the Mortgage Loans to handle

funds, money, documents and papers relating to the Mortgage Loans. The Fidelity

Bond and errors and omissions insurance shall be in the form of the Mortgage

Banker's Blanket Bond and shall protect and insure the Servicer against losses,

including forgery, theft, embezzlement, fraud, errors and omissions and

negligent acts of such persons. Such Fidelity Bond shall also protect and insure

the Servicer against losses in connection with the failure to maintain any

insurance policies required pursuant to this Agreement and the release or

satisfaction of a Mortgage Loan without having obtained payment in full of the

indebtedness secured thereby. No provision of this Section 3.12 requiring the

Fidelity Bond and errors and omissions insurance shall diminish or relieve the

Servicer from its duties and obligations as set forth in this Agreement. The

minimum coverage under any such bond and insurance policy shall be at least

equal to the corresponding amounts required by Fannie Mae in the Fannie Mae MBS

Selling and Servicing Guide or by Freddie Mac in the Freddie Mac Servicer's

Guide. Upon request of the Trustee, the Servicer shall cause to be delivered to

the requesting party a certified true copy of the Fidelity Bond

63

<PAGE>

and errors and omissions insurance policy and a statement from the surety and

the insurer that such Fidelity Bond and errors and omissions insurance policy

shall in no event be terminated or materially modified without thirty days'

prior written notice to the Trustee.

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

Delinquent Mortgage Loans.

(a) In the event that title to a Mortgaged Property is acquired in

foreclosure or by deed in lieu of foreclosure, the deed or certificate of sale

shall be taken (pursuant to a limited power of attorney to be provided by the

Trustee to the Servicer) in the name of the Trustee or a nominee thereof, on

behalf of the Certificateholders, or in the event the Trustee or a nominee

thereof is not authorized or permitted to hold title to real property in the

state where the REO Property is located, or would be adversely affected under

the "doing business" or tax laws of such state by so holding title, the deed or

certificate of sale shall be taken in the name of such Person or Persons as

shall be consistent with an Opinion of Counsel obtained by the Servicer from an

attorney duly licensed to practice law in the state where the REO Property is

located. Any Person or Persons holding such title other than the Trustee shall

acknowledge in writing that such title is being held as nominee for the benefit

of the Trustee.

(b) In the event that the Trust Fund acquires any REO Property as

aforesaid or otherwise in connection with a default or imminent default on a

Mortgage Loan, the Servicer shall dispose of such REO Property before the end of

the third calendar year beginning after the year of its acquisition by the Trust

Fund for purposes of Section 860G(a)(8) of the Code or if the Trust Fund has

received (at the expense of the Trust Fund) from the Internal Revenue Service an

extension of the period during which it may hold such REO Property without such

REO Property failing to be treated as "foreclosure property" (within the meaning

of Section 860G(a)(8) of the Code), before the end of such extension, unless the

Servicer obtains an Opinion of Counsel, addressed to the Servicer and the

Trustee, to the effect that the holding by the Trust Fund of such REO Property

subsequent to such period will not: (i) result in the imposition of any tax on

"prohibited transactions" as defined in Section 860F of the Code; or (ii) cause

any REMIC constituting part of the Trust Fund to fail to qualify as a REMIC at

any time that any Certificates are outstanding, in which case the Trust Fund may

continue to hold such REO Property (subject to any conditions contained in such

Opinion of Counsel). The Servicer shall be entitled to be reimbursed from the

Collection Account for any costs incurred in obtaining such Opinion of Counsel,

as provided in Section 3.05.

Subject to compliance with applicable laws and regulations as shall at any

time be in force, and notwithstanding any other provisions of this Agreement, no

REO Property acquired by the Trust Fund shall be rented (or allowed to continue

to be rented) or otherwise used by or on behalf of the Trust Fund in such a

manner or pursuant to any terms that would: (i) cause such REO Property to fail

to qualify as "foreclosure property" within the meaning of Section 860G(a)(8) of

the Code; or (ii) subject any REMIC constituting part of the Trust Fund to the

imposition of any federal income taxes on the income earned from such REO

Property, including any taxes imposed by reason of Sections 860F or 860G(c) of

the Code, unless the Servicer has agreed to indemnify and hold harmless the

Trust Fund with respect to the imposition of any such taxes.

The Servicer shall manage, conserve, protect and operate each REO Property

for the Certificateholders and the Trust Fund solely for the purpose of its

prompt disposition and sale in a manner which does not cause such REO Property

to fail to qualify as "foreclosure property" within the meaning of Section

860G(a)(8) of the Code or result in the receipt by the related REMIC of any

"income from non-permitted assets" within the meaning of Section 860F(a)(2)(B)

of the Code, or any "net income from foreclosure property" which is subject to

taxation under the REMIC Provisions. The Servicer shall cause each REO Property

to be inspected promptly upon the acquisition of title thereto and shall cause

each

64

<PAGE>

REO Property to be inspected at least annually thereafter. The Servicer shall

make or cause to be made a written report of each such inspection. Such reports

shall be retained in the Mortgage Servicing File and copies thereof shall be

forwarded by the Servicer to the Trustee upon request. The Servicer shall

attempt to sell the same (and may temporarily rent the same) on such terms and

conditions as the Servicer deems to be in the best interest of the

Certificateholders and the Trust Fund.

With respect to each REO Property, the Servicer shall account separately

for each REO Property with respect to all funds collected and received in

connection with the operation of such REO Property.

The Servicer shall deposit or cause to be deposited, on a daily basis,

within two Business Days of receipt, in the Collection Account, all revenues

received with respect to each REO Property and shall withdraw therefrom funds

necessary for the proper operation, management and maintenance of the related

REO Property, including the cost of maintaining any hazard insurance pursuant to

Section 3.10 hereof and the fees of any managing agent acting on behalf of the

Servicer.

The Servicer shall furnish to the Trustee, on each Servicer Remittance

Date, an operating statement for each REO Property covering the operation of

each REO Property for the previous month. Such operating statement shall be

accompanied by such other information as the Trustee shall reasonably request.

The Servicer shall use its best efforts to dispose of the REO Property as

promptly as is practically consistent with protecting the Certificateholders'

interests.

Each REO Disposition shall be carried out by the Servicer at such price

and upon such terms and conditions as the Servicer deems to be in the best

interest of the Certificateholders. If as of the date title to any REO Property

was acquired by the Servicer there were outstanding unreimbursed Servicing

Advances with respect to the REO Property or the related Mortgage Loan, the

Servicer, upon an REO Disposition of such REO Property, shall be entitled to

reimbursement for any related unreimbursed Servicing Advances from proceeds

received in connection with such REO Disposition. The proceeds from the REO

Disposition, net of any payment to the Servicer as provided above, shall be

deposited in the Collection Account for distribution on the succeeding Servicer

Remittance Date in accordance with Section 4.01.

Any REO Disposition shall be for cash only (unless changes in the REMIC

Provisions made subsequent to the Startup Day allow a sale for other

consideration and an Opinion of Counsel is obtained by the Servicer to the

effect that such sale shall not cause any REMIC constituting part of the Trust

Fund to fail to qualify as a REMIC).

(c) The Servicer may write-off any Second Lien Mortgage Loan that

has been Delinquent for a period of 180 days or more if the Servicer determines

that any amount that could be recovered on such Mortgage Loan would be less than

the cost required to achieve such recovery.

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

When a Mortgaged Property has been or is about to be conveyed by the

Mortgagor, the Servicer shall, to the extent it has knowledge of such conveyance

or prospective conveyance, exercise its rights to accelerate the maturity of the

related Mortgage Loan under any "due-on-sale" clause contained in the related

Mortgage or Mortgage Note; provided, however, that the Servicer shall not

exercise any such right if the "due-on-sale" clause, in the reasonable belief of

the Servicer, is not enforceable under applicable law. An Opinion of Counsel at

the expense of the Servicer (which expense shall constitute a Servicing Advance)

delivered to the Trustee and the Depositor to the foregoing effect shall

conclusively establish

65

<PAGE>

the reasonableness of such belief. In such event, the Servicer shall make

reasonable efforts to enter into an assumption and modification agreement with

the Person to whom such property has been or is about to be conveyed, pursuant

to which such Person becomes liable under the Mortgage Note and, unless

prohibited by applicable law or the Mortgage, the Mortgagor remains liable

thereon. If the foregoing is not permitted under applicable law, the Servicer is

authorized to enter into a substitution of liability agreement with such Person,

pursuant to which the original Mortgagor is released from liability and such

Person is substituted as Mortgagor and becomes liable under the Note. In

addition to the foregoing, the Servicer shall not be required to enforce any

"due-on-sale" clause if, in the reasonable judgment of the Servicer, entering

into an assumption and modification agreement with a person to whom such

Mortgaged Property shall be conveyed and releasing the original Mortgagor from

liability would be in the best interests of the Certificateholders. The Mortgage

Loan, as assumed, shall conform in all respects to the requirements,

representations and warranties of this Agreement. The Servicer shall notify the

Trustee that any such assumption or substitution agreement has been completed by

forwarding to the Trustee (or the Custodian, as the case may be) the original

copy of such assumption or substitution agreement (indicating the Mortgage File

to which it relates) which copy shall be added by the Trustee (or the Custodian,

as the case may be) to the related Mortgage File and which shall, for all

purposes, be considered a part of such Mortgage File to the same extent as all

other documents and instruments constituting a part thereof. The Servicer shall

be responsible for recording any such assumption or substitution agreements. In

connection with any such assumption or substitution agreement, the Monthly

Payment on the related Mortgage Loan shall not be changed but shall remain as in

effect immediately prior to the assumption or substitution, the stated maturity

or outstanding principal amount of such Mortgage Loan shall not be changed nor

shall any required monthly payments of principal or interest be deferred or

forgiven. Any fee collected by the Servicer for consenting to any such

conveyance or entering into an assumption or substitution agreement shall be

retained by or paid to the Servicer as additional servicing compensation.

