Back to top

POOLING AND SERVICING AGREEMENT

Pooling and Servicing Agreement

POOLING AND SERVICING AGREEMENT | Document Parties: BANC OF AMERICA MORTGAGE SECURITIES, INC. | Bank of America, N.A. 101 South Tryon Street, Charlotte, North Carolina 28255 | McGraw-Hill Companies, Inc | Mortgage Surveillance Group | Servicer, Bank of America, N.A., 475 Crosspointe Parkway | WELLS FARGO BANK, NA You are currently viewing:
This Pooling and Servicing Agreement involves

BANC OF AMERICA MORTGAGE SECURITIES, INC. | Bank of America, N.A. 101 South Tryon Street, Charlotte, North Carolina 28255 | McGraw-Hill Companies, Inc | Mortgage Surveillance Group | Servicer, Bank of America, N.A., 475 Crosspointe Parkway | WELLS FARGO BANK, NA

. 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: 3/10/2005

POOLING AND SERVICING AGREEMENT, Parties: banc of america mortgage securities  inc. , bank of america  n.a. 101 south tryon street  charlotte  north carolina 28255 , mcgraw-hill companies  inc , mortgage surveillance group , servicer  bank of america  n.a.  475 crosspointe parkway , wells fargo bank  na
50 of the Top 250 law firms use our Products every day

EXHIBIT 4

 

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

 

 

 

 

 

 

BANC OF AMERICA MORTGAGE SECURITIES, INC.,

as Depositor,

BANK OF AMERICA, N.A.,

as Servicer,

and

WELLS FARGO BANK, N.A.,

as Trustee

POOLING AND SERVICING AGREEMENT

Dated December 29, 2004

_______________________

Mortgage Pass-Through Certificates

Series 2004-11

 

 

 

 

 

 

 

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

 

<PAGE>

 

TABLE OF CONTENTS

Page

PRELIMINARY STATEMENT......................................................

 

ARTICLE I

DEFINITIONS

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

Section 1.02 Interest Calculations........................................

 

ARTICLE II

CONVEYANCE OF MORTGAGE LOANS

ORIGINAL ISSUANCE OF CERTIFICATES

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

Section 2.02 Acceptance by the Trustee of the Mortgage Loans..............

Section 2.03 Representations, Warranties and Covenants of the Servicer....

Section 2.04 Representations and Warranties of the Depositor as to the

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

Section 2.05 Designation of Interests in the REMICs.......................

Section 2.06 Designation of Start-up Day..................................

Section 2.07 REMIC Certificate Maturity Date..............................

Section 2.08 Execution and Delivery of Certificates.......................

 

ARTICLE III

ADMINISTRATION AND SERVICING

OF MORTGAGE LOANS

Section 3.01 Servicer to Service Mortgage Loans...........................

Section 3.02 Subservicing; Enforcement of the Obligations of Servicer.....

Section 3.03 Fidelity Bond; Errors and Omissions Insurance................

Section 3.04 Access to Certain Documentation..............................

Section 3.05 Maintenance of Primary Insurance Policy; Claims;

Collections of BPP Mortgage Loan Payments...................

Section 3.06 Rights of the Depositor and the Trustee in Respect of the

Servicer....................................................

Section 3.07 Trustee to Act as Servicer...................................

Section 3.08 Collection of Mortgage Loan Payments; Servicer Custodial

Account; and Certificate Account............................

Section 3.09 Collection of Taxes, Assessments and Similar Items;

Escrow Accounts.............................................

Section 3.10 Access to Certain Documentation and Information Regarding

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

Section 3.11 Permitted Withdrawals from the Servicer Custodial Account

and Certificate Account.....................................

Section 3.12 Maintenance of Hazard Insurance..............................

Section 3.13 Enforcement of Due-On-Sale Clauses; Assumption Agreements....

Section 3.14 Realization Upon Defaulted Mortgage Loans; REO Property......

Section 3.15 Trustee to Cooperate; Release of Mortgage Files..............

Section 3.16 Documents, Records and Funds in Possession of the

Servicer to be Held for the Trustee.........................

Section 3.17 Servicing Compensation.......................................

Section 3.18 Annual Statement as to Compliance............................

Section 3.19 Annual Independent Public Accountants' Servicing

Statement; Financial Statements.............................

Section 3.20 Advances.....................................................

Section 3.21 Modifications, Waivers, Amendments and Consents..............

Section 3.22 Reports to the Securities and Exchange Commission............

Section 3.23 Buy-Down Account; Application of Buy-Down Funds..............

 

ARTICLE IV

SERVICER'S CERTIFICATE

Section 4.01 Servicer's Certificate.......................................

 

ARTICLE V

PAYMENTS AND STATEMENTS TO CERTIFICATEHOLDERS;

REMIC ADMINISTRATION

Section 5.01 Distributions................................................

Section 5.02 Priorities of Distributions..................................

Section 5.03 Allocation of Losses.........................................

Section 5.04 Statements to Certificateholders.............................

Section 5.05 Tax Returns and Reports to Certificateholders................

Section 5.06 Tax Matters Person...........................................

Section 5.07 Rights of the Tax Matters Person in Respect of the Trustee...

Section 5.08 REMIC Related Covenants......................................

Section 5.09 Determination of LIBOR.......................................

 

ARTICLE VI

THE CERTIFICATES

Section 6.01 The Certificates.............................................

Section 6.02 Registration of Transfer and Exchange of Certificates........

Section 6.03 Mutilated, Destroyed, Lost or Stolen Certificates............

Section 6.04 Persons Deemed Owners........................................

 

ARTICLE VII

THE DEPOSITOR AND THE SERVICER

Section 7.01 Respective Liabilities of the Depositor and the Servicer......

Section 7.02 Merger or Consolidation of the Depositor or the Servicer......

Section 7.03 Limitation on Liability of the Depositor, the Servicer

and Others..................................................

Section 7.04 Depositor and Servicer Not to Resign.........................

 

ARTICLE VIII

DEFAULT

Section 8.01 Events of Default............................................

Section 8.02 Remedies of Trustee..........................................

Section 8.03 Directions by Certificateholders and Duties of Trustee

During Event of Default.....................................

Section 8.04 Action upon Certain Failures of the Servicer and upon

Event of Default............................................

Section 8.05 Trustee to Act; Appointment of Successor.....................

Section 8.06 Notification to Certificateholders...........................

 

ARTICLE IX

THE TRUSTEE

Section 9.01 Duties of Trustee............................................

Section 9.02 Certain Matters Affecting the Trustee........................

Section 9.03 Trustee Not Liable for Certificates or Mortgage Loans........

Section 9.04 Trustee May Own Certificates.................................

Section 9.05 Eligibility Requirements for Trustee.........................

Section 9.06 Resignation and Removal of Trustee...........................

Section 9.07 Successor Trustee............................................

Section 9.08 Merger or Consolidation of Trustee...........................

Section 9.09 Appointment of Co-Trustee or Separate Trustee................

Section 9.10 Authenticating Agents........................................

Section 9.11 Trustee's Fees and Expenses..................................

Section 9.12 Appointment of Custodian.....................................

Section 9.13 Paying Agents................................................

Section 9.14 Limitation of Liability......................................

Section 9.15 Trustee May Enforce Claims Without Possession of

Certificates................................................

Section 9.16 Suits for Enforcement........................................

Section 9.17 Waiver of Bond Requirement...................................

Section 9.18 Waiver of Inventory, Accounting and Appraisal Requirement....

 

ARTICLE X

TERMINATION

Section 10.01 Termination upon Purchase by the Depositor or Liquidation

of All Mortgage Loans.......................................

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

 

ARTICLE XI

MISCELLANEOUS PROVISIONS

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

Section 11.02 Recordation of Agreement.....................................

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

Section 11.04 Governing Law................................................

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

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

Section 11.07 Certificates Nonassessable and Fully Paid....................

Section 11.08 Access to List of Certificateholders.........................

Section 11.09 Recharacterization...........................................

 

 

<PAGE>

 

EXHIBITS

Exhibit A-1-A-1...- Form of Face of Class 1-A-1 Certificate

Exhibit A-1-A-2...- Form of Face of Class 1-A-2 Certificate

Exhibit A-1-A-3...- Form of Face of Class 1-A-3 Certificate

Exhibit A-1-A-4...- Form of Face of Class 1-A-4 Certificate

Exhibit A-1-A-5...- Form of Face of Class 1-A-5 Certificate

Exhibit A-1-A-6...- Form of Face of Class 1-A-6 Certificate

Exhibit A-1-A-7...- Form of Face of Class 1-A-7 Certificate

Exhibit A-1-A-8...- Form of Face of Class 1-A-8 Certificate

Exhibit A-1-A-9...- Form of Face of Class 1-A-9 Certificate

Exhibit A-1-A-10..- Form of Face of Class 1-A-10 Certificate

Exhibit A-1-A-11..- Form of Face of Class 1-A-11 Certificate

Exhibit A-1-A-12..- Form of Face of Class 1-A-12 Certificate

Exhibit A-1-A-13..- Form of Face of Class 1-A-13 Certificate

Exhibit A-1-A-14..- Form of Face of Class 1-A-14 Certificate

Exhibit A-1-A-15..- Form of Face of Class 1-A-15 Certificate

Exhibit A-1-A-16..- Form of Face of Class 1-A-16 Certificate

Exhibit A-1-A-R...- Form of Face of Class 1-A-R Certificate

Exhibit A-1-A-MR..- Form of Face of Class 1-A-MR Certificate

Exhibit A-1-A-LR..- Form of Face of Class 1-A-LR Certificate

Exhibit A-2-A-1...- Form of Face of Class 2-A-1 Certificate

Exhibit A-2-A-2...- Form of Face of Class 2-A-2 Certificate

Exhibit A-30-IO...- Form of Face of Class 30-IO Certificate

Exhibit A-3-A-1...- Form of Face of Class 3-A-1 Certificate

Exhibit A-20-IO...- Form of Face of Class 20-IO Certificate

Exhibit A-4-A-1...- Form of Face of Class 4-A-1 Certificate

Exhibit A-15-PO...- Form of Face of Class 15-PO Certificate

Exhibit A-15-IO...- Form of Face of Class 15-IO Certificate

Exhibit A-5-A-1...- Form of Face of Class 5-A-1 Certificate

Exhibit A-5-PO....- Form of Face of Class 5-PO Certificate

Exhibit A-5-IO....- Form of Face of Class 5-IO Certificate

Exhibit A-X-PO....- Form of Face of Class X-PO Certificate

Exhibit B-X-B-1...- Form of Face of Class X-B-1 Certificate

Exhibit B-X-B-2...- Form of Face of Class X-B-2 Certificate

Exhibit B-X-B-3...- Form of Face of Class X-B-3 Certificate

Exhibit B-X-B-4...- Form of Face of Class X-B-4 Certificate

Exhibit B-X-B-5...- Form of Face of Class X-B-5 Certificate

Exhibit B-X-B-6...- Form of Face of Class X-B-6 Certificate

Exhibit B-2-B-1...- Form of Face of Class 2-B-1 Certificate

Exhibit B-2-B-2...- Form of Face of Class 2-B-2 Certificate

Exhibit B-2-B-3...- Form of Face of Class 2-B-3 Certificate

Exhibit B-2-B-4...- Form of Face of Class 2-B-4 Certificate

Exhibit B-2-B-5...- Form of Face of Class 2-B-5 Certificate

Exhibit B-2-B-6...- Form of Face of Class 2-B-6 Certificate

Exhibit B-5-B-1...- Form of Face of Class 5-B-1 Certificate

Exhibit B-5-B-2...- Form of Face of Class 5-B-2 Certificate

Exhibit B-5-B-3...- Form of Face of Class 5-B-3 Certificate

Exhibit B-5-B-4...- Form of Face of Class 5-B-4 Certificate

Exhibit B-5-B-5...- Form of Face of Class 5-B-5 Certificate

Exhibit B-5-B-6...- Form of Face of Class 5-B-6 Certificate

Exhibit C Form of Reverse of all Certificates.........................

Exhibit D-1 Mortgage Loan Schedule (Loan Group 1).......................

Exhibit D-2 Mortgage Loan Schedule (Loan Group 2).......................

Exhibit D-3 Mortgage Loan Schedule (Loan Group 3).......................

Exhibit D-4 Mortgage Loan Schedule (Loan Group 4).......................

Exhibit D-5 Mortgage Loan Schedule (Loan Group 5).......................

Exhibit E Request for Release of Documents............................

Exhibit F Form of Certification of Establishment of Account...........

Exhibit G-1 Form of Transferor's Certificate............................

Exhibit G-2A Form 1 of Transferee's Certificate..........................

Exhibit G-2B Form 2 of Transferee's Certificate..........................

Exhibit H Form of Transferee Representation Letter

for ERISA Restricted Certificates...........................

Exhibit I Form of Affidavit Regarding Transfer of Residual

Certificates................................................

Exhibit J Contents of Servicing File..................................

Exhibit K Form of Special Servicing Agreement.........................

Exhibit L List of Recordation States..................................

Exhibit M Form of Initial Certification...............................

Exhibit N Form of Final Certification.................................

Exhibit O Form of Certification.......................................

Exhibit P Form of Trustee's Certification.............................

 

<PAGE>

 

POOLING AND SERVICING AGREEMENT

THIS POOLING AND SERVICING AGREEMENT, dated December 29, 2004, is

hereby executed by and among BANC OF AMERICA MORTGAGE SECURITIES, INC., as

depositor (together with its permitted successors and assigns, the "Depositor"),

BANK OF AMERICA, N.A., as servicer (together with its permitted successors and

assigns, the "Servicer"), and WELLS FARGO BANK, N.A., as trustee (together with

its permitted successors and assigns, the "Trustee").

W I T N E S S E T H T H A T:

In consideration of the mutual agreements herein contained, the

Depositor, the Servicer and the Trustee agree as follows:

PRELIMINARY STATEMENT

In exchange for the Certificates, the Depositor hereby conveys the

Trust Estate to the Trustee to create the Trust. The Trust Estate for federal

income tax purposes will be treated as three separate real estate mortgage

investment conduits (the "Upper-Tier REMIC," the "Middle-Tier REMIC" and the

"Lower-Tier REMIC," respectively, and each, a "REMIC"). The Class A Certificates

(other than the Class 1-A-R, Class 1-A-MR, Class 1-A-LR, Class X-PO and Class

30-IO Certificates) and the Class X-B, Class 2-B and Class 5-B Certificates are

referred to collectively as the "Regular Certificates" and shall constitute

"regular interests" in the Upper-Tier REMIC. The Class 1-X-PO Component, Class

2-X-PO Component, Class 3-X-PO Component, Class 1-30-IO Component and Class

2-30-IO Component (collectively, the "Components") shall also constitute

"regular interests" in the Upper-Tier REMIC. The Uncertificated Middle-Tier

Interests shall constitute the "regular interests" in the Middle-Tier REMIC. The

Uncertificated Lower-Tier Interests shall constitute the "regular interests" in

the Lower-Tier REMIC. The Class 1-A-R Certificate shall be the "residual

interest" in the Upper-Tier REMIC, the Class 1-A-MR Certificate shall be the

"residual interest" in the Middle-Tier REMIC and the Class 1-A-LR Certificate

shall be the "residual interest" in the Lower-Tier REMIC. The Certificates, the

Uncertificated Lower-Tier Interests and the Uncertificated Middle-Tier Interests

will represent the entire beneficial ownership interest in the Trust. The

"latest possible maturity date" for federal income tax purposes of all interests

created hereby will be the REMIC Certificate Maturity Date.

The following table sets forth characteristics of the Certificates

and the Components, together with the minimum denominations and integral

multiples in excess thereof in which the Classes of Certificates shall be

issuable:

Initial Class Integral

Certificate Pass- Multiples

Balance or Through Minimum in Excess

Classes Notional Amount Rate Denomination of Minimum

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

Class 1-A-1 $19,758,000.00 5.500% $1,000 $1

Class 1-A-2 $241,000.00 5.500% $1,000 $1

Class 1-A-3 $147,466,000.00 5.500% $1,000 $1

Class 1-A-4 $8,536,000.00 5.250% $1,000 $1

Class 1-A-5 $3,000,000.00 5.500% $1,000 $1

Class 1-A-6 $3,000,000.00 5.500% $1,000 $1

Class 1-A-7 $4,000,000.00 5.500% $1,000 $1

Class 1-A-8 $7,000,000.00 5.500% $1,000 $1

Class 1-A-9 $388,000.00 5.500% $388,000 N/A

Class 1-A-10 $24,486,000.00 5.250% $1,000 $1

Class 1-A-11 $16,100,000.00 5.500% $1,000 $1

Class 1-A-12 $1,113,000.00 5.500% $1,000,000 $1

Class 1-A-13 $100,000,000.00 5.250% $1,000 $1

Class 1-A-14 $10,000,000.00 (1) $1,000 $1

Class 1-A-15 $10,000,000.00 (2) $1,000,000 $1

Class 1-A-16 $197,000.00 5.500% $1,000 $1

Class 1-A-R $50.00 5.500% $50 N/A

Class 1-A-MR $25.00 5.500% $25 N/A

Class 1-A-LR $25.00 5.500% $25 N/A

Class 2-A-1 $119,688,000.00 5.750% $1,000 $1

Class 2-A-2 $2,439,000.00 5.750% $1,000 $1

Class 30-IO (3) (3) $1,000,000 $1

Class 3-A-1 $16,659,000.00 5.750% $1,000 $1

Class 20-IO $270,644.00 5.750% $270,644 N/A

Class 4-A-1 $55,446,000.00 5.000% $1,000 $1

Class 15-IO $1,599,470.00 5.000% $1,000,000 $1

Class 15-PO $202,734.00 (4) $25,000 $1

Class 5-A-1 $78,068,000.00 6.500% $1,000 $1

Class 5-IO $980,096.00 6.500% $980,096 N/A

Class 5-PO $1,486,003.00 (4) $25,000 $1

Class X-PO (5) (5) $25,000 $1

Class X-B-1 $7,311,000.00 (6) $25,000 $1

Class X-B-2 $1,935,000.00 (6) $25,000 $1

Class X-B-3 $1,290,000.00 (6) $25,000 $1

Class X-B-4 $645,000.00 (6) $25,000 $1

Class X-B-5 $645,000.00 (6) $25,000 $1

Class X-B-6 $644,967.00 (6) $25,000 $1

Class 2-B-1 $2,054,000.00 5.750% $25,000 $1

Class 2-B-2 $707,000.00 5.750% $25,000 $1

Class 2-B-3 $449,000.00 5.750% $25,000 $1

Class 2-B-4 $321,000.00 5.750% $25,000 $1

Class 2-B-5 $257,000.00 5.750% $25,000 $1

Class 2-B-6 $192,707.00 5.750% $25,000 $1

Class 5-B-1 $1,391,000.00 6.500% $25,000 $1

Class 5-B-2 $327,000.00 6.500% $25,000 $1

Class 5-B-3 $205,000.00 6.500% $25,000 $1

Class 5-B-4 $123,000.00 6.500% $25,000 $1

Class 5-B-5 $163,000.00 6.500% $25,000 $1

Class 5-B-6 $82,730.00 6.500% $25,000 $1

Initial Component Integral

Balance or Pass- Multiples

Component Through Minimum in Excess

Components Notional Amount Rate Denomination of Minimum

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

Class 1-X-PO $1,257,841.00 (7) N/A N/A

Class 2-X-PO $2,274,830.00 (7) N/A N/A

Class 3-X-PO $151,890.00 (7) N/A N/A

Class 1-30-IO $8,839,580.00 5.500% N/A N/A

Class 2-30-IO $1,487,846.00 5.500% N/A N/A

(1) During the initial Interest Accrual Period, interest will accrue on

the Class 1-A-14 Certificates at the rate of 2.810% per annum. During each

Interest Accrual Period thereafter, interest will accrue on the Class 1-A-14

Certificates at a per annum rate equal to (i) 0.400% plus (ii) LIBOR, subject to

a minimum rate of 0.400% and a maximum rate of 8.000%.

(2) During the initial Interest Accrual Period, interest will accrue on

the Class 1-A-15 Certificates at the rate of 5.190% per annum. During each

Interest Accrual Period thereafter, interest will accrue on the Class 1-A-15

Certificates at a per annum rate equal to (i) 7.600% minus (ii) LIBOR, subject

to a minimum rate of 0.000% and a maximum rate of 7.600%.

(3) The Class 30-IO Certificates will be deemed for purposes of the

distribution of interest to consist of two components described in the table.

The Components are not severable.

(4) The Class 15-PO and Class 5-PO Certificates are Principal Only

Certificates and will not be entitled to distributions of interest.

(5) The Class X-PO Certificates will be deemed for purposes of the

distribution of principal to consist of three components described in the table.

The Components are not severable.

(6) Interest will accrue on the Class X-B Certificates as of any

Distribution Date at a per annum rate equal to the weighted average (based on

the Group Subordinate Amount for each Loan Group) of (i) with respect to Loan

Group 1, 5.500%, (ii) with respect to Loan Group 3, 5.750% and (iii) with

respect to Loan Group 4, 5.000%.

(7) The Class 1-X-PO and Class 3-X-PO Components will be principal-only

Components and will not bear interest.

ARTICLE I

DEFINITIONS

Section 1.01 Defined Terms. Whenever used in this Agreement, the

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

the meanings specified in this Article:

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

Accretion Termination Date: The earlier to occur of (A) the

Distribution Date following the Distribution Date on which the Class Certificate

Balance of the Class 1-A-10 Certificates has been reduced to zero or (B) the

Senior Credit Support Depletion Date for Group 1.

Accrued Certificate Interest: For any Distribution Date and each

interest-bearing Class (other than the Class 30-IO Certificates), one month's

interest accrued during the related Interest Accrual Period at the applicable

Pass-Through Rate on the applicable Class Certificate Balance or Notional

Amount. For any Distribution Date and the Class 30-IO Certificates, the sum of

the Accrued Component Interest for each Class 30-IO Component.

Accrued Component Interest: For any Distribution Date and each Class

30-IO Component, one month's interest accrued during the related Interest

Accrual Period at the applicable Pass-Through Rate on the applicable Notional

Amount.

Adjusted Pool Amount: With respect to any Distribution Date and Loan

Group, the Cut-off Date Pool Principal Balance of the Mortgage Loans in such

Loan Group minus the sum of (i) all amounts in respect of principal received in

respect of the Mortgage Loans in such Loan Group (including, without limitation,

amounts received as Monthly Payments, Periodic Advances, Principal Prepayments,

Liquidation Proceeds and Substitution Adjustment Amounts) and distributed to

Holders of the Certificates of the Related Group on such Distribution Date and

all prior Distribution Dates and (ii) the principal portion of all Realized

Losses (other than Debt Service Reductions) incurred on the Mortgage Loans in

such Loan Group from the Cut-off Date through the end of the month preceding

such Distribution Date.

Adjusted Pool Amount (Non-PO Portion): With respect to any

Distribution Date and Loan Group, the difference between the Adjusted Pool

Amount and the Adjusted Pool Amount (PO Portion).

Adjusted Pool Amount (PO Portion): With respect to any Distribution

Date and Loan Group, the sum of the amounts, calculated as follows, with respect

to all Outstanding Mortgage Loans of such Loan Group: the product of (i) the PO

Percentage for each such Mortgage Loan and (ii) the remainder of (A) the Cut-off

Date Principal Balance of such Mortgage Loan minus (B) the sum of (x) all

amounts in respect of principal received in respect of such Mortgage Loan

(including, without limitation, amounts received as Monthly Payments, Periodic

Advances, Principal Prepayments, Liquidation Proceeds and Substitution

Adjustment Amounts) and distributed to Holders of the Certificates of the

Related Group on such Distribution Date and all prior Distribution Dates and (y)

the principal portion of any Realized Loss (other than a Debt Service Reduction)

incurred on such Mortgage Loan from the Cut-off Date through the end of the

month preceding such Distribution Date.

Advance: A Periodic Advance or a Servicing Advance.

Agreement: This Pooling and Servicing Agreement together with all

amendments hereof and supplements hereto.

Amount Held for Future Distribution: As to any Distribution Date and

Loan Group, the total of the amounts held in the Servicer Custodial Account at

the close of business on the preceding Determination Date on account of (i)

Principal Prepayments and Liquidation Proceeds received or made on the Mortgage

Loans in such Loan Group in the month of such Distribution Date and (ii)

payments which represent receipt of Monthly Payments on the Mortgage Loans in

such Loan Group in respect of a Due Date or Due Dates subsequent to the related

Due Date.

Ancillary Income: All assumption fees, late payment charges and all

other ancillary income and fees with respect to the Mortgage Loans.

Appraised Value: With respect to any Mortgaged Property, either (i)

the lesser of (a) the appraised value determined in an appraisal obtained by the

originator at origination of such Mortgage Loan and (b) the sales price for such

property, except that, in the case of Mortgage Loans the proceeds of which were

used to refinance an existing mortgage loan, the Appraised Value of the related

Mortgaged Property is the appraised value thereof determined in an appraisal

obtained at the time of refinancing, or (ii) the appraised value determined in

an appraisal made at the request of a Mortgagor subsequent to origination in

order to eliminate the Mortgagor's obligation to keep a Primary Insurance Policy

in force.

Assignment of Mortgage: An individual assignment of the Mortgage,

notice of transfer or equivalent instrument in recordable form, sufficient under

the laws of the jurisdiction wherein the related Mortgaged Property is located

to give record notice of the sale of the Mortgage.

Authenticating Agents: As defined in Section 9.10.

Bank of America: Bank of America, N.A., a national banking

association, or its successor in interest.

Book-Entry Certificate: Any Class of Certificates other than the

Physical Certificates.

BPP Mortgage Loan: Any Mortgage Loan which includes a Borrowers

Protection Plan(R) addendum to the related Mortgage Note whereby Bank of America

agrees to cancel (i) certain payments of principal and interest on such Mortgage

Loan for up to twelve months upon the disability or involuntary unemployment of

the Mortgagor or (ii) the outstanding principal balance of the Mortgage Loan

upon the accidental death of the Mortgagor; provided that such Borrowers

Protection Plan(R) has not been terminated in accordance with its terms.

BPP Mortgage Loan Payment: With respect to any BPP Mortgage Loan,

the Monthly Covered Amount or Total Covered Amount, if any, payable by Bank of

America pursuant to Section 5 of the Mortgage Loan Purchase Agreement.