Notwithstanding the foregoing paragraph or any other provision of this

Agreement, the Servicer shall not be deemed to be in default, breach or any

other violation of its obligations hereunder by reason of any assumption of a

Mortgage Loan by operation of law or any assumption which the Servicer may be

restricted by law from preventing, for any reason whatsoever.

Section 3.15 Notification of Adjustments.

On each Adjustment Date, the Servicer shall make Mortgage Interest Rate

adjustments for each Group I Mortgage Loan in compliance with the requirements

of the related Mortgage and Mortgage Note and Applicable Regulations. The

Servicer shall execute and deliver the notices required by each Mortgage and

Mortgage Note and Applicable Regulations regarding Mortgage Interest Rate

adjustments. The Servicer also shall provide timely notification to the Trustee

of all applicable data and information regarding such Mortgage Interest Rate

adjustments and the Servicer's methods of implementing such Mortgage Interest

Rate adjustments. Upon the discovery by the Servicer or the Trustee that the

Servicer has failed to adjust or has incorrectly adjusted a Mortgage Interest

Rate or a Monthly Payment pursuant to the terms of the related Mortgage Note and

Mortgage, the Servicer shall deliver to the Trustee for deposit in the

Distribution Account from its own funds the amount of any interest loss caused

thereby without reimbursement therefor; provided, however, the Servicer shall be

held harmless with respect to any Mortgage Interest Rate adjustments made by any

servicer prior to the Servicer.

Section 3.16 Optional Purchases of Mortgage Loans by Servicer.

The Servicer (or an affiliate of the Servicer) may, at its option,

repurchase a Mortgage Loan or REO Property which becomes 120 or more days

Delinquent or for which the Servicer has accepted a deed in lieu of foreclosure,

during the period commencing on the first day of the calendar quarter succeeding

the calendar quarter in which the Initial Delinquency Date occurred with respect

to such Mortgage Loan

66

<PAGE>

and ending on the last Business Day of such calendar quarter. If the Servicer

(or an affiliate of the Servicer) does not exercise its purchase right with

respect to a Mortgage Loan during the period specified in the preceding

sentence, such Mortgage Loan shall thereafter again become eligible for purchase

pursuant to the preceding sentence only after the Mortgage Loan ceases to be 120

days or more Delinquent and thereafter becomes 120 days Delinquent again. The

"Initial Delinquency Date" of a Mortgage Loan shall mean the date on which the

Mortgage Loan first became 120 days Delinquent. Prior to repurchase pursuant to

this Section 3.16, the Servicer shall be required to continue to make monthly

advances pursuant to Section 4.07. The Servicer shall not use any procedure in

selecting Mortgage Loans to be repurchased which is materially adverse to the

interests of the Certificateholders. The Servicer shall purchase such (i)

delinquent Mortgage Loan at a price equal to the Principal Balance of the

Mortgage Loan plus accrued interest thereon at the Mortgage Interest Rate from

the date to which interest has last been paid to the Trust Fund to the date of

purchase plus any unreimbursed Servicing Advances and Advances or (ii) REO

Property at its fair market value as determined in good faith by the Servicer.

Any such repurchase of a Mortgage Loan or REO Property pursuant to this Section

3.16(a) shall be accomplished by delivery to the Trustee for deposit in the

Distribution Account of the amount of the purchase price. The Trustee shall

immediately effectuate the conveyance of such delinquent Mortgage Loan or REO

Property to the Servicer to the extent necessary, including the prompt delivery

of all necessary documentation provided by it to the Servicer.

Section 3.17 Trustee to Cooperate; Release of Files.

(a) Upon the payment in full of any Mortgage Loan (including any

liquidation of such Mortgage Loan through foreclosure or otherwise, or the

receipt by the Servicer of a notification that payment in full will be escrowed

in a manner customary for such purposes), the Servicer shall deliver to the

Trustee (or the Custodian as the case may be) two executed copies of a completed

"Request for Release" in the form of Exhibit E. Upon receipt of such Request for

Release of Documents, the Trustee (or the Custodian as the case may be) shall

promptly release the related Mortgage File, in trust to (i) the Servicer, or

(ii) such other party identified in the related Request for Release. Upon any

such payment in full, or the receipt of such notification that such funds have

been placed in escrow, the Servicer shall direct the Trustee in writing to

execute an instrument of satisfaction (or assignment of Mortgage without

recourse, representation or warranty) regarding the Mortgaged Property relating

to such Mortgage, which instrument of satisfaction or assignment, as the case

may be, shall be delivered to the Person or Persons entitled thereto against

receipt therefor of payment in full, it being understood and agreed that no

expense incurred in connection with such instrument of satisfaction or

assignment, as the case may be, shall be chargeable to the Collection Account.

In lieu of executing any such satisfaction or assignment, as the case may be,

the Servicer may prepare and submit to the Trustee a satisfaction (or assignment

without recourse, representation or warranty if requested by the Person or

Persons entitled thereto) in form for execution by the Trustee with all

requisite information completed by the Servicer; in such event, the Trustee

shall execute and acknowledge such satisfaction or assignment, as the case may

be, and deliver the same with the related Mortgage File, as aforesaid.

(b) From time to time and as appropriate in the servicing of any

Mortgage Loan, including, without limitation, foreclosure or other comparable

conversion of a Mortgage Loan or collection under any insurance policy relating

to a Mortgage Loan, the Trustee shall (except in the case of the payment or

liquidation pursuant to which the related Mortgage File is released to an escrow

agent or an employee, agent or attorney of the Trustee), upon written request of

the Servicer and delivery to the Trustee (or the Custodian, as the case may be)

of two executed copies of a "Request for Release" in the form of Exhibit E

signed by a Servicing Officer, release the related Mortgage File to the Servicer

and shall execute such documents as shall be necessary to the prosecution of any

such proceedings, including, without limitation, an assignment without recourse,

representation or warranty of the related Mortgage to the Servicer. Such receipt

shall obligate the Servicer to return the Mortgage File to the Trustee (or the

67

<PAGE>

Custodian, as the case may be) when the need therefor by the Servicer no longer

exists unless the Mortgage Loan shall be liquidated, in which case, upon receipt

of a Request for Release evidencing such liquidation, the receipt shall be

released by the Trustee (or the Custodian, as the case may be) to the Servicer.

(c) Subject to Section 3.01, the Servicer shall have the right to

accept applications of Mortgagors for consent to (i) partial releases of

Mortgages, (ii) alterations, (iii) removal, demolition or division of properties

subject to Mortgages and (iv) second mortgage subordination agreements. No

application for approval shall be considered by the Servicer unless: (w) it has

received an Opinion of Counsel, addressed to the Trustee (which opinion shall

not be an expense of the Trustee or the Trust Fund) that such sale, disposition,

substitution, acquisition or contribution will not affect adversely the status

of any REMIC constituting part of the Trust Fund as a REMIC or cause any REMIC

constituting part of the Trust Fund to be subject to a tax on "prohibited

transactions" or "contributions" pursuant to the REMIC Provisions; (x) the

provisions of the related Note and Mortgage have been complied with; (y) the

Combined Loan-to-Value Ratio and debt-to-income ratio after any release does not

exceed the maximum Combined Loan-to-Value Ratio and debt-to-income ratio

established in accordance with the underwriting standards of the Mortgage Loans;

and (z) the lien priority of the related Mortgage is not affected. Upon receipt

by the Trustee of a Servicing Officer's certificate setting forth the action

proposed to be taken in respect of a particular Mortgage Loan and certifying

that the criteria set forth in the immediately preceding sentence have been

satisfied, the Trustee shall execute and deliver to the Servicer the consent or

partial release so requested by the Servicer. A proposed form of consent or

partial release, as the case may be, shall accompany any Servicing Officer's

certificate delivered by the Servicer pursuant to this paragraph.

Section 3.18 Servicing Compensation.

As compensation for its activities hereunder, the Servicer shall be

entitled to retain the amount of the Servicing Fee with respect to each Mortgage

Loan (including REO Properties). The Servicer shall be entitled to retain

additional servicing compensation in the form of release fees, bad check

charges, assumption fees, modification or extension fees, late payment charges,

customary real-estate referral fees or any other service-related fees, Insurance

Proceeds and Liquidation Proceeds not required to be deposited in the Collection

Account or the Distribution Account and similar items, to the extent collected

from Mortgagors.

Section 3.19 Annual Statement as to Compliance.

(a) The Servicer, at its own expense, will deliver to the Trustee

and the Depositor, not later than March 15 of each year, commencing in 2006, a

Servicing Officer's certificate stating, as to each signer thereof, that (i) a

review of the activities of the Servicer during such preceding fiscal year (or

such shorter period in the case of the first such report) and of performance

under this Agreement has been made under such officers' supervision, and (ii) to

the best of such officers' knowledge, based on such review, the Servicer has

fulfilled all its obligations under this Agreement for such year, or, if there

has been a default in the fulfillment of all such obligations, specifying each

such default known to such officers and the nature and status thereof including

the steps being taken by the Servicer to remedy such default.

(b) Delivery of such reports, information and documents to the

Trustee is for informational purposes only and its receipt of such shall not

constitute constructive notice of any information contained therein or

determinable, from information contained therein, including the Servicer's

compliance with any of its covenants hereunder (as to which the Trustee is

entitled to rely exclusively on Officers' Certificates).

68

<PAGE>

Section 3.20 Annual Independent Certified Public Accountants' Reports.

(a) Not later than March 15 of each year, commencing in 2006, the

Servicer, at its expense, shall cause a nationally recognized firm of

independent certified public accountants to furnish to the Trustee and the

Depositor a report stating that (i) it has obtained a letter of representation

regarding certain matters from the management of the Servicer which includes an

assertion that the Servicer has complied with certain minimum residential

mortgage loan servicing standards, identified in either the Uniform Single

Attestation Program for Mortgage Bankers established by the Mortgage Bankers

Association of America or the Audit Program for Mortgages serviced by Freddie

Mac, with respect to the servicing of residential mortgage loans during the most

recently completed fiscal year and (ii) on the basis of an examination conducted

by such firm in accordance with standards established by the American Institute

of Certified Public Accountants, such representation is fairly stated in all

material respects, subject to such exceptions and other qualifications that may

be appropriate. Immediately upon receipt of such report, the Servicer shall

furnish a copy of such report to the Trustee, the Depositor and each Rating

Agency. Copies of such statement shall be provided by the Trustee to any

Certificateholder upon request at the Servicer's expense, provided that such

statement is delivered by the Servicer to the Trustee.

(b) Delivery of such reports, information and documents to the

Trustee is for informational purposes only and their receipt of such shall not

constitute constructive notice of any information contained therein or

determinable, from information contained therein, including the Servicer's

compliance with any of its covenants hereunder (as to the Trustee is entitled to

rely exclusively on Officers' Certificates).

Section 3.21 Access to Certain Documentation and Information Regarding the

Mortgage Loans.

The Servicer shall provide to the Trustee, Certificateholders that are

federally insured savings and loan associations, the Office of Thrift

Supervision, the FDIC and the supervisory agents and examiners of each of the

foregoing (which, in the case of supervisory agents and examiners, may be

required by applicable state and federal regulations) access to the

documentation regarding the Mortgage Loans, such access being afforded without

charge but only upon reasonable request and during normal business hours at the

offices of the Servicer designated by it.

Section 3.22 Reserved.

Section 3.23 Obligations of the Servicer in Respect of Compensating

Interest.

Not later than the close of business on each Servicer Remittance Date, the

Servicer shall deliver to the Trustee for deposit in the Distribution Account an

amount ("Compensating Interest") equal to the lesser of (A) the aggregate of the

Prepayment Interest Shortfalls on the Mortgage Loans for the related

Distribution Date resulting from Principal Prepayments on the Mortgage Loans

during the related Prepayment Period and (B) 50% of its aggregate Servicing Fee

received in the related Collection Period. The Servicer shall apply Compensating

Interest to offset any Prepayment Interest Shortfalls on the Mortgage Loans. The

Servicer shall not have the right to reimbursement for any amounts remitted to

the Trustee in respect of Compensating Interest. Such amounts so remitted shall

be included in the Available Funds and distributed therewith on the next

Distribution Date. The Servicer shall not be obligated to pay Compensating

Interest with respect to Prepayment Interest Shortfalls on Relief Act Interest

Shortfalls.

69

<PAGE>

Section 3.24 Obligations of the Servicer in Respect of Mortgage Interest

Rates and Monthly Payments.

In the event that a shortfall in any collection on or liability with

respect to any Mortgage Loan results from or is attributable to adjustments to

Mortgage Interest Rates, Monthly Payments or Principal Balances that were made

by the Servicer in a manner not consistent with the terms of the related

Mortgage Note and this Agreement, the Servicer, upon discovery or receipt of

notice thereof, immediately shall deliver to the Trustee for deposit in the

Distribution Account from its own funds the amount of any such shortfall and

shall indemnify and hold harmless the Trust Fund, the Trustee, the Depositor and

any successor servicer in respect of any such liability. Such indemnities shall

survive the termination or discharge of this Agreement.

Section 3.25 Investment of Funds in the Collection Account and the

Distribution Account.

(a) The Servicer may direct any depository institution maintaining

the Collection Account to invest the funds in the Collection Account in one or

more Permitted Investments bearing interest or sold at a discount, and maturing,

unless payable on demand, (i) no later than the Business Day immediately

preceding the date on which such funds are required to be withdrawn from such

account pursuant to this Agreement, if a Person other than the Trustee is the

obligor thereon, and (ii) no later than the date on which such funds are

required to be withdrawn from such account pursuant to this Agreement, if the

Trustee is the obligor thereon. In the absence of such direction, funds in the

Collection Account shall remain uninvested. All such Permitted Investments shall

be held to maturity, unless payable on demand. Any investment of funds in the

Collection Account shall be made in the name of the Trustee or the Servicer, as

applicable (in its capacity as such) or in the name of a nominee of the Trustee.

The Trustee shall be entitled to sole possession (except with respect to

investment direction of funds held in the Collection Account) over each such

investment and the income thereon, and any certificate or other instrument

evidencing any such investment shall be delivered directly to the Trustee or its

agent, together with any document of transfer necessary to transfer title to

such investment to the Trustee or its nominee. In the event amounts on deposit

in the Collection Account are at any time invested in a Permitted Investment

payable on demand, the Trustee shall at the direction of the Servicer:

(x) consistent with any notice required to be given thereunder, demand

that payment thereon be made on the last day such Permitted

Investment may otherwise mature hereunder in an amount equal to the

lesser of (1) all amounts then payable thereunder and (2) the amount

required to be withdrawn on such date; and

(y) demand payment of all amounts due thereunder promptly upon

determination by a Responsible Officer of the Trustee that such

Permitted Investment would not constitute a Permitted Investment in

respect of funds thereafter on deposit in the Collection Account.

(b) All income and gain realized from the investment of funds in the

Collection Account shall be for the benefit of the Servicer. The Servicer shall

deposit in the Collection Account the amount of any loss incurred in respect of

any such Permitted Investment made with funds in such account immediately upon

realization of such loss. Funds on deposit in the Distribution Account will

remain uninvested.

(c) Except as otherwise expressly provided in this Agreement, if any

default occurs in the making of a payment due under any Permitted Investment, or

if a default occurs in any other performance required under any Permitted

Investment, the Trustee may and, subject to Section 8.01 and Section 8.02(a)(v),

upon the request of the Holders of Certificates representing more than 50% of

the

70

<PAGE>

Voting Rights allocated to any Class of Certificates, shall take such action as

may be appropriate to enforce such payment or performance, including the

institution and prosecution of appropriate proceedings.

The Trustee shall not in any way be held liable by reason of any

insufficiency in any Account held by the Trustee resulting from any investment

loss on any Permitted Investment included therein (except to the extent that the

Trustee is the obligor and has defaulted thereon).

Section 3.26 Liability of Servicer; Indemnification.