Business Day: Any day other than (i) a Saturday or a Sunday or (ii)

a day on which banking institutions in the State of North Carolina, the State of

New York, the State of Minnesota, the state in which the servicing offices of

the Servicer is located or the state in which the Corporate Trust Office is

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

Buy-Down Account: The separate Eligible Account or Accounts created

and maintained by the Servicer pursuant to Section 3.23.

Buy-Down Agreement: An agreement governing the application of

Buy-Down Funds with respect to a Buy-Down Mortgage Loan.

Buy-Down Funds: Money advanced by a builder, seller or other

interested party to reduce a Mortgagor's monthly payment during the initial

years of a Buy-Down Mortgage Loan.

Buy-Down Mortgage Loan: Any Mortgage Loan in respect of which,

pursuant to a Buy-Down Agreement, the monthly interest payments made by the

related Mortgagor will be less than the scheduled monthly interest payments on

such Mortgage Loan, with the resulting difference in interest payments being

provided from Buy-Down Funds.

Calculated Principal Distribution: As defined in Section 5.03(d).

Certificate: Any of the Banc of America Mortgage Securities, Inc.,

Mortgage Pass-Through Certificates, Series 2004-11 that are issued pursuant to

this Agreement.

Certificate Account: The Eligible Account created and maintained by

the Trustee pursuant to Section 3.08(c) in the name of the Trustee for the

benefit of the Certificateholders and designated "Wells Fargo Bank, N.A., in

trust for registered holders of Banc of America Mortgage Securities, Inc.,

Mortgage Pass-Through Certificates, Series 2004-11." The Certificate Account

shall be deemed to consist of seven sub-accounts; one for each Group, a sixth

sub-account referred to herein as the Upper-Tier Certificate Sub-Account and a

seventh sub-account referred to herein as the Middle-Tier Certificate

Sub-Account. Funds in the Certificate Account shall be held in trust for the

Holders of the Certificates of such Group for the uses and purposes set forth in

this Agreement.

Certificate Balance: With respect to any Certificate at any date,

the maximum dollar amount of principal to which the Holder thereof is then

entitled hereunder, such amount being equal to the product of the Percentage

Interest of such Certificate and the Class Certificate Balance of the Class of

Certificates of which such Certificate is a part.

Certificate Custodian: Initially, Wells Fargo Bank, N.A.; thereafter

any other Certificate Custodian acceptable to the Depository and selected by the

Trustee.

Certificate Owner: With respect to a Book-Entry Certificate, the

Person who is the beneficial owner of a Book-Entry Certificate. With respect to

any Definitive Certificate, the Certificateholder of such Certificate.

Certificate Register: The register maintained pursuant to Section

6.02.

Certificate Registrar: The registrar appointed pursuant to Section

6.02.

Certificateholder: The Person in whose name a Certificate is

registered in the Certificate Register, except that, solely for the purpose of

giving any consent pursuant to this Agreement, any Certificate registered in the

name of the Depositor, the Servicer or any affiliate thereof shall be deemed not

to be outstanding and the Percentage Interest and Voting Rights evidenced

thereby shall not be taken into account in determining whether the requisite

amount of Percentage Interests or Voting Rights, as the case may be, necessary

to effect any such consent has been obtained, unless such entity is the

registered owner of the entire Class of Certificates, provided that the Trustee

shall not be responsible for knowing that any Certificate is registered in the

name of such an affiliate unless one of its Responsible Officers has actual

knowledge.

Certification: As defined in Section 3.22(b).

Class: As to the Certificates, the Class 1-A-1, Class 1-A-2, Class

1-A-3, Class 1-A-4, Class 1-A-5, Class 1-A-6, Class 1-A-7, Class 1-A-8, Class

1-A-9, Class 1-A-10, Class 1-A-11, Class 1-A-12, Class 1-A-13, Class 1-A-14,

Class 1-A-15, Class 1-A-16, Class 1-A-R, Class 1-A-MR, Class 1-A-LR, Class

2-A-1, Class 2-A-2, Class 30-IO, Class 3-A-1, Class 20-IO, Class 4-A-1, Class

15-IO, Class 15-PO, Class 5-A-1, Class 5-IO, Class 5-PO, Class X-PO, Class

X-B-1, Class X-B-2, Class X-B-3, Class X-B-4, Class X-B-5, Class X-B-6, Class

2-B-1, Class 2-B-2, Class 2-B-3, Class 2-B-4, Class 2-B-5, Class 2-B-6, Class

5-B-1, Class 5-B-2, Class 5-B-3, Class 5-B-4, Class 5-B-5 and Class 5-B-6, as

the case may be.

Class 1-30-IO Notional Amount: As to any Distribution Date and the

Class 1-30-IO Component, the product of (i) the aggregate Stated Principal

Balance of the Group 1 Premium Mortgage Loans on the Due Date in the month

preceding the month of such Distribution Date and (ii) a fraction, (a) the

numerator of which is equal to the weighted average of the Net Mortgage Interest

Rates of the Group 1 Premium Mortgage Loans (based on the Stated Principal

Balances of the Group 1 Premium Mortgage Loans as of the Due Date in the month

preceding the month of such Distribution Date) minus 5.500% and (b) the

denominator of which is equal to 5.500%.

Class 1-A-1 Loss Amount: With respect to any Distribution Date after

the Senior Credit Support Depletion Date for Group 1, the amount, if any, by

which the Class Certificate Balance of the Class 1-A-1 Certificates would be

reduced as a result of the allocation of any reduction pursuant to Section

5.03(b) to such Class, without regard to the operation of Section 5.03(e).

Class 1-A-2 Loss Allocation Amount: With respect to any Distribution

Date after the Senior Credit Support Depletion Date for Group 1, the lesser of

(a) the Class Certificate Balance of the Class 1-A-2 Certificates with respect

to such Distribution Date prior to any reduction for the Class 1-A-2 Loss

Allocation Amount and (b) the Class 1-A-1 Loss Amount with respect to such

Distribution Date.

Class 1-A-9 Notional Amount: As to any Distribution Date and the

Class 1-A-9 Certificates, 4.5454545455% of the Class Certificate Balance of the

Class 1-A-4 Certificates.

Class 1-A-11 Accrual Distribution Amount: For any Distribution Date

and the Class 1-A-11 Certificates prior to the Accretion Termination Date, an

amount with respect to such Class equal to the sum of (i) the amount allocated

but not currently distributable as interest to such Class pursuant to Section

5.02(a)(ii) that is attributable to clause (i) of the definition of "Interest

Distribution Amount," and (ii) the amount allocated but not currently

distributable as interest to such Class pursuant to Section 5.02(a)(ii) that is

attributable to clause (ii) of the definition of "Interest Distribution Amount."

Class 1-A-11 Loss Amount: With respect to any Distribution Date

after the Senior Credit Support Depletion Date for Group 1, the amount, if any,

by which the Class Certificate Balance of the Class 1-A-11 Certificates would be

reduced as a result of the allocation of any reduction pursuant to Section

5.03(b) to such Class, without regard to the operation of Section 5.03(e).

Class 1-A-12 Notional Amount: As to any Distribution Date and the

Class 1-A-12 Certificates, 4.5454545455% of the Class Certificate Balance of the

Class 1-A-10 Certificates.

Class 1-A-15 Notional Amount: As to any Distribution Date and the

Class 1-A-15 Certificates, the Class Certificate Balance of the Class 1-A-14

Certificates.

Class 1-A-16 Accrual Distribution Amount: For any Distribution Date

and the Class 1-A-16 Certificates prior to the Accretion Termination Date, an

amount with respect to such Class equal to the sum of (i) the amount allocated

but not currently distributable as interest to such Class pursuant to Section

5.02(a)(ii) that is attributable to clause (i) of the definition of "Interest

Distribution Amount," and (ii) the amount allocated but not currently

distributable as interest to such Class pursuant to Section 5.02(a)(ii) that is

attributable to clause (ii) of the definition of "Interest Distribution Amount."

Class 1-A-16 Loss Allocation Amount: With respect to any

Distribution Date after the Senior Credit Support Depletion Date for Group 1,

the lesser of (a) the Class Certificate Balance of the Class 1-A-16 Certificates

with respect to such Distribution Date prior to any reduction for the Class

1-A-16 Loss Allocation Amount and (b) the Class 1-A-11 Loss Amount with respect

to such Distribution Date.

Class 2-A-1 Loss Amount: With respect to any Distribution Date after

the Senior Credit Support Depletion Date for Group 2, the amount, if any, by

which the Class Certificate Balance of the Class 2-A-1 Certificates would be

reduced as a result of the allocation of any reduction pursuant to Section

5.03(b) to such Class, without regard to the operation of Section 5.03(e).

Class 2-A-2 Loss Allocation Amount: With respect to any Distribution

Date after the Senior Credit Support Depletion Date for Group 2, the lesser of

(a) the Class Certificate Balance of the Class 2-A-2 Certificates with respect

to such Distribution Date prior to any reduction for the Class 2-A-2 Loss

Allocation Amount and (b) the Class 2-A-1 Loss Amount with respect to such

Distribution Date.

Class 2-B Certificates: The Class 2-B-1, Class 2-B-2, Class 2-B-3,

Class 2-B-4, Class 2-B-5 and Class 2-B-6 Certificates.

Class 2-30-IO Notional Amount: As to any Distribution Date and the

Class 2-30-IO Component, the product of (i) the aggregate Stated Principal

Balance of the Group 2 Premium Mortgage Loans on the Due Date in the month

preceding the month of such Distribution Date and (ii) a fraction, (a) the

numerator of which is equal to the weighted average of the Net Mortgage Interest

Rates of the Group 2 Premium Mortgage Loans (based on the Stated Principal

Balances of the Group 2 Premium Mortgage Loans as of the Due Date in the month

preceding the month of such Distribution Date) minus 5.750% and (b) the

denominator of which is equal to 5.500%.

Class 5-IO Notional Amount: As to any Distribution Date and the

Class 5-IO Certificates, the product of (i) the aggregate Stated Principal

Balance of the Group 5 Premium Mortgage Loans on the Due Date in the month

preceding the month of such Distribution Date and (ii) a fraction, (a) the

numerator of which is equal to the weighted average of the Net Mortgage Interest

Rates of the Group 5 Premium Mortgage Loans (based on the Stated Principal

Balances of the Group 5 Premium Mortgage Loans as of the Due Date in the month

preceding the month of such Distribution Date) minus 6.500% and (b) the

denominator of which is equal to 6.500%.

Class 15-IO Notional Amount: As to any Distribution Date and the

Class 15-IO Certificates, the product of (i) the aggregate Stated Principal

Balance of the Group 4 Premium Mortgage Loans on the Due Date in the month

preceding the month of such Distribution Date and (ii) a fraction, (a) the

numerator of which is equal to the weighted average of the Net Mortgage Interest

Rates of the Group 4 Premium Mortgage Loans (based on the Stated Principal

Balances of the Group 4 Premium Mortgage Loans as of the Due Date in the month

preceding the month of such Distribution Date) minus 5.000% and (b) the

denominator of which is equal to 5.000%.

Class 20-IO Notional Amount: As to any Distribution Date and the

Class 20-IO Certificates, the product of (i) the aggregate Stated Principal

Balance of the Group 3 Premium Mortgage Loans on the Due Date in the month

preceding the month of such Distribution Date and (ii) a fraction, (a) the

numerator of which is equal to the weighted average of the Net Mortgage Interest

Rates of the Group 3 Premium Mortgage Loans (based on the Stated Principal

Balances of the Group 3 Premium Mortgage Loans as of the Due Date in the month

preceding the month of such Distribution Date) minus 5.750% and (b) the

denominator of which is equal to 5.750%.

Class 5-B Certificates: The Class 5-B-1, Class 5-B-2, Class 5-B-3,

Class 5-B-4, Class 5-B-5 and Class 5-B-6 Certificates.

Class 30-IO Component: Either of the Class 1-30-IO Component or the

Class 2-30-IO Component.

Class Certificate Balance: With respect to any Class (other than the

Class 1-A-9, Class 1-A-12, Class 1-A-15, Class X-PO, Class 30-IO, Class 20-IO,

Class 15-IO and Class 5-IO Certificates) and any date of determination, and

subject to Section 5.03(f), the Initial Class Certificate Balance of such Class

(plus, in the case of the Class 1-A-11 and Class 1-A-16 Certificates, any Class

1-A-11 Accrual Distribution Amounts or Class 1-A-16 Accrual Distribution

Amounts, as applicable, previously added thereto) minus (A) the sum of (i) all

distributions of principal made with respect thereto (including in the case of

any Class of Class X-B, Class 2-B or Class 5-B Certificates, any principal

otherwise payable to such Class of Class X-B, Class 2-B or Class 5-B

Certificates used to pay any PO Deferred Amounts), (ii) all reductions in Class

Certificate Balance previously allocated thereto pursuant to Section 5.03(b) and

(iii) in the case of the Class 1-A-2, Class 1-A-16 and Class 2-A-2 Certificates,

any reduction allocated thereto pursuant to Section 5.03(e) plus (B) the sum of

(x) all increases in Class Certificate Balance previously allocated thereto

pursuant to Section 5.03(b) and (y) in the case of the Class 1-A-2, Class 1-A-16

and Class 2-A-2 Certificates, any increases allocated thereto pursuant to

Section 5.03(e). The Class 1-A-9, Class 1-A-12, Class 1-A-15, Class 30-IO, Class

15-IO, Class 20-IO and Class 5-IO Certificates are Interest-Only Certificates

and have no Class Certificate Balance. The Class Certificate Balance of the

Class X-PO Certificates as of any date of determination shall equal the sum of

the Component Balances of the Class X-PO Components.

Class Interest Shortfall: For any Distribution Date and each

interest-bearing Class (other than the Class 30-IO Certificates), the amount by

which Accrued Certificate Interest for such Class (as reduced pursuant to

Section 5.02(c)) exceeds the amount of interest actually distributed on such

Class (or, in the case of the Class 1-A-11 and Class 1-A-16 Certificates prior

to the Accretion Termination Date, the amount included in the Class 1-A-11

Accrual Distribution Amount or Class 1-A-16 Accrual Distribution Amount, as

applicable, pursuant to clause (i) of the definition thereof, but not

distributed as interest on the Class 1-A-11 Certificates or Class 1-A-16

Certificates, as applicable) on such Distribution Date pursuant to clause (i) of

the definition of "Interest Distribution Amount." As to any Distribution Date

and the Class 30-IO Certificates, the sum of the Component Interest Shortfalls

for the Class 30-IO Components.

Class IO Certificates: Any of the Class 30-IO, Class 20-IO, Class

15-IO and Class 5-IO Certificates.

Class IO Component: Either of the Class 1-30-IO Component or Class

2-30-IO Component.

Class Unpaid Interest Shortfall: As to any Distribution Date and

each interest-bearing Class (other than the Class 30-IO Certificates), the

amount by which the aggregate Class Interest Shortfalls for such Class on prior

Distribution Dates exceeds the amount of interest actually distributed on such

Class (or, in the case of the Class 1-A-11 and Class 1-A-16 Certificates prior

to the Accretion Termination Date, the amount included in the Class 1-A-11

Accrual Distribution Amount or Class 1-A-16 Accrual Distribution Amount, as

applicable, pursuant to clause (ii) of the definition thereof, but not

distributed as interest on the Class 1-A-11 Certificates or Class 1-A-16

Certificates, as applicable) on such prior Distribution Dates pursuant to clause

(ii) of the definition of "Interest Distribution Amount." As to any Distribution

Date and the Class 30-IO Certificates, the sum of the Component Unpaid Interest

Shortfalls for the Class 30-IO Components.

Class X-B Certificates: The Class X-B-1, Class X-B-2, Class X-B-3,

Class X-B-4, Class X-B-5 and Class X-B-6 Certificates.

Class X-PO Component: Any of the Class 1-X-PO Component, Class

2-X-PO Component or Class 3-X-PO Component.

Closing Date: December 29, 2004.

Code: The Internal Revenue Code of 1986, as amended.

Compensating Interest: With respect to any Distribution Date and the

Crossed Loan Groups, Loan Group 2 or Loan Group 5, the least of (a) the

aggregate Servicing Fee for such Distribution Date relating to the Crossed Loan

Groups in the aggregate, Loan Group 2 or Loan Group 5 (before giving effect to

any reduction pursuant to Section 3.17), (b) the Prepayment Interest Shortfall

for such Distribution Date and the Crossed Loan Groups in the aggregate, Loan

Group 2 or Loan Group 5 and (c) one-twelfth of 0.25% of the Pool Stated

Principal Balance of Crossed Loan Groups in the aggregate, Loan Group 2 or Loan

Group 5, as the case may be. To the extent that the aggregate Prepayment

Interest Shortfall for a Distribution Date and the Crossed Loan Groups exceeds

the Compensating Interest for the Crossed Loan Groups, such Compensating

Interest for such Distribution Date shall be allocated between the Crossed Loan

Groups in proportion to the respective Prepayment Interest Shortfalls relating

to such Crossed Loan Groups.

Component: As defined in the Preliminary Statement.

Component Balance: With respect to any PO Component and any date of

determination, the Initial Component Balance of such Component minus the sum of

(i) all distributions of principal made with respect thereto and (ii) all

reductions in Component Balance previously allocated thereto pursuant to Section

5.03(b). The Class IO Components are interest-only Components and have no

Component Balance.

Component Interest Distribution Amount: For any Distribution Date

and each Class IO Component, the sum of (i) the Accrued Component Interest and

(ii) any Component Unpaid Interest Shortfall for such Component. The PO

Components are principal only Components and are not entitled to distributions

of interest.

Component Interest Shortfall: For any Distribution Date and each

Class IO Component, the amount by which Accrued Component Interest for such

Component exceeds the amount of interest actually distributed on such Component

on such Distribution Date pursuant to clause (i) of the definition of "Component

Interest Distribution Amount."

Component Notional Amount: As of any Distribution Date, either of

the Class 1-30-IO Notional Amount or Class 2-30-IO Notional Amount.

Component Unpaid Interest Shortfall: As to any Distribution Date and

each Class IO Component, the amount by which the aggregate Component Interest

Shortfalls for such Component on prior Distribution Dates exceeds the amount of

interest actually distributed on such Component on such prior Distribution Dates

pursuant to clause (ii) of the definition of "Component Interest Distribution

Amount."

Co-op Shares: Shares issued by private non-profit housing

corporations.

Corporate Trust Office: The principal corporate trust office of the

Trustee at which at any particular time its corporate trust business with

respect to this Agreement is conducted, which office at the date of the

execution of this instrument is located at 9062 Old Annapolis Road, Columbia,

Maryland 21045-1951, Attention: Corporate Trust Services - BOAMS 2004-11, and

for certificate transfer purposes is located at Sixth Street and Marquette

Avenue, Minneapolis, Minnesota 55479, Attention: Corporate Trust Services -

BOAMS 2004-11, or at such other address as the Trustee may designate from time

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

Corresponding Upper-Tier Class, Classes or Component: As to the

following Uncertificated Middle-Tier Interests, the Corresponding Upper-Tier

Class, Classes or Component, as follows:

Corresponding Upper-Tier Class,

Uncertificated Middle-Tier Interest Classes or Component

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

Class 1-A-M1 Interest Class 1-A-1, 1-A-2, Class 1-A-3, Class

1-A-5, Class 1-A-6, Class 1-A-7 and

Class 1-A-8, 1-A-11 and Class 1-A-16

Certificates

Class 1-A-M4 Interest Class 1-A-4 and Class 1-A-9

Certificates

Class 1-A-M10 Interest Class 1-A-10 and Class 1-A-12

Certificates

Class 1-A-M13 Interest Class 1-A-13 Certificates

Class 1-A-M14 Interest Class 1-A-14 and Class 1-A-15

Certificates

Class 1-A-MUR Interest Class 1-A-R Certificate

Class 2-A-M1 Interest Class 2-A-1 and Class 2-A-2

Certificates

Class 3-A-M1 Interest Class 3-A-1 Certificates

Class 4-A-M1 Interest Class 4-A-1 Certificates

Class 5-A-M1 Interest Class 5-A-1 Certificates

Class 1-X-MPO Interest Class 1-X-PO Component

Class 2-X-MPO Interest Class 2-X-PO Component

Class 3-X-MPO Interest Class 3-X-PO Component

Class 15-MPO Interest Class 15-PO Certificates

Class 5-MPO Interest Class 5-PO Certificates

Class 1-30-MIO Interest Class 1-30-IO Component

Class 2-30-MIO Interest Class 2-30-IO Component

Class 20-MIO Interest Class 20-IO Certificates

Class 15-MIO Interest Class 15-IO Certificates

Class 5-MIO Interest Class 5-IO Certificates

Class X-B-M1 Interest Class X-B-1 Certificates

Class X-B-M2 Interest Class X-B-2 Certificates

Class X-B-M3 Interest Class X-B-3 Certificates

Class X-B-M4 Interest Class X-B-4 Certificates

Class X-B-M5 Interest Class X-B-5 Certificates

Class X-B-M6 Interest Class X-B-6 Certificates

Class 2-B-M1 Interest Class 2-B-1 Certificates

Class 2-B-M2 Interest Class 2-B-2 Certificates

Class 2-B-M3 Interest Class 2-B-3 Certificates

Class 2-B-M4 Interest Class 2-B-4 Certificates

Class 2-B-M5 Interest Class 2-B-5 Certificates

Class 2-B-M6 Interest Class 2-B-6 Certificates

Class 5-B-M1 Interest Class 5-B-1 Certificates

Class 5-B-M2 Interest Class 5-B-2 Certificates

Class 5-B-M3 Interest Class 5-B-3 Certificates

Class 5-B-M4 Interest Class 5-B-4 Certificates

Class 5-B-M5 Interest Class 5-B-5 Certificates

Class 5-B-M6 Interest Class 5-B-6 Certificates

Crossed Aggregate Subordinate Percentage: As to any Distribution

Date, the aggregate Class Certificate Balance of the Class X-B Certificates

divided by the aggregate Pool Stated Principal Balance (Non-PO Portion) for the

Crossed Loan Groups.

Crossed Group: Any of Group 1, Group 3 or Group 4.

Crossed Loan Group: Any of Loan Group 1, Loan Group 3 or Loan Group

4.

Crossed Group Total Senior Percentage: With respect to any

Distribution Date, the percentage, carried six places rounded up, obtained by

dividing the aggregate Class Certificate Balance of the Senior Certificates of

the Crossed Groups (but not the PO Components of the Crossed Groups and the

Class 15-PO Certificates) immediately prior to such Distribution Date by the

aggregate Pool Stated Principal Balance (Non-PO Portion) of the Crossed Loan

Groups with respect to such Distribution Date.

Custodian: Initially, the Trustee, and thereafter the Custodian, if

any, hereafter appointed by the Trustee pursuant to Section 9.12. The Custodian

may (but need not) be the Trustee or any Person directly or indirectly

controlling or controlled by or under common control of either of them. Neither

the Servicer nor the Depositor, nor any Person directly or indirectly

controlling or controlled by or under common control with any such Person may be

appointed Custodian.

Customary Servicing Procedures: With respect to the Servicer,

procedures (including collection procedures) that the Servicer customarily

employs and exercises in servicing and administering mortgage loans for its own

account and which are in accordance with accepted mortgage servicing practices

of prudent lending institutions servicing mortgage loans of the same type as the

Mortgage Loans in the jurisdictions in which the related Mortgaged Properties

are located.

Cut-off Date: December 1, 2004.

Cut-off Date Pool Principal Balance: For each Loan Group the

aggregate of the Cut-off Date Principal Balances of the Mortgage Loans in such

Loan Group which is $355,347,444.53 for Loan Group 1, $128,382,537.41 for Loan

Group 2, $17,313,688.77 for Loan Group 3, $57,311,400.27 for Loan Group 4 and

$81,845,733.67 for Loan Group 5.

Cut-off Date Principal Balance: As to any Mortgage Loan, the unpaid

principal balance thereof as of the close of business on the Cut-off Date,

reduced by all installments of principal due on or prior thereto whether or not

paid.

Debt Service Reduction: As to any Mortgage Loan and any

Determination Date, the excess of (i) the Monthly Payment due on the related Due

Date under the terms of such Mortgage Loan over (ii) the amount of the monthly

payment of principal and/or interest required to be paid with respect to such

Due Date by the Mortgagor as established by a court of competent jurisdiction

(pursuant to an order which has become final and nonappealable) as a result of a

proceeding initiated by or against the related Mortgagor under the Bankruptcy

Code, as amended from time to time (11 U.S.C.); provided that no such excess

shall be considered a Debt Service Reduction so long as (a) the Servicer is

pursuing an appeal of the court order giving rise to any such modification and

(b)(1) such Mortgage Loan is not in default with respect to payment due

thereunder in accordance with the terms of such Mortgage Loan as in effect on

the Cut-off Date or (2) Monthly Payments are being advanced by the Servicer in

accordance with the terms of such Mortgage Loan as in effect on the Cut-off

Date.

Debt Service Reduction Mortgage Loan: Any Mortgage Loan that became

the subject of a Debt Service Reduction.

Defective Mortgage Loan: Any Mortgage Loan which is required to be

cured, repurchased or substituted for pursuant to Section 2.02 or 2.04.

Deficient Valuation: As to any Mortgage Loan and any Determination

Date, the excess of (i) the then outstanding indebtedness under such Mortgage

Loan over (ii) the secured valuation thereof established by a court of competent

jurisdiction (pursuant to an order which has become final and nonappealable) as

a result of a proceeding initiated by or against the related Mortgagor under the

Bankruptcy Code, as amended from time to time (11 U.S.C.), pursuant to which

such Mortgagor retained such Mortgaged Property; provided that no such excess

shall be considered a Deficient Valuation so long as (a) the Servicer is

pursuing an appeal of the court order giving rise to any such modification and

(b)(1) such Mortgage Loan is not in default with respect to payments due

thereunder in accordance with the terms of such Mortgage Loan as in effect on

the Cut-off Date or (2) Monthly Payments are being advanced by the Servicer in

accordance with the terms of such Mortgage Loan as in effect on the Cut-off

Date.

Deficient Valuation Mortgage Loan: Any Mortgage Loan that became the

subject of a Deficient Valuation.

Definitive Certificates: As defined in Section 6.02(c)(iii).

Depositor: Banc of America Mortgage Securities, Inc., a Delaware

corporation, or its successor in interest, as depositor of the Trust Estate.