(a) Subject to clause (b) below and Section 6.03, the Servicer (or

its successor hereunder) indemnifies and holds the Trustee, the Seller, the

Depositor and each Certificateholder harmless against any and all claims,

losses, penalties, fines, forfeitures, reasonable legal fees and related costs,

judgments, and any other costs, fees and expenses that the Trustee, the

Depositor and any Certificateholder may sustain in any way related to the

failure of the Servicer to perform its duties and service the Mortgage Loans in

compliance with the Servicing Standards. The Servicer shall immediately notify

the Trustee, the Depositor and each Certificateholder if a claim is made that

may result in such claims, losses, penalties, fines, forfeitures, legal fees or

related costs, judgments, or any other costs, fees and expenses, and the

Servicer shall assume (with the consent of the Trustee) the defense of any such

claim and pay all expenses in connection therewith, including reasonable counsel

fees, and promptly pay, discharge and satisfy any judgment or decree which may

be entered against the Servicer, Trustee, the Depositor and/or Certificateholder

in respect of such claim. The provisions of this Section 3.26 shall survive the

termination of this Agreement, the termination or resignation of the Servicer or

the Trustee and the payment of the outstanding Certificates.

(b) None of the Depositor, the Seller, the Servicer, or any of the

directors, officers, employees or agents of the Depositor, the Seller or the

Servicer shall be under any liability to the Trust Fund or the

Certificateholders for any action taken, or for refraining from the taking of

any action, in good faith pursuant to this Agreement, or for errors in judgment;

provided, however, that this provision shall not protect the Depositor, the

Seller or the Servicer or any such Person against any breach of warranties or

representations made herein, or against any specific liability imposed on the

Servicer for a breach of the Servicing Standard, or against any liability which

would otherwise be imposed by reason of its respective willful misfeasance, bad

faith, fraud or negligence in the performance of its duties or by reasons of

negligent disregard of its respective obligations or duties hereunder.

The Depositor, the Servicer, the Seller and any director, officer,

employee or agent of the Depositor, the Seller or the Servicer, may rely in good

faith on any document of any kind which, prima facie, is properly executed and

submitted by any appropriate Person with respect to any matters arising

hereunder. The Depositor, the Servicer, the Seller, and any director, officer,

employee or agent of the Depositor, the Seller or the Servicer shall be

indemnified and held harmless by the Trust Fund against any loss, liability or

expense incurred in connection with any legal action relating to this Agreement

or the Certificates, other than any loss, liability or expense incurred in

connection with any legal action incurred by reason of its respective

misfeasance, bad faith, fraud or negligence, a breach of a representation or

warranty hereunder or (in the case of the Servicer) a breach of the Servicing

Standard in the performance of its respective duties or by reason of negligent

disregard of its respective obligations or duties hereunder. Neither the

Depositor, the Seller nor the Servicer shall be under any obligation to appear

in, prosecute or defend any legal action unless such action is related to its

respective duties under this Agreement and in its opinion does not expose it to

any expense or liability; provided, however, that the Depositor, the Seller or

the Servicer may in its discretion undertake any action related to its

obligations hereunder which it may deem necessary or desirable with respect to

this Agreement and the rights and duties of the parties hereto and the interests

of the Certificateholders hereunder.

71

<PAGE>

Section 3.27 Reports of Foreclosure and Abandonment of Mortgaged

Properties.

On or before the last day of February of each year beginning in 2006, the

Servicer shall file the reports of foreclosure and abandonment of any Mortgaged

Property required by Section 6050J of the Code with the Internal Revenue Service

and provide an Officer's Certificate certifying its compliance with this Section

3.27 to the Trustee. The reports from the Servicer shall be in form and

substance sufficient to meet the reporting requirements imposed by such Section

6050J.

Section 3.28 Protection of Assets.

(a) Except for transactions and activities entered into in

connection with the securitization that is the subject of this Agreement, the

Trust is not authorized and has no power to:

(1) borrow money or issue debt;

(2) merge with another entity, reorganize, liquidate or sell

assets; or

(3) engage in any business or activities.

(b) Each party to this Agreement agrees that it will not file an

involuntary bankruptcy petition against the Trustee or the Trust Fund or

initiate any other form of insolvency proceeding until after the Certificates

have been paid.

Section 3.29 Periodic Filings.

(a) The Trustee and the Servicer shall reasonably cooperate with the

Depositor in connection with the Trust's satisfying the reporting requirements

under the Exchange Act. Without limiting the generality of the foregoing, the

Trustee shall prepare on behalf of the Trust any monthly Current Reports on Form

8-K (each, a "Monthly Form 8-K") and Annual Reports on Form 10-K customary for

similar securities as required by the Exchange Act and the rules and regulations

of the Securities and Exchange Commission thereunder, and the Trustee shall sign

(other than any Annual Reports on Form 10-K) and file (via the Securities and

Exchange Commission's Electronic Data Gathering and Retrieval System) such forms

on behalf of the Trust. The Servicer shall sign any Annual Reports on Form 10-K.

(b) Each Monthly Form 8-K shall be filed by the Trustee within 15

days after each Distribution Date (commencing on the Distribution Date occurring

in March 2006 and ending with the Distribution Date following the filing of the

Form 15 Suspension Notification as set forth in Section 3.29(h) hereof),

including a copy of the statement set forth in Section 4.06(a) hereof for such

Distribution Date as an exhibit thereto. Prior to March 30th of each year (or

such earlier date as may be required by the Exchange Act and the rules and

regulations of the Securities and Exchange Commission), the Trustee shall file a

Form 10-K, in substance as required by applicable law or applicable Securities

and Exchange Commission staff's interpretations. Such Form 10-K shall include as

exhibits the Servicer's annual statement of compliance described under Section

3.19 and the accountant's report described under Section 3.20, in each case to

the extent they have been timely delivered to the Trustee. If they are not so

timely delivered, the Trustee shall file an amended Form 10-K at the expense of

the Seller including such documents as exhibits reasonably promptly after they

are delivered to the Trustee. The Form 10-K shall also include a certification

in the form attached hereto as Exhibit N (the "Certification"), which shall be

signed by the senior officer of the Servicer in charge of servicing.

72

<PAGE>

(c) The Trustee shall sign a certification (in the form attached

hereto as Exhibit O) for the benefit of the Servicer and its officers, directors

and Affiliates (provided, however, that the Trustee shall not undertake an

analysis of the accountant's report attached as an exhibit to the Form 10-K). No

later than the 20th day prior to the latest date on which the Form 10-K is

permitted to be filed, without regard to extension (or if such day is not a

Business Day, the immediately preceding Business Day), the Trustee shall deliver

to the Servicer (i) such certification and (ii) a completed Form 10-K to be

executed by the Servicer. No later than the 10th day prior to the latest date on

which the Form 10-K is permitted to be filed, without regard to extension (or if

such day is not a Business Day, the immediately preceding Business Day), the

Servicer shall deliver the signed Form 10-K and the signed Certification to be

filed to the Trustee. In addition, the Trustee shall indemnify and hold harmless

the Servicer and its officers, directors and Affiliates from and against any

losses, damages, penalties, fines, forfeitures, reasonable and necessary legal

fees and related costs, judgments and other costs and expenses arising out of

the Trustee's failure to deliver the certification (in the form attached hereto

as Exhibit O) pursuant to this Section 3.29(c) or any inaccuracy in such

certification, other than any losses, damages, penalties, fines, forfeitures,

reasonable and necessary legal fees and related costs, judgments and other costs

and expenses arising out of the Servicer's breach of its obligations under this

Agreement. If the indemnification provided for herein is unavailable or

insufficient to hold harmless the Servicer and its officers, directors and

Affiliates, then the Trustee shall contribute to the amount paid or payable by

the Servicer, its officers, directors or Affiliates as a result of the losses,

claims, damages or liabilities of the Servicer, its officers, directors or

Affiliates in such proportion as is appropriate to reflect the relative fault of

the Servicer and its officers, directors and Affiliates on the one hand and the

Trustee on the other.

(d) The Servicer shall indemnify and hold harmless the Trustee and

its officers, directors and Affiliates from and against any losses, damages,

penalties, fines, forfeitures, reasonable and necessary legal fees and related

costs, judgments and other costs and expenses arising out of the Servicer's

failure to sign and deliver either the Certification or the Form 10-K within the

time frame provided in Section 3.29(c), other than any losses, damages,

penalties, fines, forfeitures, reasonable and necessary legal fees and related

costs, judgments and other costs and expenses arising out of the Trustee's

breach of its obligations under this Agreement. If the indemnification provided

for herein is unavailable or insufficient to hold harmless the Trustee and its

officers, directors and Affiliates, then the Servicer shall contribute to the

amount paid or payable by the Trustee, its officers, directors or Affiliates as

a result of the losses, claims, damages or liabilities of the Trustee, its

officers, directors or Affiliates in such proportion as is appropriate to

reflect the relative fault of the Trustee and its officers, directors and

Affiliates on the one hand and the Servicer on the other.