Depository: The Depository Trust Company, the nominee of which is

Cede & Co., as the registered Holder of the Book-Entry Certificates or any

successor thereto appointed in accordance with this Agreement. 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: As to any Distribution Date, the 16th day of the

month of the related Distribution Date or, if such 16th day is not a Business

Day, the Business Day immediately preceding such 16th day.

Discount Mortgage Loan: Any Group 1 Discount Mortgage Loan, Group 2

Discount Mortgage Loan, Group 3 Discount Mortgage Loan, Group 4 Discount

Mortgage Loan or Group 5 Discount Mortgage Loan.

Distribution Date: The 25th day of each month beginning in January

2005 (or, if such day is not a Business Day, the next Business Day).

Due Date: As to any Distribution Date and each Mortgage Loan, the

first day in the calendar month of such Distribution Date.

Eligible Account: Any of (i) an account or accounts maintained with

(a) Bank of America, or (b) a federal or state chartered depository institution

or trust company the short-term unsecured debt obligations of which (or, in the

case of a depository institution or trust company that is the principal

subsidiary of a holding company, the debt obligations of such holding company)

have the highest short-term ratings of each Rating Agency at the time any

amounts are held on deposit therein, or (ii) an account or accounts in a

depository institution or trust company in which such accounts are insured by

the FDIC (to the limits established by the FDIC) and the uninsured deposits in

which accounts are otherwise secured such that, as evidenced by an Opinion of

Counsel delivered to the Trustee and to each Rating Agency, the

Certificateholders have a claim with respect to the funds in such account or a

perfected first priority security interest against any collateral (which shall

be limited to Permitted Investments) securing such funds that is superior to

claims of any other depositors or creditors of the depository institution or

trust company in which such account is maintained, or (iii) a trust account or

accounts maintained with the trust department of a federal or state chartered

depository institution or trust company, acting in its fiduciary capacity or

(iv) any other account acceptable to each Rating Agency. Eligible Accounts may

bear interest and may include, if otherwise qualified under this definition,

accounts maintained with the Trustee or Bank of America.

ERISA: The Employee Retirement Income Security Act of 1974, as

amended.

ERISA Restricted Certificates: Any Class X-B-4, Class X-B-5, Class

X-B-6, Class 2-B-4, Class 2-B-5, Class 2-B-6, Class 5-B-4, Class 5-B-5 or Class

5-B-6 Certificate.

Escrow Account: As defined in Section 3.09.

Escrow Payments: The amounts constituting taxes, assessments,

Primary Insurance Policy premiums, fire and hazard insurance premiums and other

payments as may be required to be escrowed by the Mortgagor with the mortgagee

pursuant to the terms of any Mortgage Note or Mortgage.

Events of Default: As defined in Section 8.01.

Excess Proceeds: With respect to any Liquidated Mortgage Loan, the

amount, if any, by which the sum of any Liquidation Proceeds of such Mortgage

Loan received in the calendar month in which such Mortgage Loan became a

Liquidated Mortgage Loan, net of any amounts previously reimbursed to the

Servicer as Nonrecoverable Advance(s) with respect to such Mortgage Loan

pursuant to Section 3.11(a)(iii), exceeds (i) the unpaid principal balance of

such Liquidated Mortgage Loan as of the Due Date in the month in which such

Mortgage Loan became a Liquidated Mortgage Loan plus (ii) accrued interest at

the Mortgage Interest Rate from the Due Date as to which interest was last paid

or for which a Periodic Advance was made (and not reimbursed) up to the Due Date

applicable to the Distribution Date immediately following the calendar month

during which such liquidation occurred.

FDIC: The Federal Deposit Insurance Corporation, or any successor

thereto.

FHLMC: The Federal Home Loan Mortgage Corporation, or any successor

thereto.

Final Distribution Date: The Distribution Date on which the final

distribution in respect of the Certificates will be made pursuant to Section

10.01.

Financial Market Service: Bloomberg Financial Service and any other

financial information provider designated by the Depositor by written notice to

the Trustee.

FIRREA: The Financial Institutions Reform, Recovery and Enforcement

Act of 1989, as amended.

Fitch: Fitch Ratings, or any successor thereto.

FNMA: Fannie Mae, or any successor thereto.

Form 10-K: As defined in Section 3.22(a).

Fractional Interest: As defined in Section 5.02(d).

Group: Any of Group 1, Group 2, Group 3, Group 4 or Group 5.

Group 1: The Group 1 Senior Certificates, the Class 1-X-PO Component

and the Class 1-30-IO Component.

Group 1 Discount Mortgage Loan: A Group 1 Mortgage Loan with a Net

Mortgage Interest Rate as of the Cut-off Date that is less than 5.500% per

annum.

Group 1 Mortgage Loan: Each Mortgage Loan listed on Exhibit D-1

hereto.

Group 1 Premium Mortgage Loan: A Group 1 Mortgage Loan with a Net

Mortgage Interest Rate as of the Cut-off Date that is equal to or greater than

5.500% per annum.

Group 1 Senior Certificates: Class 1-A-1, Class 1-A-2, Class 1-A-3,

Class 1-A-4, Class 1-A-5, Class 1-A-6, Class 1-A-7, Class 1-A-8, Class 1-A-9,

Class 1-A-10, Class 1-A-11, Class 1-A-12, Class 1-A-13, Class 1-A-14, Class

1-A-15, Class 1-A-16, Class 1-A-R, Class 1-A-MR and Class 1-A-LR Certificates.

Group 2: The Group 2 Senior Certificates, the Class 2-X-PO Component

and the Class 2-30-IO Component.

Group 2 Discount Mortgage Loan: A Group 2 Mortgage Loan with a Net

Mortgage Interest Rate as of the Cut-off Date that is less than 5.750% per

annum.

Group 2 Mortgage Loan: Each Mortgage Loan listed on Exhibit D-2

hereto.

Group 2 Premium Mortgage Loan: A Group 2 Mortgage Loan with a Net

Mortgage Interest Rate as of the Cut-off Date that is equal to or greater than

5.750% per annum.

Group 2 Senior Certificates: Class 2-A-1 and Class 2-A-2

Certificates.

Group 3: The Group 3 Senior Certificates and the Class 3-X-PO

Component.

Group 3 Discount Mortgage Loan: A Group 3 Mortgage Loan with a Net

Mortgage Interest Rate as of the Cut-off Date that is less than 5.750% per

annum.

Group 3 Mortgage Loan: Each Mortgage Loan listed on Exhibit D-3

hereto.

Group 3 Premium Mortgage Loan: A Group 3 Mortgage Loan with a Net

Mortgage Interest Rate as of the Cut-off Date that is equal to or greater than

5.750% per annum.

Group 3 Senior Certificates: Class 3-A-1 and Class 20-IO

Certificates.

Group 4: The Group 4 Senior Certificates.

Group 4 Discount Mortgage Loan: A Group 4 Mortgage Loan with a Net

Mortgage Interest Rate as of the Cut-off Date that is less than 5.000% per

annum.

Group 4 Mortgage Loan: Each Mortgage Loan listed on Exhibit D-4

hereto.

Group 4 Premium Mortgage Loan: A Group 4 Mortgage Loan with a Net

Mortgage Interest Rate as of the Cut-off Date that is equal to or greater than

5.000% per annum.

Group 4 Senior Certificates: Class 4-A-1, Class 15-IO and Class

15-PO Certificates.

Group 5: The Group 5 Senior Certificates.

Group 5 Discount Mortgage Loan: A Group 5 Mortgage Loan with a Net

Mortgage Interest Rate as of the Cut-off Date that is less than 6.500% per

annum.

Group 5 Mortgage Loan: Each Mortgage Loan listed on Exhibit D-5

hereto.

Group 5 Premium Mortgage Loan: A Group 5 Mortgage Loan with a Net

Mortgage Interest Rate as of the Cut-off Date that is equal to or greater than

6.500% per annum.

Group 5 Senior Certificates: Class 5-A-1, Class 5-IO and Class 5-PO

Certificates.

Group Subordinate Amount: With respect to any Distribution Date and

any Loan Group, the excess of the Pool Stated Principal Balance (Non-PO Portion)

for such Loan Group over the aggregate Class Certificate Balance of the Senior

Certificates (but not the Class 15-PO and Class 5-PO Certificates) of the

Related Group immediately prior to such date.

Holder: A Certificateholder.

Independent: When used with respect to any specified Person means

such a Person who (i) is in fact independent of the Depositor and the Servicer,

(ii) does not have any direct financial interest or any material indirect

financial interest in the Depositor or the Servicer or in an affiliate of either

of them, and (iii) is not connected with the Depositor or the Servicer as an

officer, employee, promoter, underwriter, trustee, partner, director or person

performing similar functions.

Indirect Depository Participant: A broker, dealer, bank or other

financial institution or other Person maintaining a custodial relationship with

a Depository Participant.

Initial Class Certificate Balance: As to each Class of Certificates

(other than the Class 1-A-9, Class 1-A-12, Class 1-A-15, Class 5-IO, Class

20-IO, Class 15-IO, Class 30-IO and Class X-PO Certificates), the Class

Certificate Balance set forth in the Preliminary Statement. The Class 1-A-9,

Class 1-A-12, Class 1-A-15, Class 30-IO, Class 20-IO, Class 15-IO and Class 5-IO

Certificates are Interest-Only Certificates and have no Initial Class

Certificate Balance. The Initial Class Certificate Balance of the Class X-PO

Certificates is the sum of the Initial Component Balances for the Class 1-X-PO,

Class 2-X-PO and Class 3-X-PO Components.

Initial Component Balance: As to each PO Component, the Component

Balance set forth in the Preliminary Statement. The Class IO Components are

interest-only Components and have no Initial Component Balance.

Initial Component Notional Amount: As to each Class IO Component,

the Component Notional Amount set forth in the Preliminary Statement.

Initial Notional Amount: As to each Class of Interest-Only

Certificates (other than the Class 30-IO Certificates), the Notional Amount set

forth in the Preliminary Statement. As to the Class 30-IO Certificates, the sum

of the Initial Component Notional Amounts for the Class 1-30-IO and Class

2-30-IO Components.

Insurance Policy: With respect to any Mortgage Loan included in the

Trust Estate, any related insurance policy, including all riders and

endorsements thereto in effect, including any replacement policy or policies for

any Insurance Policies.

Insurance Proceeds: Proceeds paid by an insurer pursuant to any

Insurance Policy, in each case other than any amount included in such Insurance

Proceeds in respect of Insured Expenses.

Insured Expenses: Expenses covered by an Insurance Policy or any

other insurance policy with respect to the Mortgage Loans.

Interest Accrual Period: As to any Distribution Date and each Class

of Certificates (other than the Class 1-A-14, Class 1-A-15, Class X-PO, Class

5-PO, Class 15-PO and Class 30-IO Certificates) and each Class IO Component, the

period from and including the first day of the calendar month preceding the

calendar month of such Distribution Date to but not including the first day of

the calendar month of such Distribution Date. As to any Distribution Date and

the Class 1-A-14 and Class 1-A-15 Certificates, the period from and including

the 25th day of the calendar month preceding the calendar month in which such

Distribution Date occurs and ending on the 24th day of the calendar month in

which such Distribution Date occurs.

Interest Distribution Amount: For any Distribution Date and each

interest- bearing Class (other than the Class 30-IO Certificates), the sum of

(i) the Accrued Certificate Interest, subject to reduction pursuant to Section

5.02(c) and (ii) any Class Unpaid Interest Shortfall for such Class. For any

Distribution Date and the Class 30-IO Certificates, the sum of the Component

Interest Distribution Amounts for the Class 30-IO Components.

Interest-Only Certificates: Any Class of Certificates entitled to

distributions of interest, but no distributions of principal. The Class 1-A-9,

Class 1-A-12, Class 1-A-15, Class 30-IO, Class 20-IO, Class 15-IO and Class 5-IO

Certificates are the only Classes of Interest-Only Certificates.

Interest Settlement Rate: As defined in Section 5.09.

LIBOR: As to any Distribution Date, the arithmetic mean of the

London Interbank offered rate quotations for one-month U.S. Dollar deposits, as

determined by the Trustee in accordance with Section 5.09.

LIBOR Business Day: Any Business Day on which banks are open for

dealing in foreign currency and exchange in London, England or the City of New

York.

LIBOR Certificates: Both of the Class 1-A-14 and Class 1-A-15

Certificates.

Liquidated Mortgage Loan: With respect to any Distribution Date, a

defaulted Mortgage Loan (including any REO Property) that was liquidated in the

calendar month preceding the month of such Distribution Date and as to which the

Servicer has certified (in accordance with this Agreement) that it has received

all proceeds it expects to receive in connection with the liquidation of such

Mortgage Loan including the final disposition of an REO Property.

Liquidation Proceeds: Amounts, including Insurance Proceeds,

received in connection with the partial or complete liquidation of defaulted

Mortgage Loans, whether through trustee's sale, foreclosure sale or otherwise or

amounts received in connection with any condemnation or partial release of a

Mortgaged Property and any other proceeds received in connection with an REO

Property, less the sum of related unreimbursed Servicing Fees and Advances.

Loan Group: Any of Loan Group 1, Loan Group 2, Loan Group 3, Loan

Group 4 or Loan Group 5.

Loan Group 1: The Group 1 Mortgage Loans.

Loan Group 2: The Group 2 Mortgage Loans.