(e) If the Securities and Exchange Commission issues additional

interpretative guidance or promulgates additional rules or regulations, or if

other changes in applicable law occur, that would require the reporting

arrangements, or the allocation of responsibilities with respect thereto,

described in this Section 3.29, to be conducted differently than as described,

the Depositor, Servicer and Trustee will reasonably cooperate to amend the

provisions of this Section 3.29 in order to comply with such amended reporting

requirements and such amendment of this Section 3.29. Any such amendment shall

be made in accordance with the first paragraph of Section 11.01 without further

consent of the Certificateholders and without the requirement to deliver notice

in writing to the Depositor, the Servicer and the Trustee from the Rating

Agencies that such action will not result in the reduction or withdrawal of the

rating of any outstanding Class of Certificates with respect to which it is a

Rating Agency. Such amendment may result in the reduction of the reports filed

by the Trustee on behalf of the Trust under the Exchange Act. Notwithstanding

the foregoing, none of the Depositor, Servicer or Trustee shall be obligated to

enter into any amendment pursuant to this Section 3.29 that adversely affects

its obligations and immunities under this Agreement.

73

<PAGE>

(f) In filing any Monthly Form 8-K or Form 10-K, the Trustee shall

not undertake any analysis of, and shall have no responsibility for, any

financial information, accountant's report, certification or other matter

contained therein, except for computations performed by the Trustee and

reflected in the statement set forth in Section 4.06(a) hereof.

(g) Upon any filing with the Securities and Exchange Commission, the

Trustee shall promptly deliver to the Depositor and the Servicer a copy of any

such executed report, statement or information.

(h) Prior to January 30 of the first year in which the Trustee is

able to do so under applicable law, the Trustee shall file a Form 15 Suspension

Notification with respect to the Trust.

Section 3.30 Advance Facility.

(a) The Servicer is hereby authorized to enter into a financing or

other facility (any such arrangement, an "Advance Facility"), the documentation

for which complies with Section 3.30(e) below, under which (1) the Servicer

assigns or pledges its rights under this Agreement to be reimbursed for any or

all Advances and/or Servicing Advances to (i) a Person, which may be a

special-purpose bankruptcy-remote entity (an "SPV"), (ii) a Person, which may

simultaneously assign or pledge such rights to an SPV or (iii) a lender (a

"Lender"), which, in the case of any Person or SPV of the type described in

either of the preceding clauses (i) or (ii), may directly or through other

assignees and/or pledgees, assign or pledge such rights to a Person, which may

include a trustee acting on behalf of holders of debt instruments (any such

Person or any such Lender, an "Advance Financing Person"), and/or (2) an Advance

Financing Person agrees to fund all the Advances and/or Servicing Advances

required to be made by the Servicer pursuant to this Agreement. No consent of

the Trustee, Certificateholders or any other party shall be required before the

Servicer may enter into an Advance Facility nor shall the Trustee or the

Certificateholders be a third party beneficiary of any obligation of an Advance

Financing Person to the Servicer. Notwithstanding the existence of any Advance

Facility under which an Advance Financing Person agrees to fund Advances and/or

Servicing Advances, (A) the Servicer (i) shall remain obligated pursuant to this

Agreement to make Advances and/or Servicing Advances pursuant to and as required

by this Agreement and (ii) shall not be relieved of such obligations by virtue

of such Advance Facility and (B) neither the Advance Financing Person nor any

Servicer's Assignee (as hereinafter defined) shall have any right to proceed

against or otherwise contact any Mortgagor for the purpose of collecting any

payment that may be due with respect to any related Mortgage Loan or enforcing

any covenant of such Mortgagor under the related Mortgage Loan documents.

(b) If the Servicer enters into an Advance Facility, the Servicer

and the related Advance Financing Person shall deliver to the Trustee at the

address set forth in Section 11.05 hereof a written notice (an "Advance Facility

Notice"), stating (a) the identity of the Advance Financing Person and (b) the

identity of the Person (the "Servicer's Assignee") that will, subject to Section

3.30(c) hereof, have the right to make withdrawals from the Collection Account

pursuant to Section 3.05 hereof to reimburse previously unreimbursed Advances

and/or Servicing Advances ("Advance Reimbursement Amounts"). Advance

Reimbursement Amounts (i) shall consist solely of amounts in respect of Advances

and/or Servicing Advances for which the Servicer would be permitted to reimburse

itself in accordance with Section 3.05 hereof, assuming the Servicer had made

the related Advance(s) and/or Servicing Advance(s) and (ii) shall not consist of

amounts payable to a successor Servicer in accordance with Section 3.05 hereof

to the extent permitted under Section 3.30(e) below.

(c) Notwithstanding the existence of an Advance Facility, the

Servicer, on behalf of the Advance Financing Person, and the Servicer's Assignee

shall be entitled to receive reimbursements of Advances and/or Servicing

Advances in accordance with Section 3.05 hereof, which entitlement may be

74

<PAGE>

terminated by the Advance Financing Person pursuant to a written notice to the

Trustee in the manner set forth in Section 11.05 hereof. Upon receipt of such

written notice, the Servicer shall no longer be entitled to receive

reimbursement for any Advance Reimbursement Amounts and the Servicer's Assignee

shall immediately have the right to receive from the Collection Account all

Advance Reimbursement Amounts. Notwithstanding the foregoing, and for the

avoidance of doubt, (i) the Servicer and/or the Servicer's Assignee shall only

be entitled to reimbursement of Advance Reimbursement Amounts hereunder pursuant

to Section 3.05 of this Agreement and shall not otherwise be entitled to make

withdrawals of, or receive, Advance Reimbursement Amounts that shall be

deposited in the Distribution Account pursuant to Section 3.04(b) hereof, and

(ii) none of the Trustee or the Certificateholders shall have any right to, or

otherwise be entitled to, receive any Advance Reimbursement Amounts to which the

Servicer or Servicer's Assignee, as applicable, shall be entitled pursuant to

Section 3.05 hereof. An Advance Facility may be terminated by the joint written

direction of the Servicer and the related Advance Financing Person. Written

notice of such termination shall be delivered to the Trustee in the manner set

forth in Section 11.05 hereof. The Trustee shall have no duty or liability with

respect to the calculation of any Advance Reimbursement Amount and shall be

entitled to rely without independent investigation on the Advance Facility

Notice and on such Servicer's report of the amount of Advance Reimbursement

Amounts and Servicing Advance Reimbursement Amounts that were included in the

remittance from such Servicer to the Trustee pursuant to Section 4.07. Such

Servicer shall maintain and provide to any successor Servicer a detailed

accounting on a loan-by-loan basis as to amounts advanced by, pledged or

assigned to, and reimbursed to any Advance Financing Person. The successor

Servicer shall be entitled to rely on any such information provided by the

predecessor Servicer, and the successor Servicer shall not be liable for any

errors in such information.

(d) [Reserved.]

(e) As between a predecessor Servicer and its Advance Financing

Person, on the one hand, and a successor Servicer and its Advance Financing

Person, if any, on the other hand, Advance Reimbursement Amounts on a

loan-by-loan basis with respect to each Mortgage Loan as to which a Advance

and/or Servicing Advance shall have been made and be outstanding shall be

allocated on a "first-in, first out" basis. In the event the Servicer's Assignee

shall have received some or all of an Advance Reimbursement Amount related to

Advances and/or Servicing Advances that were made by a Person other than such

predecessor Servicer or its related Advance Financing Person in error, then such

Servicer's Assignee shall be required to remit any portion of such Advance

Reimbursement Amount to each Person entitled to such portion of such Advance

Reimbursement Amount. Without limiting the generality of the foregoing, the

Servicer shall remain entitled to be reimbursed by the Advance Financing Person

for all Advances and/or Servicing Advances funded by the Servicer to the extent

the related Advance Reimbursement Amounts have not been assigned or pledged to

such Advance Financing Person or Servicer's Assignee.

(f) For purposes of any certification of a Servicing Officer of the

Servicer made pursuant to Section 4.07(d), any Nonrecoverable Advance referred

to therein may have been made by such Servicer or any predecessor Servicer. In

making its determination that any Advance or Servicing Advance theretofore made

has become a Nonrecoverable Advance, the Servicer shall apply the same criteria

in making such determination regardless of whether such Advance or Servicing

Advance shall have been made by the Servicer or any predecessor Servicer.

(g) The Trustee shall not, as a result of the existence of any

Advance Facility, have any additional responsibility to track or monitor Advance

Reimbursement Amounts or any Advance Facility, and is not and shall not be

obligated to make any payment with respect to any Advance Reimbursement Amount.

The Servicer hereby indemnifies the Trustee, the Trust Fund and any successor

Servicer, as applicable, from and against any claims, losses, liabilities or

damages resulting from any

75

<PAGE>

claim by the related Advancing Person, except to the extent that such claim,

loss, liability or damage resulted from or arose out of negligence, recklessness

or willful misconduct on the part of the Trustee or the successor Servicer, or

failure by the successor Servicer to remit funds as required by this Agreement

or the commission of an act or omission to act by the successor Servicer or the

Trustee.

Any amendment to this Section 3.30 or to any other provision of this

Agreement that may be necessary or appropriate to effect the terms of an Advance

Facility as described generally in this Section 3.30, including amendments to

add provisions relating to a successor Servicer, may be entered into by the

Trustee, the Depositor, the Seller and the Servicer without the consent of any

Certificateholder, provided such amendment complies with Section 11.01 hereof.

All reasonable costs and expenses (including attorneys' fees) of each party

hereto of any such amendment shall be borne solely by the Servicer. The parties

hereto hereby acknowledge and agree that (a) the Advances and/or Servicing

Advances financed by and/or pledged to an Advance Financing Person under any

Advance Facility are obligations owed to the Servicer payable only from the cash

flows and proceeds received under this Agreement for reimbursement of Advances

and/or Servicing Advances only to the extent provided herein, and the Trustee

and the Trust are not, as a result of the existence of any Advance Facility,

obligated or liable to pay any Advances and/or Servicing Advances financed by

the Advance Financing Person; (b) the Servicer will be responsible for remitting

to the Advance Financing Person the applicable amounts collected by it as

reimbursement for Advances and/or Servicing Advances funded by the Advance

Financing Person, subject to the provisions of this Agreement; and (c) the

Trustee shall not have any responsibility to track or monitor the administration

of the financing arrangement between the Servicer and any Advance Financing

Person.

ARTICLE IV

FLOW OF FUNDS

Section 4.01 Interest Distributions.

On each Distribution Date, the Trustee shall withdraw from the

Distribution Account the Interest Remittance Amount and apply it in the

following order of priority (based upon the Mortgage Loan information provided

to it in the Remittance Report, upon which the Trustee may conclusively rely),

the calculations required to be made by the Trustee, to the extent available:

(i) to the Trustee, the Trustee Fee for such Distribution

Date;

(ii) concurrently, as follows:

(A) from the Group I Interest Remittance Amount, to the

Class AV-1 Certificates, the applicable Accrued Certificate Interest for such

Distribution Date; and

(B) from the Group II Interest Remittance Amount to the

Class AF-1, Class AF-2, Class AF-3 and Class AF-4 Certificates, pro rata, the

applicable Accrued Certificate Interest for such Distribution Date;

(iii) concurrently, as follows:

(A) from the Group I Interest Remittance Amount, to the

Class AV-1 Certificates, the applicable Interest Carry Forward Amount for such

Distribution Date for the Class AV-1 Certificates; and

76

<PAGE>

(B) from the Group II Interest Remittance Amount, pro

rata, all applicable Interest Carry Forward Amounts for such Distribution Date

to the Class AF-1, Class AF-2, Class AF-3 and the Class AF-4 Certificates;

(iv) concurrently, as follows:

(A) from the Group I Interest Remittance Amount, pro

rata, to the Class AF-1, Class AF-2, Class AF-3 and Class AF-4 Certificates, any

unpaid Accrued Certificate Interest and Interest Carry Forward Amount for each

such Class for such Distribution Date; and

(B) from the Group II Interest Remittance Amount, to the

Class AV-1 Certificates, any unpaid Accrued Certificate Interest and Interest

Carry Forward Amount for such Class for such Distribution Date;

(v) to the Class M-1 Certificates, the Accrued Certificate

Interest thereon for such Distribution Date;

(vi) to the Class M-2 Certificates, the Accrued Certificate

Interest thereon for such Distribution Date;

(vii) to the Class M-3 Certificates, the Accrued Certificate

Interest thereon for such Distribution Date;

(viii) to the Class B-1 Certificates, the Accrued Certificate

Interest thereon for such Distribution Date;

(ix) to the Class B-2 Certificates, the Accrued Certificate

Interest thereon for such Distribution Date;

(x) to the Class B-3 Certificates, the Accrued Certificate

Interest thereon for such Distribution Date;

(xi) to the Class B-4 Certificates, the Accrued Certificate

Interest thereon for such Distribution Date; and

(xii) the amount, if any, of the Interest Remittance Amount

remaining after application with respect to the priorities set forth above will

be applied as described under Section 4.02(b) hereof.

Section 4.02 Distributions of Principal and Monthly Excess Cashflow

Amounts.

(a) On each Distribution Date, the Trustee shall make the following

distributions in the following order of priority (based upon the Mortgage Loan

information provided to it in the Remittance Report), and the calculations

required to be made by the Trustee, to the extent of the Principal Distribution

Amount:

(i) before the Stepdown Date or with respect to which a

Trigger Event is in effect, sequentially, as follows:

(A) concurrently, as follows:

77

<PAGE>

(1) the Group I Principal Distribution Amount to

the Class AV-1 Certificates, until the Certificate Principal Balance thereof has

been reduced to zero; and

(2) the Group II Principal Distribution Amount,

concurrently, pro rata, as follows: (a) to the Class AF-4 Certificates, the

Class AF-4 Lockout Distribution Amount; and (b) sequentially, to the Class AF-1

Certificates until the Certificate Principal Balance thereof has been reduced to

zero, to the Class AF-2 Certificates until the Certificate Principal Balance

thereof has been reduced to zero, to the Class AF-3 Certificates until the

Certificate Principal Balance thereof has been reduced to zero and to the Class

AF-4 Certificates until the Certificate Principal Balance thereof has been

reduced to zero, in that order;

(B) concurrently, as follows:

(1) the Group I Principal Distribution Amount

remaining after distributions pursuant to priority (A)(1) above, pro rata, as

follows: (a) to the Class AF-4 Certificates, the Class AF-4 Lockout Distribution

Amount and (b) sequentially, to the Class AF-1 Certificates, until the

Certificate Principal Balance thereof has been reduced to zero, to the Class

AF-2 Certificates, until the Certificate Principal Balance thereof has been

reduced to zero, to the Class AF-3 Certificates, until the Certificate Principal

Balance thereof has been reduced to zero, and to the Class AF-4 Certificates,

until the Certificate Principal Balance thereof has been reduced to zero, in

that order; and

(2) the Group II Principal Distribution Amount

remaining after distributions pursuant to priority (A)(2) above, to the Class

AV-1 Certificates, until the Certificate Principal Balance thereof has been

reduced to zero;

(C) to the Holders of the Class M-1 Certificates, 100%

of the remaining Principal Distribution Amount for such Distribution Date, until

the Certificate Principal Balance of the Class M-1 Certificates has been reduced

to zero;

(D) to the Holders of the Class M-2 Certificates, 100%

of the remaining Principal Distribution Amount, until the Certificate Principal

Balance of the Class M-2 Certificates has been reduced to zero;

(E) to the Holders of the Class M-3 Certificates, 100%

of the remaining Principal Distribution Amount, until the Certificate Principal

Balance of the Class M-3 Certificates has been reduced to zero;

(F) to the Holders of the Class B-1 Certificates, 100%

of the remaining Principal Distribution Amount, until the Certificate Principal

Balance of the Class B-1 Certificates has been reduced to zero;

(G) to the Holders of the Class B-2 Certificates, 100%

of the remaining Principal Distribution Amount, until the Certificate Principal

Balance of the Class B-2 Certificates has been reduced to zero

(H) to the Holders of the Class B-3 Certificates, 100%

of the remaining Principal Distribution Amount, until the Certificate Principal

Balance of the Class B-3 Certificates has been reduced to zero;

78

<PAGE>

(I) to the Holders of the Class B-4 Certificates, 100%

of the remaining Principal Distribution Amount, until the Certificate Principal

Balance of the Class B-4 Certificates has been reduced to zero; and

(J) any amount of the Principal Distribution Amount

remaining after making all of the distributions in clauses (A), (B), (C), (D),

(E), (F), (G), (H) and (I) shall be applied as set forth in Section 4.02(b).