Loan Group 2 Senior Percentage: With respect to any Distribution

Date, the percentage, carried six places rounded up, obtained by dividing the

aggregate Class Certificate Balance of the Group 2 Senior Certificates (but not

the Class 2-X-PO Component) immediately prior to such Distribution Date by the

aggregate Pool Stated Principal Balance (Non-PO Portion) of the Loan Group 2

with respect to such Distribution Date.

Loan Group 3: The Group 3 Mortgage Loans.

Loan Group 4: The Group 4 Mortgage Loans.

Loan Group 5: The Group 5 Mortgage Loans.

Loan Group 5 Senior Percentage: With respect to any Distribution

Date, the percentage, carried six places rounded up, obtained by dividing the

aggregate Class Certificate Balance of the Group 5 Senior Certificates (but not

the Class 5-PO Certificates) immediately prior to such Distribution Date by the

aggregate Pool Stated Principal Balance (Non-PO Portion) of Loan Group 5 with

respect to such Distribution Date.

Loan-to-Value Ratio: With respect to any Mortgage Loan and any date

of determination, the fraction, expressed as a percentage, the numerator of

which is the outstanding principal balance of the related Mortgage Loan at the

date of determination and the denominator of which is the Appraised Value of the

related Mortgaged Property.

Lower-Tier Distribution Amount: As defined in Section 5.02(a).

Lower-Tier REMIC: As defined in the Preliminary Statement, the

assets of which consist of the Mortgage Loans, such amounts as shall from time

to time be held in the Certificate Account (other than amounts held in respect

of the Middle-Tier Certificate Sub-Account or the Upper-Tier Certificate

Sub-Account), the insurance policies, if any, relating to a Mortgage Loan and

property which secured a Mortgage Loan and which has been acquired by

foreclosure or deed in lieu of foreclosure.

MERS: As defined in Section 2.01(b)(iii).

Middle-Tier Certificate Sub-Account: The sub-account of the

Certificate Account designated by the Trustee pursuant to Section 3.08(f).

Middle-Tier Distribution Amount: As defined in Section 5.02(a).

Middle-Tier REMIC: As defined in the Preliminary Statement, the

assets of which consist of the Uncertificated Lower-Tier Interests and such

amounts as shall from time to time be deemed held in the Middle-Tier Certificate

Sub-Account.

Monthly Covered Amount: As defined in the Mortgage Loan Purchase

Agreement.

Monthly Form 8-K: As defined in Section 3.22(a).

Monthly Payment: The scheduled monthly payment on a Mortgage Loan

due on any Due Date allocable to principal and/or interest on such Mortgage Loan

which, unless otherwise specified herein, shall give effect to any related Debt

Service Reduction and any Deficient Valuation that affects the amount of the

monthly payment due on such Mortgage Loan or the Monthly Covered Amount

representing such Scheduled Monthly Payment.

Mortgage: The mortgage, deed of trust or other instrument creating a

first lien on a Mortgaged Property securing a Mortgage Note or creating a first

lien on a leasehold interest.

Mortgage File: The mortgage documents listed in Section 2.01

pertaining to a particular Mortgage Loan.

Mortgage Interest Rate: As to any Mortgage Loan, the per annum rate

of interest at which interest accrues on the principal balance of such Mortgage

Loan in accordance with the terms of the related Mortgage Note.

Mortgage Loan Purchase Agreement: The Mortgage Loan Purchase

Agreement, dated December 29, 2004, between Bank of America, as seller, and the

Depositor, as purchaser.

Mortgage Loan Schedule: The list of Mortgage Loans (as from time to

time amended by the Servicer to reflect the addition of Substitute Mortgage

Loans and the deletion of Defective Mortgage Loans pursuant to the provisions of

this Agreement) transferred to the Trustee as part of the Trust Estate and from

time to time subject to this Agreement, attached hereto as Exhibit D-1, Exhibit

D-2, Exhibit D-3, Exhibit D-4 and Exhibit D-5, setting forth the following

information with respect to each Mortgage Loan: (i) the Mortgage Loan

identifying number; (ii) a code indicating whether the Mortgaged Property is

owner-occupied; (iii) the property type for each Mortgaged Property; (iv) the

original months to maturity or the remaining months to maturity from the Cut-off

Date; (v) the Loan-to-Value Ratio at origination; (vi) the Mortgage Interest

Rate as of the Cut-off Date; (vii) the date on which the first Monthly Payment

was due on the Mortgage Loan, and, if such date is not the Due Date currently in

effect, such Due Date; (viii) the stated maturity date; (ix) the amount of the

Monthly Payment as of the Cut-off Date; (x) the paid-through date; (xi) the

original principal amount of the Mortgage Loan; (xii) the principal balance of

the Mortgage Loan as of the close of business on the Cut-off Date, after

application of payments of principal due on or before the Cut-off Date, whether

or not collected, and after deduction of any payments collected of scheduled

principal due after the Cut-off Date; (xiii) a code indicating the purpose of

the Mortgage Loan; (xiv) a code indicating the documentation style; (xv) the

Appraised Value; and (xvi) the closing date of such Mortgage Loan. With respect

to the Mortgage Loans in the aggregate, the Mortgage Loan Schedule shall set

forth the following information, as of the Cut-off Date: (i) the number of

Mortgage Loans; (ii) the current aggregate outstanding principal balance of the

Mortgage Loans; (iii) the weighted average Mortgage Interest Rate of the

Mortgage Loans; and (iv) the weighted average months to maturity of the Mortgage

Loans.

Mortgage Loans: Such of the mortgage loans transferred and assigned

to the Trustee pursuant to Section 2.01 as from time to time are held as a part

of the Trust Estate (including any Substitute Mortgage Loans and REO Property),

the Mortgage Loans originally so held being identified in the Mortgage Loan

Schedule.

Mortgage Note: The originally executed note or other evidence of

indebtedness evidencing the indebtedness of a Mortgagor under a Mortgage Loan,

together with all riders thereto and amendments thereof.

Mortgaged Property: The underlying property securing a Mortgage

Loan, which may include Co-op Shares or residential long-term leases.

Mortgagor: The obligor on a Mortgage Note.

Net Mortgage Interest Rate: As to any Mortgage Loan and Distribution

Date, such Mortgage Loan's Mortgage Interest Rate thereon on the first day of

the month preceding the month of the related Distribution Date reduced by (i)

the Servicing Fee Rate and (ii) the Trustee Fee Rate.

Non-PO Percentage: As to any Discount Mortgage Loan, a fraction

(expressed as a percentage), the numerator of which is the Net Mortgage Interest

Rate as of the Cut-off Date of such Discount Mortgage Loan and the denominator

of which is 5.500% for each Group 1 Discount Mortgage Loan, 5.750% for each

Group 2 Discount Mortgage Loan and Group 3 Discount Mortgage Loan, 5.000% for

each Group 4 Discount Mortgage Loan and 6.500% for each Group 5 Discount

Mortgage Loan. As to any Mortgage Loan that is not a Discount Mortgage Loan,

100%.

Non-PO Principal Amount: As to any Distribution Date and Loan Group,

the sum of (i) the sum of the applicable Non-PO Percentage of (a) the principal

portion of each Monthly Payment due on each Mortgage Loan in such Loan Group on

the related Due Date, (b) the Stated Principal Balance, as of the date of

repurchase, of each Mortgage Loan in such Loan Group that was repurchased by the

Depositor pursuant to this Agreement as of such Distribution Date, (c) any

Substitution Adjustment Amount in connection with a Defective Mortgage Loan in

such Loan Group received with respect to such Distribution Date, (d) any

Liquidation Proceeds allocable to recoveries of principal of Mortgage Loans in

such Loan Group that are not yet Liquidated Mortgage Loans received during the

calendar month preceding the month of such Distribution Date, (e) with respect

to each Mortgage Loan in such Loan Group that became a Liquidated Mortgage Loan

during the calendar month preceding the month of such Distribution Date, the

amount of Liquidation Proceeds (excluding Excess Proceeds) allocable to

principal received with respect to such Mortgage Loan during the calendar month

preceding the month of such Distribution Date and (f) all Principal Prepayments

on the Mortgage Loans in such Loan Group received during the calendar month

preceding the month of such Distribution Date; and (ii) the Non-PO Recovery for

such Distribution Date.

Non-PO Recovery: As to any Distribution Date and Loan Group, the

amount of all Recoveries received with respect to such Loan Group during the

calendar month preceding the month of such Distribution Date less the PO

Recovery with respect to such Loan Group for such Distribution Date.

Non-Supported Interest Shortfalls: As to any Distribution Date and

(i) the Crossed Loan Groups, the amount, if any, by which the aggregate of

Prepayment Interest Shortfalls for the Crossed Loan Groups exceeds Compensating

Interest for such Crossed Loan Groups for such Distribution Date, (ii) Loan

Group 2, the amount, if any, by which the aggregate of Prepayment Interest

Shortfalls for Loan Group 2 exceeds Compensating Interest for Loan Group 2 for

such Distribution Date and (iii) Loan Group 5, the amount, if any, by which the

aggregate of Prepayment Interest Shortfalls for Loan Group 5 exceeds

Compensating Interest for Loan Group 5 for such Distribution Date

Non-U.S. Person: A Person other than a U.S. Person.

Nonrecoverable Advance: Any portion of an Advance previously made or

proposed to be made in respect of a Mortgage Loan which has not been previously

reimbursed and which, in the good faith judgment of the Servicer, will not or,

in the case of a proposed Advance, would not be ultimately recoverable from the

related Mortgagor, related Liquidation Proceeds, or other recoveries in respect

of the related Mortgage Loan.

Notional Amount: With respect to: (i) the Class 1-A-9 Certificates

and any date of determination, the Class 1-A-9 Notional Amount, (ii) the Class

1-A-12 Certificates and any date of determination, the Class 1-A-12 Notional

Amount, (iii) the Class 1-A-15 Certificates and any date of determination, the

Class 1-A-15 Notional Amount, (iv) the Class 30-IO Certificates and any date of

determination, the Class 30-IO Notional Amount, (v) the Class 20-IO Certificates

and any date of determination, the Class 20-IO Notional Amount, (vi) the Class

15-IO Certificates and any date of determination, the Class 15-IO Notional

Amount, (vii) the Class 5-IO Certificates and any date of determination, the

Class 5-IO Notional Amount, (viii) the Class 1-30-IO Component and any date of

determination, the Class 1-30-IO Notional Amount and (ix) the Class 2-30-IO

Component and any date of determination, the Class 2-30-IO Notional Amount.

Offered Certificates: The Senior Certificates, Class X-B-1, Class

X-B-2, Class X-B-3, Class 2-B-1, Class 2-B-2, Class 2-B-3, Class 5-B-1, Class

5-B-2 and Class 5-B-3 Certificates.

Officer's Certificate: A certificate signed by the Chairman of the

Board, Vice Chairman of the Board, President or a Vice President and by the

Treasurer, the Secretary or one of the Assistant Treasurers or Assistant

Secretaries, or any other duly authorized officer of the Depositor or the

Servicer, as the case may be, and delivered to the Trustee.

Opinion of Counsel: A written opinion of counsel acceptable to the

Trustee, who may be counsel for the Depositor or the Servicer, except that any

opinion of counsel relating to the qualification of the Trust Estate as three

separate REMICs or compliance with the REMIC Provisions must be an opinion of

Independent counsel.

Original Fractional Interest: With respect to each of the following

Classes of Subordinate Certificates, the corresponding percentage described

below, as of the Closing Date:

Class X-B-1 1.20%

Class X-B-2 0.75%

Class X-B-3 0.45%

Class X-B-4 0.30%

Class X-B-5 0.15%

Class X-B-6 0.00%

Class 2-B-1 1.53%

Class 2-B-2 0.97%

Class 2-B-3 0.61%

Class 2-B-4 0.36%

Class 2-B-5 0.15%

Class 2-B-6 0.00%

Class 5-B-1 1.12%

Class 5-B-2 0.71%

Class 5-B-3 0.46%

Class 5-B-4 0.31%

Class 5-B-5 0.10%

Class 5-B-6 0.00%

Original Subordinate Certificate Balance: $12,470,967.00 for the

Class X-B Certificates, $3,723,707.00 for the Class 2-B Certificates and

$2,291,730.00 for Class 5-B Certificates.

OTS: The Office of Thrift Supervision.

Outstanding Mortgage Loan: As to any Due Date, a Mortgage Loan which

was not the subject of a Principal Prepayment in Full prior to such Due Date,

which did not become a Liquidated Mortgage Loan prior to such Due Date and which

was not purchased from the Trust prior to such Due Date pursuant to Section 2.02

or 2.04.

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: As to each Class of interest-bearing Certificates

(other than the Class 30-IO Certificates) and each Class 30-IO Component, the

per annum rate set forth or described in the Preliminary Statement.

Paying Agent: As defined in Section 9.13.

Percentage Interest: As to any Certificate, the percentage obtained

by dividing the initial Certificate Balance of such Certificate (or the initial

notional amount for Class 1-A-9, Class 1-A-12, Class 1-A-15, Class 30-IO, Class

20-IO, Class 15-IO and Class 5-IO Certificates) by the Initial Class Certificate

Balance or Initial Notional Amount, as applicable, of the Class of which such

Certificate is a part.

Periodic Advance: The payment required to be made by the Servicer

with respect to any Distribution Date pursuant to Section 3.20, the amount of

any such payment being equal to the aggregate of Monthly Payments (net of the

Servicing Fee) on the Mortgage Loans (including any REO Property) that were due

on the related Due Date and not received as of the close of business on the

related Determination Date, less the aggregate amount of any such delinquent

payments that the Servicer has determined would constitute a Nonrecoverable

Advance if advanced.

Permitted Investments: One or more of the following:

(i) obligations of or guaranteed as to principal and interest by the

United States, FHLMC, FNMA or any agency or instrumentality of the United

States when such obligations are backed by the full faith and credit of

the United States; provided that such obligations of FHLMC or FNMA shall

be limited to senior debt obligations and mortgage participation

certificates other than investments in mortgage-backed or mortgage

participation securities with yields evidencing extreme sensitivity to the

rate of principal payments on the underlying mortgages, which shall not

constitute Permitted Investments hereunder;

(ii) repurchase agreements on obligations specified in clause (i)

maturing not more than one month from the date of acquisition thereof with

a corporation incorporated under the laws of the United States or any

state thereof rated not lower than "A-1" by S&P and "F-1" by Fitch;

(iii) federal funds, certificates of deposit, demand deposits, time

deposits and bankers' acceptances (which shall each have an original

maturity of not more than 90 days and, in the case of bankers'

acceptances, shall in no event have an original maturity of more than 365

days or a remaining maturity of more than 30 days) denominated in United

States dollars of any U.S. depository institution or trust company

incorporated under the laws of the United States or any state thereof,

rated not lower than "A-1" by S&P and "F-1" by Fitch;

(iv) commercial paper (having original maturities of not more than

365 days) of any corporation incorporated under the laws of the United

States or any state thereof which is rated not lower than "A-1" by S&P and

"F-1" by Fitch;

(v) investments in money market funds (including funds of the

Trustee or its affiliates, or funds for which an affiliate of the Trustee

acts as advisor, as well as funds for which the Trustee and its affiliates

may receive compensation) rated either "AAAm" or "AAAm G" by S&P and "AAA"

by Fitch (if rated by Fitch) or otherwise approved in writing by each

Rating Agency; and

(vi) other obligations or securities that are acceptable to each

Rating Agency and, as evidenced by an Opinion of Counsel obtained by the

Servicer, will not affect the qualification of the Trust Estate as three

separate REMICs;

provided, however, that no instrument shall be a Permitted Investment if it

represents either (a) the right to receive only interest payments with respect

to the underlying debt instrument or (b) the right to receive both principal and

interest payments derived from obligations underlying such instrument and the

principal and interest with respect to such instrument provide a yield to

maturity greater than 120% of the yield to maturity at par of such underlying

obligations.

Permitted Transferee: Any Person other than (i) the United States,

or any State or any political subdivision thereof, or any agency or

instrumentality of any of the foregoing, (ii) a foreign government,

international organization or any agency or instrumentality of either of the

foregoing, (iii) an organization which is exempt from tax imposed by Chapter 1

of the Code (including the tax imposed by Section 511 of the Code on unrelated

business taxable income) (except certain farmers' cooperatives described in Code

Section 521), (iv) rural electric and telephone cooperatives described in Code

Section 1381(a)(2)(C), (v) a Person with respect to whom the income on a

Residual Certificate is allocable to a foreign permanent establishment or fixed

base, within the meaning of an applicable income tax treaty, of such Person or

any other Person, and (vi) any other Person so designated by the Servicer based

on an Opinion of Counsel to the effect that any transfer to such Person may

cause the Trust or any other Holder of a Residual Certificate to incur tax

liability that would not be imposed other than on account of such transfer. The

terms "United States," "State" and "international organization" shall have the

meanings set forth in Code Section 7701 or successor provisions.

Person: Any individual, corporation, limited liability company,

partnership, joint venture, association, joint-stock company, trust,

unincorporated organization or government or any agency or political subdivision

thereof.

Physical Certificates: The Class 1-A-R, Class 1-A-MR, Class 1-A-LR,

Class X-B-4, Class X-B-5, Class X-B-6, Class 2-B-4, Class 2-B-5, Class 2-B-6,

Class 5-B-4, Class 5-B-5 and Class 5-B-6 Certificates.

Plan: As defined in Section 6.02(e).

PO Component: Any of the Class 1-X-PO Component, Class 2-X-PO

Component or Class 3-X-PO Component.

PO Deferred Amount: As to any Distribution Date and each PO

Component, the sum of the amounts by which the Component Balance of such PO

Component will be reduced on such Distribution Date or has been reduced on prior

Distribution Dates as a result of Section 5.03(b) less the sum of (a) the PO

Recoveries with respect to the Related Loan Group for prior Distribution Dates

and (b) the amounts distributed to such PO Component pursuant to Section

5.02(a)(iii) on prior Distribution Dates. As to any Distribution Date and the

Class 15-PO Certificates, the sum of the amounts by which the Class Certificate

Balance of such Class 15-PO Certificates will be reduced on such Distribution

Date or has been reduced on prior Distribution Dates as a result of Section

5.03(b) less the sum of (a) the PO Recoveries with respect to Loan Group 4 for

prior Distribution Dates and (b) the amounts distributed to such Class 15-PO

Certificates pursuant to Section 5.02(a)(iii) on prior Distribution Dates. As to

any Distribution Date and the Class 5-PO Certificates, the sum of the amounts by

which the Class Certificate Balance of such Class 5-PO Certificates will be

reduced on such Distribution Date or has been reduced on prior Distribution

Dates as a result of Section 5.03(b) less the sum of (a) the PO Recoveries with

respect to Loan Group 5 for prior Distribution Dates and (b) the amounts

distributed to such Class 5-PO Certificates pursuant to Section 5.02(a)(iv) on

prior Distribution Dates.

PO Percentage: As to any Discount Mortgage Loan, 100% minus the

Non-PO Percentage for such Mortgage Loan. As to any Mortgage Loan that is not a

Discount Mortgage Loan, 0%.

PO Principal Amount: As to any Distribution Date and Loan Group, the

sum of the applicable PO Percentage of (a) the principal portion of each Monthly

Payment due on each Mortgage Loan in such Loan Group on the related Due Date,

(b) the Stated Principal Balance, as of the date of repurchase, of each Mortgage

Loan in such Loan Group that was repurchased by the Depositor pursuant to this

Agreement as of such Distribution Date, (c) any Substitution Adjustment Amount

in connection with any Defective Mortgage Loan in such Loan Group received with

respect to such Distribution Date, (d) any Liquidation Proceeds allocable to

recoveries of principal of Mortgage Loans in such Loan Group that are not yet

Liquidated Mortgage Loans received during the calendar month preceding the month

of such Distribution Date, (e) with respect to each Mortgage Loan in such Loan

Group that became a Liquidated Mortgage Loan during the calendar month preceding

the month of such Distribution Date, the amount of Liquidation Proceeds

(excluding Excess Proceeds) allocable to principal received with respect to such

Mortgage Loan during the calendar month preceding the month of such Distribution

Date with respect to such Mortgage Loan and (f) all Principal Prepayments

received on the Mortgage Loans in such Loan Group received during the calendar

month preceding the month of such Distribution Date.

PO Recovery. As to any Distribution Date and Loan Group, the lesser

of (a) (i) in the case of Group 1, Group 2 and Group 3, the PO Deferred Amount

for the Class X-PO Component of the Related Group for such Distribution Date,

(ii) in the case of Group 4, the PO Deferred Amount for the Class 15-PO

Certificates for such Distribution Date and (iii) in the case of Group 5, the PO

Deferred Amount for the Class 5-PO Certificates for such Distribution Date and

(b) an amount equal to the sum as to each Mortgage Loan in such Loan Group as to

which there has been a Recovery received during the calendar month preceding the

month of such Distribution Date, of the product of (x) the PO Percentage with

respect to such Mortgage Loan and (y) the amount of the Recovery with respect to

such Mortgage Loan.

Pool Distribution Amount: As to any Distribution Date and Loan

Group, the excess of (a) the sum of (i) the aggregate of (A) the interest

portion of any Monthly Payment on a Mortgage Loan in such Loan Group (net of the

Servicing Fee) and the principal portion of any Monthly Payment on a Mortgage

Loan in such Loan Group due on the Due Date in the month in which such

Distribution Date occurs and which is received prior to the related

Determination Date (or in the case of any Monthly Covered Amount, the related

Remittance Date) and (B) all Periodic Advances and payments of Compensating

Interest allocable to such Loan Group in respect of such Loan Group and

Distribution Date deposited to the Servicer Custodial Account pursuant to

Section 3.08(b)(vii); (ii) all Liquidation Proceeds received on the Mortgage

Loans in such Loan Group during the preceding calendar month and deposited to

the Servicer Custodial Account pursuant to Section 3.08(b)(iii); (iii) all

Principal Prepayments (other than Total Covered Amounts) received on the

Mortgage Loans in such Loan Group during the month preceding the month of such

Distribution Date and deposited to the Servicer Custodial Account pursuant to

Section 3.08(b)(i) during such period and all Total Covered Amounts received and

deposited in the Servicer Custodial Account by the related Remittance Date; (iv)

in connection with Defective Mortgage Loans in such Loan Group, as applicable,

the aggregate of the Repurchase Prices and Substitution Adjustment Amounts

deposited on the related Remittance Date pursuant to Section 3.08(b)(vi); (v)

any other amounts in the Servicer Custodial Account deposited therein pursuant

to Sections 3.08(b)(iv), (v) and (ix) in respect of such Distribution Date and

such Loan Group; (vi) any Reimbursement Amount required to be included pursuant

to Section 5.02(a); and (vii) any Non-PO Recovery with respect to such

Distribution Date over (b) any (i) amounts permitted to be withdrawn from the

Servicer Custodial Account pursuant to clauses (i) through (vii), inclusive, of

Section 3.11(a) in respect of such Loan Group and (ii) amounts permitted to be

withdrawn from the Certificate Account pursuant to clauses (i) and (ii) of

Section 3.11(b) in respect of such Loan Group.

Pool Stated Principal Balance: As to any Distribution Date and Loan

Group, the aggregate Stated Principal Balances of all Mortgage Loans in such

Loan Group that were Outstanding Mortgage Loans immediately following the Due

Date in the month preceding the month in which such Distribution Date occurs.

Pool Stated Principal Balance (Non-PO Portion): As to any

Distribution Date and Loan Group, the sum for each Mortgage Loan in such Loan

Group of the product of (a) the Non-PO Percentage of such Mortgage Loan and (b)

the Stated Principal Balance of such Mortgage Loan that was an Outstanding

Mortgage Loan immediately following the Due Date in the month preceding the

month in which such Distribution Date occurs.

Premium Mortgage Loan: Any Group 1 Premium Mortgage Loan, Group 2

Premium Mortgage Loan, Group 3 Premium Mortgage Loan, Group 4 Premium Mortgage

Loan or Group 5 Premium Mortgage Loan.

Prepayment Interest Shortfall: As to any Distribution Date and each

Mortgage Loan subject to a Principal Prepayment received during the calendar

month preceding such Distribution Date, the amount, if any, by which one month's

interest at the related Mortgage Interest Rate (net of the Servicing Fee) on

such Principal Prepayment exceeds the amount of interest paid in connection with

such Principal Prepayment.

Primary Insurance Policy: Each policy of primary mortgage guaranty

insurance or any replacement policy therefor with respect to any Mortgage Loan,

in each case issued by an insurer acceptable to FNMA or FHLMC.

Principal Only Certificates: Any Class of Certificates entitled to

distributions of principal, but to no distributions of interest. The Class X-PO,

Class 5-PO and Class 15-PO Certificates are the only Principal Only

Certificates.

Principal Prepayment: Any payment or other recovery of principal on

a Mortgage Loan (other than Liquidation Proceeds) which is received in advance

of its scheduled Due Date and is not accompanied by an amount of interest

representing scheduled interest due on any date or dates in any month or months

subsequent to the month of prepayment including the principal portion of any

Total Covered Amount.

Principal Prepayment in Full: Any Principal Prepayment of the entire

principal balance of a Mortgage Loan.

Priority Amount: As to any Distribution Date, the lesser of (i) the

sum of the Class Certificate Balances of the Class 1-A-1, Class 1-A-2, Class

1-A-4 and Class 1-A-8 Certificates and (ii) the product of (a) the Non-PO

Principal Amount for Loan Group 1, (b) the Shift Percentage and (c) the Priority

Percentage.

Priority Percentage: As to any Distribution Date, the percentage

equivalent (carried to six places rounded up) of a fraction the numerator of

which is the sum of the Class Certificate Balances of the Class 1-A-1, Class

1-A-2, Class 1-A-4 and Class 1-A-8 Certificates immediately prior to such date

and the denominator of which is the Pool Stated Principal Balance (Non-PO

Portion) for Loan Group 1.

Private Certificates: The Class X-B-4, Class X-B-5, Class X-B-6,

Class 2-B-4, Class 2-B-5, Class 2-B-6, Class 5-B-4, Class 5-B-5 and Class 5-B-6

Certificates.