(ii) on or after the Stepdown Date and as long as a Trigger

Event is not in effect:

(A) concurrently as follows:

(1) the Group I Principal Distribution Amount to

the Class AV-1 Certificates, until the Certificate Principal Balance thereof has

been reduced to zero; and

(2) the Group II Principal Distribution Amount,

concurrently, pro rata, as follows (a) to the Class AF-4 Certificates, the Class

AF-4 Lockout Distribution Amount and (b) sequentially, to the Class AF-1

Certificates, until the Certificate Principal Balance thereof has been reduced

to zero, to the Class AF-2 Certificates, until the Certificate Principal Balance

thereof has been reduced to zero, to the Class AF-3 Certificates, until the

Certificate Principal Balance thereof has been reduced to zero, and to the Class

AF-4 Certificates, until the Certificate Principal Balance thereof has been

reduced to zero, in that order;

(B) concurrently, as follows:

(1) the Group I Principal Distribution Amount

remaining after distributions pursuant to priority (A)(1) above, pro rata, as

follows: (a) to the Class AF-4 Certificates, the Class AF-4 Lockout Distributin

Amount and (b) sequentially to the Class AF-1 Certificates, until the

Certificate Principal Balance thereof has been reduced to zero, to the Class

AF-2 Certificates, until the Certificate Principal Balance thereof has been

reduced to zero, to the Class AF-3 Certificates, until the Certificate Principal

Balance thereof has been reduced to zero, and to the Class AF-4 Certificates,

until the Certificate Principal Balance thereof has been reduced to zero, in

that order; and

(2) the Group II Principal Distribution Amount

remaining after distributions pursuant to priority (A)(2) above, to the Class

AV-1 Certificates, until the Certificate Principal Balance thereof has been

reduced to zero;

(C) the lesser of (x) the excess of (i) the Principal

Distribution Amount over (ii) the sum of the amount distributed to the Class A

Certificates in clauses (A) and (B) above and (y) the Class M-1 Principal

Distribution Amount will be distributed to the Class M-1 Certificates, until the

Certificate Principal Balance thereof has been reduced to zero;

(D) the lesser of (x) the excess of (i) the Principal

Distribution Amount over (ii) the sum of the amount distributed to the Class A

Certificates in clauses (A) and (B) above and the amount distributed to the

Class M-1 Certificates in clause (C) above and (y) the Class M-2 Principal

Distribution Amount will be distributed to the Class M-2 Certificates, until the

Certificate Principal Balance thereof has been reduced to zero;

79

<PAGE>

(E) the lesser of (x) the excess of (i) the Principal

Distribution Amount over (ii) the sum of the amount distributed to the Class A

Certificates in clauses (A) and (B) above, the amount distributed to the Class

M-1 Certificates in clause (C) above and the amount distributed to the Class M-2

Certificates in clause (D) above and (y) the Class M-3 Principal Distribution

Amount will be distributed to the Class M-3 Certificates, until the Certificate

Principal Balance thereof has been reduced to zero;

(F) the lesser of (x) the excess of (i) the Principal

Distribution Amount over (ii) the sum of the amount distributed to the Class A

Certificates pursuant to clauses (A) and (B) above, the amount distributed to

the Class M-1 Certificates pursuant to clause (C) above, the amount distributed

to the Class M-2 Certificates pursuant to clause (D) above and the amount

distributed to the Class M-3 Certificates pursuant to clause (E) above and (y)

the Class B-1 Principal Distribution Amount will be distributed to the Class B-1

Certificates, until the Certificate Principal Balance thereof has been reduced

to zero;

(G) the lesser of (x) the excess of (i) the Principal

Distribution Amount over (ii) the sum of the amount distributed to the Class A

Certificates pursuant to clauses (A) and (B) above, the amount distributed to

the Class M-1 Certificates pursuant to clause (C) above, the amount distributed

to the Class M-2 Certificates pursuant to clause (D) above, the amount

distributed to the Class M-3 Certificates pursuant to clause (E) above and the

amount distributed to the Class B-1 Certificates pursuant to clause (F) above

and (y) the Class B-2 Principal Distribution Amount will be distributed to the

Class B-2 Certificates, until the Certificate Principal Balance thereof has been

reduced to zero;

(H) the lesser of (x) the excess of (i) the Principal

Distribution Amount over (ii) the sum of the amount distributed to the Class A

Certificates pursuant to clauses (A) and (B) above, the amount distributed to

the Class M-1 Certificates pursuant to clause (C) above, the amount distributed

to the Class M-2 Certificates pursuant to clause (D) above, the amount

distributed to the Class M-3 Certificates pursuant to clause (E) above, the

amount distributed to the Class B-1 Certificates pursuant to clause (F) above

and the amount distributed to the Class B-2 Certificates pursuant to clause (G)

above and (y) the Class B-3 Principal Distribution Amount will be distributed to

the Class B-3 Certificates, until the Certificate Principal Balance thereof has

been reduced to zero;

(I) the lesser of (x) the excess of (i) the Principal

Distribution Amount over (ii) the sum of the amount distributed to the Class A

Certificates pursuant to clauses (A) and (B) above, the amount distributed to

the Class M-1 Certificates pursuant to clause (C) above, the amount distributed

to the Class M-2 Certificates pursuant to clause (D) above, the amount

distributed to the Class M-3 Certificates pursuant to clause (E) above, the

amount distributed to the Class B-1 Certificates pursuant to clause (F) above,

the amount distributed to the Class B-2 Certificates pursuant to clause (G)

above and the amount distributed to the Class B-3 Certificates pursuant to

clause (H) above and (y) the Class B-4 Principal Distribution Amount will be

distributed to the Class B-4 Certificates, until the Certificate Principal

Balance thereof has been reduced to zero; and

(J) any amount of the Principal Distribution Amount

remaining after making all of the distributions in clauses (A), (B), (C), (D),

(E), (F), (G), (H) and (I) above shall be applied as set forth in Section

4.02(b).

(b) On each Distribution Date, any Monthly Excess Cashflow Amount

shall be distributed, to the extent available, in the following order of

priority on such Distribution Date:

80

<PAGE>

(i) to pay any remaining unpaid Accrued Certificate Interest

for such Distribution Date, pro rata, among the Class AV-1, Class AF-1, Class

AF-2, Class AF-3, Class AF-4 Certificates;

(ii) pro rata, to pay any remaining Interest Carry Forward

Amounts for the classes of Class A Certificates, if any, among the Class AV-1,

Class AF-1, Class AF-2, Class AF-3 and Class AF-4 Certificates;

(iii) to pay the Extra Principal Distribution Amount for such

Distribution Date in accordance with Section 4.02(a);

(iv) to pay any remaining unpaid Accrued Certificate Interest

for such Distribution Date for the Class M-1 Certificates;

(v) to pay the remaining Class M-1 Interest Carry Forward

Amount, if any;

(vi) to pay the Class M-1 Realized Loss Amortization Amount

for such Distribution Date;

(vii) to pay any remaining unpaid Accrued Certificate Interest

for such Distribution Date for the Class M-2 Certificates;

(viii) to pay the remaining Class M-2 Interest Carry Forward

Amount, if any;

(ix) to pay the Class M-2 Realized Loss Amortization Amount

for such Distribution Date;

(x) to pay any remaining unpaid Accrued Certificate Interest

for such Distribution Date for the Class M-3 Certificates;

(xi) to pay the remaining Class M-3 Interest Carry Forward

Amount, if any;

(xii) to pay the Class M-3 Realized Loss Amortization Amount

for such Distribution Date;

(xiii) to pay any remaining unpaid Accrued Certificate

Interest for such Distribution Date for the Class B-1 Certificates;

(xiv) to pay the remaining Class B-1 Interest Carry Forward

Amount, if any;

(xv) to pay the Class B-1 Realized Loss Amortization Amount

for such Distribution Date;

(xvi) to pay any remaining unpaid Accrued Certificate Interest

for such Distribution Date for the Class B-2 Certificates;

(xvii) to pay the remaining Class B-2 Interest Carry Forward

Amount, if any;

(xviii) to pay the Class B-2 Realized Loss Amortization Amount

for such Distribution Date;

81

<PAGE>

(xix) to pay any remaining unpaid Accrued Certificate Interest

for such Distribution Date for the Class B-3 Certificates;

(xx) to pay the remaining Class B-3 Interest Carry Forward

Amount, if any;

(xxi) to pay the Class B-3 Realized Loss Amortization Amount

for such Distribution Date;

(xxii) to pay any remaining unpaid Accrued Certificate

Interest for such Distribution Date for the Class B-4 Certificates;

(xxiii) to pay the remaining Class B-4 Interest Carry Forward

Amount, if any;

(xxiv) to pay the Class B-4 Realized Loss Amortization Amount

for such Distribution Date;

(xxv) to pay the Class R Excess Interest Amount for such

Distribution Date;

(xxvi) to pay the Class R Excess Interest Carryforward Amount

for such Distribution Date;

(xxvii) to the Class AV-1 Certificates, the aggregate amount

of any LIBOR Carryover Amount due to such Certificates;

(xxviii) sequentially, to the Class M-1, Class M-2, Class M-3,

Class B-1, Class B-2, Class B-3 and Class B-4 Certificates, in that order, any

LIBOR Carryover Amount due to such Certificates;

(xxix) to pay the Class N Certificates, from the remaining

amount distributable on the Class X/N Interest, (A) the Accrued Certificate

Interest for the Class N Certificates, (B) the unpaid Interest Carry Forward

Amount for the Class N Certificates and (C) any remaining Monthly Excess

Cashflow Amount to reduce the Class N Notional Amount, until the Class N

Notional Amount has been reduced to zero; and

(xxx) to the Class X Certificates, the Class X Distributable

Amount for such Distribution Date.

On each Distribution Date, there shall be distributed to the Holders of

the Class R Certificates any remaining amount in the Distribution Account on

such date after the application pursuant to Sections 4.01, 4.02(a),

4.02(b)(i)-(xxx) and 4.02(c).

(c) On each Distribution Date, all prepayment penalties (including

amounts deposited in connection with the full or partial waiver of such

prepayment penalties pursuant to Section 3.01) shall be allocated to the Class N

Certificates (first as payments of Accrued Certificate Interest for the Class N

Certificates, then as payments in respect of the unpaid Interest Carry Forward

Amount for the Class N Certificates and finally as payments in respect of the

Class N Notional Amount) for so long as the Notional Amount of the Class N

Certificates is greater than zero pursuant to Section 4.02(b)(xxix) above and

this Section 4.02(c)), and to the Class X Certificates after the Class N

Notional Amount has been reduced to zero.

82

<PAGE>

(d) Any amounts distributed to the Certificates in respect of LIBOR

Carryover Amounts pursuant to Sections 4.02(b)(xxvii) and (xxviii) shall first

be deemed distributed by REMIC 2 as a distribution in respect of the REMIC 2 X/N

Interest, to REMIC X/N and distributed thereby as a distribution to the REMIC

X/N Class X/N Interest, and then distributed to the Certificates from the

Grantor Trust as payments on notional principal contracts in the nature of cap

contracts. The Trustee shall account for the rights to receive LIBOR Carryover

Amounts as rights in a limited recourse interest rate cap contract written by

the Holder of the Class X/N Interest. For federal information reporting

purposes, such rights shall be assigned a value of zero.

(e) Any amounts distributed to the Class B-2 Certificates pursuant

to Section 4.01 or this Section 4.02, other than LIBOR Carryover Amounts, shall

be deemed distributed by REMIC 2 to REMIC B-2 in respect of the REMIC 2 B-2

Interest, and distributed thereby as a distribution in respect of the REMIC B-2

B-2 Interest. Any amounts distributed to the Class B-3 Certificates pursuant to

Section 4.01 or this Section 4.02, other than LIBOR Carryover Amounts, shall be

deemed distributed by REMIC 2 to REMIC B-3 in respect of the REMIC 2 B-3

Interest, and distributed thereby as a distribution in respect of the REMIC B-3

B-3 Interest. Any amounts distributed to the Class B-4 Certificates pursuant to

Section 4.01 or this Section 4.02, other than LIBOR Carryover Amounts, shall be

deemed distributed by REMIC 2 to REMIC B-4 in respect of the REMIC 2 B-4

Interest, and distributed thereby as a distribution in respect of the REMIC B-4

B-4 Interest.

Section 4.03 Allocation of Losses.

Realized Losses shall be allocated first against any Initial

Overcollateralization Amount remaining and second to the Subsequent

Overcollateralization Amount, until the Overcollateralization Amount has been

reduced to zero. If, after giving effect to the distribution of the Principal

Distribution Amount on any Distribution Date the aggregate Certificate Principal

Balance of the Offered Certificates and Class B-4 Certificates exceeds the Pool

Balance as of the end of the related Collection Period, such excess will be

allocated against the Class B-4, Class B-3, Class B-2, Class B-1, Class M-3,

Class M-2 and Class M-1 Certificates, in that order, until the respective

Certificate Principal Balances thereof are reduced to zero.

Special Hazard Losses will be allocated as described above, provided that

if the cumulative amount of such losses, as of any date of determination,

exceeds the greatest of (i) 1.0% of the Pool Balance as of the Cut-off Date,

(ii) two times the amount of the principal balance of the largest Mortgage Loan

as of the date of determination and (iii) an amount equal to the aggregate

principal balances of the Mortgage Loans in the largest zip-code concentration

in the State of California as of the date of determination, such losses will be

allocated among the Class M-1, Class M-2, Class M-3, Class B-1, Class B-2, Class

B-3 and Class B-4 Certificates, pro rata, based on their respective Certificate

Principal Balances.

Section 4.04 Method of Distribution.

The Trustee shall make distributions in respect of a Distribution Date to

each Certificateholder of record on the related Record Date (other than as

provided in Section 10.01 respecting the final distribution), in the case of

Certificateholders of the Certificates, by wire transfer in immediately

available funds to the account of the Person entitled thereto if such Person

shall have so notified the Trustee in writing at least five Business Days prior

to the Record Date immediately prior to such Distribution Date and is the

registered owner of such Certificates the aggregate initial Certificate

Principal Balance or Notional Amount of which is in excess of $5,000,000, or by

check mailed by first class mail to the address of the Person entitled thereto,

as such name and address shall appear on the Certificate Register, provided that

the Trustee may deduct a reasonable wire transfer fee from any payment made by

wire

83

<PAGE>

transfer. Distributions among Certificateholders shall be made in proportion to

the Percentage Interests evidenced by the Certificates held by such

Certificateholders.

Section 4.05 Distributions on Book-Entry Certificates.

Each distribution with respect to a Book-Entry Certificate shall be paid

to the Depository, which shall credit the amount of such distribution to the

accounts of its Depository Participants in accordance with its normal

procedures. Each Depository Participant shall be responsible for disbursing such

distribution to the Certificate Owners that it represents and to each indirect

participating brokerage firm (a "brokerage firm" or "indirect participating

firm") for which it acts as agent. Each brokerage firm shall be responsible for

disbursing funds to the Certificate Owners that it represents. All such credits

and disbursements with respect to a Book-Entry Certificate are to be made by the

Depository and the Depository Participants in accordance with the provisions of

the Certificates. None of the Trustee, the Depositor, the Servicer or the Seller

shall have any responsibility therefor except as otherwise provided by

applicable law.

Section 4.06 Statements.

(a) On each Distribution Date, based, as applicable, on the Mortgage

Loan information contained in the Remittance Report, the Trustee shall prepare

and post on its website at www.jpmorgan.com/sfr, a statement as to the

distributions made on such Distribution Date:

(i) the amount of the distribution made on such Distribution

Date to the Holders of each Class of Certificates allocable to principal or

reduction of Notional Amount, separately identified;

(ii) the amount of the distribution made on such Distribution

Date to the Holders of each Class of Certificates allocable to interest or Class

X Distributable Amount, separately identified;

(iii) the Overcollateralization Amount, the

Overcollateralization Release Amount, the Overcollateralization Deficiency and

the Targeted Overcollateralization Amount as of such Distribution Date and the

Monthly Excess Interest Amount and Monthly Excess Cashflow Amount for such

Distribution Date;

(iv) the aggregate amount of servicing compensation received

by the Servicer during the related Collection Period;

(v) the aggregate amount of Advances for the related

Collection Period;

(vi) the Pool Balance and the Loan Group Balance for each Loan

Group at the close of business at the end of the related Collection Period;

(vii) separately stated for each Loan Group, the number,

weighted average remaining term to maturity and weighted average Mortgage

Interest Rate of the Mortgage Loans as of the related Due Date;

(viii) separately stated for each Loan Group, the number and

aggregate unpaid principal balance of Mortgage Loans (a) 30 to 59 days past due

on a contractual basis, (b) 60 to 89 days past due on a contractual basis, (c)

90 or more days past due on a contractual basis, (d) as to which

84

<PAGE>

foreclosure proceedings have been commenced and (e) in bankruptcy as of the

close of business on the last day of the calendar month preceding such

Distribution Date;

(ix) separately stated for each Loan Group, with respect to

any Mortgage Loan that became an REO Property during the preceding calendar

month, the loan number of such Mortgage Loan, the unpaid principal balance and

the Principal Balance of such Mortgage Loan as of the date it became an REO

Property;

(x) separately stated for


 
SITE SEARCH

AGREEMENTS / CONTRACTS

Document Title:

Entire Document: (optional)

Governing Law:(optional)


Try our advanced search >>
 

CLAUSES

Search Contract Clauses >>

Browse Contract Clause Library>>

Get Email Updates
Email:
This is only a partial view of this document. We have millions of legal documents and clauses drafted by top law firms. learn more search for free browse for free learn more