Pro Rata Share: As to any Distribution Date and any Class of Class

X-B Certificates, Class 2-B Certificates or Class 5-B Certificates, as

applicable, that is not a Restricted Class, the portion of the Subordinate

Principal Distribution Amounts allocable to such Class, equal to the product of

the Subordinate Principal Distribution Amounts for the Class X-B Certificates,

Class 2-B Certificates or Class 5-B Certificates, as the case may be, for such

Distribution Date and a fraction, the numerator of which is the related Class

Certificate Balance thereof and the denominator of which is the aggregate Class

Certificate Balance of the Class X-B Certificates, Class 2-B Certificates or

Class 5-B Certificates, as applicable, that are not Restricted Classes. The Pro

Rata Share of a Restricted Class shall be 0%.

Qualified Appraiser: An appraiser of a Mortgaged Property duly

appointed by the originator of the related Mortgage Loan, who had no interest,

direct or indirect, in such Mortgaged Property or in any loan made on the

security thereof, whose compensation is not affected by the approval or

disapproval of the related Mortgage Loan and who met the minimum qualifications

of FNMA or FHLMC.

Rate Determination Date: As to any Class of LIBOR Certificates, the

second LIBOR Business Day prior to the beginning of the applicable Interest

Accrual Period for such Class and such Distribution Date.

Rating Agency: Each of Fitch and S&P. If either such organization or

a successor is no longer in existence, "Rating Agency" shall be such nationally

recognized statistical rating organization, or other comparable Person, as is

designated by the Depositor, notice of which designation shall be given to the

Trustee. References herein to a given rating or rating category of a Rating

Agency shall mean such rating category without giving effect to any modifiers.

Realized Loss: With respect to each Liquidated Mortgage Loan, an

amount as of the date of such liquidation, equal to (i) the unpaid principal

balance of the Liquidated Mortgage Loan as of the date of such liquidation, plus

(ii) interest at the Net Mortgage Interest Rate from the Due Date as to which

interest was last paid or advanced (and not reimbursed) to Certificateholders up

to the Due Date in the month in which Liquidation Proceeds are required to be

distributed on the Stated Principal Balance of such Liquidated Mortgage Loan

from time to time, minus (iii) the Liquidation Proceeds, if any, received during

the month in which such liquidation occurred, to the extent applied as

recoveries of interest at the Net Mortgage Interest Rate and to principal of the

Liquidated Mortgage Loan. With respect to each Mortgage Loan that has become the

subject of a Deficient Valuation, if the principal amount due under the related

Mortgage Note has been reduced, the difference between the principal balance of

the Mortgage Loan outstanding immediately prior to such Deficient Valuation and

the principal balance of the Mortgage Loan as reduced by the Deficient

Valuation. With respect to each Mortgage Loan that has become the subject of a

Debt Service Reduction and any Distribution Date, the amount, if any, by which

the principal portion of the related Monthly Payment has been reduced.

Record Date: The last day of the month (or, if such day is not a

Business Day, the preceding Business Day) preceding the month of the related

Distribution Date.

Recovery: Any amount received on a Mortgage Loan subsequent to such

Mortgage Loan being determined to be a Liquidated Mortgage Loan.

Refinance Mortgage Loan: Any Mortgage Loan the proceeds of which

were not used to purchase the related Mortgaged Property.

Regular Certificates: As defined in the Preliminary Statement

hereto.

Reimbursement Amount: As defined in Section 2.04.

Related Group: For Loan Group 1, Group 1; for Loan Group 2, Group 2

and the Class 2-B Certificates; for Loan Group 3, Group 3; for Loan Group 4,

Group 4; for Loan Group 5, Group 5 and the Class 5-B Certificates, for the

Crossed Loan Groups, Group 1, Group 3 and Group 4 and the Class X-B

Certificates.

Related Loan Group: For Group 1, Loan Group 1; for Group 2, Loan

Group 2; for Group 3, Loan Group 3; for Group 4, Loan Group 4; for Group 5, Loan

Group 5, for the Class X-B Certificates, the Crossed Loan Groups, for the Class

2-B Certificates, Loan Group 2 and for the Class 5-B Certificates, Loan Group 5.

Relief Act: The Servicemembers Civil Relief Act, as it may be

amended from time to time.

Relief Act Reduction: With respect to any Distribution Date, for any

Mortgage Loan as to which there has been a reduction in the amount of interest

collectible thereon for the most recently ended calendar month as a result of

the application of the Relief Act or comparable state legislation, the amount,

if any, by which (i) interest collectible on such Mortgage Loan for the most

recently ended calendar month is less than (ii) interest accrued pursuant to the

terms of the Mortgage Note on the same principal amount and for the same period

as the interest collectible on such Mortgage Loan for the most recently ended

calendar month.

REMIC: A "real estate mortgage investment conduit" within the

meaning of Section 860D of the Code.

REMIC Certificate Maturity Date: The "latest possible maturity date"

of the Regular Certificates and the Components as that term is defined in

Section 2.07.

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 promulgated thereunder, as the foregoing may be in effect from

time to time, as well as provisions of applicable state laws.

Remittance Date: As to any Distribution Date, by 2:00 p.m. Eastern

time on the Business Day immediately preceding such Distribution Date.

REO Disposition Period: As defined in Section 3.14.

REO Proceeds: Proceeds, net of any related expenses of the Servicer,

received in respect of any REO Property (including, without limitation, proceeds

from the rental of the related Mortgaged Property) which are received prior to

the final liquidation of such Mortgaged Property.

REO Property: A Mortgaged Property acquired by the Servicer on

behalf of the Trust through foreclosure or deed-in-lieu of foreclosure in

connection with a defaulted Mortgage Loan.

Repurchase Price: As to any Defective Mortgage Loan repurchased on

any date pursuant to Sections 2.02 or 2.04, an amount equal to the sum of (i)

the unpaid principal balance thereof and (ii) the unpaid accrued interest

thereon at the applicable Mortgage Interest Rate from the Due Date to which

interest was last paid by the Mortgagor to the first day of the month following

the month in which such Mortgage Loan became eligible to be repurchased.

Request for Release: The Request for Release submitted by the

Servicer to the Trustee or the Custodian on behalf of the Trustee, substantially

in the form of Exhibit E.

Required Insurance Policy: With respect to any Mortgage Loan, any

insurance policy which is required to be maintained from time to time under this

Agreement in respect of such Mortgage Loan.

Residual Certificates: The Class 1-A-R, Class 1-A-MR or Class 1-A-LR

Certificate.

Responsible Officer: When used with respect to the Trustee, any

officer of the Corporate Trust Department of the Trustee, including any Senior

Vice President, any Vice President, any Assistant Vice President, any Assistant

Secretary, any Trust Officer or Assistant Trust Officer, or any other officer of

the Trustee customarily performing functions similar to those performed by any

of the above designated officers and having responsibility for the

administration of this Agreement.

Restricted Classes: As defined in Section 5.02(d).

S&P: Standard & Poor's, a division of The McGraw-Hill Companies,

Inc., or any successor thereto.

Seller: Bank of America, a national banking association, or its

successor in interest, as seller of the Mortgage Loans under the Mortgage Loan

Purchase Agreement.

Senior Certificates: Any of the Group 1 Senior Certificates, Group 2

Senior Certificates, Group 3 Senior Certificates, Group 4 Senior Certificates,

Group 5 Senior Certificates, Class X-PO and Class 30-IO Certificates.

Senior Credit Support Depletion Date: As to each of the Crossed

Groups, the date on which the aggregate Class Certificate Balance of the Class

X-B Certificates is reduced to zero, as to Loan Group 2, the date on which the

aggregate Class Certificate Balance of the Class 2-B Certificates is reduced to

zero, and as to Loan Group 5, the date on which the aggregate Class Certificate

Balance of the Class 5-B Certificates is reduced to zero.

Senior Percentage: With respect to any Distribution Date and Loan

Group, the percentage, carried six places rounded up, obtained by dividing (i)

the aggregate Class Certificate Balance of the Senior Certificates of the

Related Group immediately prior to such Distribution Date, by (ii) the Pool

Stated Principal Balance (Non-PO Portion) of such Loan Group immediately prior

to such Distribution Date.

Senior Prepayment Percentage: For any Distribution Date and Loan

Group during the five years beginning on the first Distribution Date, 100%. The

Senior Prepayment Percentage for any Loan Group for any Distribution Date

occurring on or after the fifth anniversary of the first Distribution Date will,

except as provided herein, be as follows: for any Distribution Date in the first

year thereafter, the Senior Percentage for such Loan Group plus 70% of the

Subordinate Percentage for such Loan Group for such Distribution Date; for any

Distribution Date in the second year thereafter, the Senior Percentage for such

Loan Group plus 60% of the Subordinate Percentage for such Loan Group for such

Distribution Date; for any Distribution Date in the third year thereafter, the

Senior Percentage for such Loan Group plus 40% of the Subordinate Percentage for

such Loan Group for such Distribution Date; for any Distribution Date in the

fourth year thereafter, the Senior Percentage for such Loan Group plus 20% of

the Subordinate Percentage for such Loan Group for such Distribution Date; and

for any Distribution Date in the fifth or later years thereafter, the Senior

Percentage for such Loan Group for such Distribution Date (unless on any of the

foregoing Distribution Dates (i) the Crossed Group Total Senior Percentage

exceeds the initial Crossed Group Total Senior Percentage, in which case the

Senior Prepayment Percentage for the Crossed Loan Groups for such Distribution

Date will once again equal 100%, (ii) the Group 2 Total Senior Percentage

exceeds the initial Group 2 Total Senior Percentage, in which case the Senior

Prepayment Percentage for the Loan Group 2 for such Distribution Date will once

again equal 100% and (iii) the Group 5 Total Senior Percentage exceeds the

initial Group 5 Total Senior Percentage, in which case the Senior Prepayment

Percentage for Loan Group 5 for such Distribution Date will once again equal

100%. Notwithstanding the foregoing, no decrease in the Senior Prepayment

Percentage for any Crossed Loan Group will occur unless both of the Senior Step

Down Conditions for the Crossed Loan Groups are satisfied, no decrease in the

Senior Prepayment Percentage for Loan Group 2 will occur unless both of the

Senior Step Down Conditions for Loan Group 2 are satisfied, and no decrease in

the Senior Prepayment Percentage for Loan Group 5 will occur unless both of the

Senior Step Down Conditions for Loan Group 5 are satisfied.

Senior Principal Distribution Amount: As to any Distribution Date

and Loan Group, the sum of (i) the Senior Percentage for such Loan Group of the

applicable Non-PO Percentage of the amounts described in clauses (i) (a) through

(d) of the definition of "Non-PO Principal Amount" for such Distribution Date

and Loan Group and (ii) the Senior Prepayment Percentage for such Loan Group of

(1) the applicable Non-PO Percentage of the amounts described in clauses(i) (e)

and (f) and (2) the amount described in clause (ii) of the definition of "Non-PO

Principal Amount" for such Distribution Date and Loan Group.

Senior Step Down Conditions: As of any Distribution Date and a

Crossed Loan Group as to which any decrease in the Senior Prepayment Percentage

for any Crossed Loan Group applies, (i) the outstanding principal balance of all

Mortgage Loans in such Loan Groups (including, for this purpose, any Mortgage

Loans in foreclosure, any REO Property and any Mortgage Loan for which the

Mortgagor has filed for bankruptcy after the Closing Date) delinquent 60 days or

more (averaged over the preceding six-month period), as a percentage of the

aggregate Class Certificate Balance of the Class X-B Certificates, is not equal

to or greater than 50% or (ii) cumulative Realized Losses with respect to the

Mortgage Loans in such Loan Groups as of the applicable Distribution Date do not

exceed the percentages of the Original Subordinate Certificate Balance for the

Class X-B Certificates set forth below:

Percentage of

Original Subordinate

Distribution Date Occurring Certificate Balance

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

January 2010 through December 2010 30%

January 2011 through December 2011 35%

January 2012 through December 2012 40%

January 2013 through December 2013 45%

January 2014 and thereafter 50%

As of any Distribution Date and Loan Group 2 as to which any

decrease in the Senior Prepayment Percentage for Loan Group 2 applies, (i) the

outstanding principal balance of all Mortgage Loans in such Loan Group

(including, for this purpose, any Mortgage Loans in foreclosure, any REO

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

after the Closing Date) delinquent 60 days or more (averaged over the preceding

six-month period), as a percentage of the aggregate Class Certificate Balance of

the Class 2-B Certificates, is not equal to or greater than 50% or (ii)

cumulative Realized Losses with respect to the Mortgage Loans in such Loan Group

as of the applicable Distribution Date do not exceed the percentages of the

Original Subordinate Certificate Balance for the Class 2-B Certificates set

forth below:

Percentage of

Original Subordinate

Distribution Date Occurring Certificate Balance

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

January 2010 through December 2010 30%

January 2011 through December 2011 35%

January 2012 through December 2012 40%

January 2013 through December 2013 45%

January 2014 and thereafter 50%

As of any Distribution Date and Loan Group 5 as to which any

decrease in the Senior Prepayment Percentage for Loan Group 5 applies, (i) the

outstanding principal balance of all Mortgage Loans in such Loan Group

(including, for this purpose, any Mortgage Loans in foreclosure, any REO

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

after the Closing Date) delinquent 60 days or more (averaged over the preceding

six-month period), as a percentage of the aggregate Class Certificate Balance of

the Class 5-B Certificates, is not equal to or greater than 50% or (ii)

cumulative Realized Losses with respect to the Mortgage Loans in such Loan Group

as of the applicable Distribution Date do not exceed the percentages of the

Original Subordinate Certificate Balance for the Class 5-B Certificates set

forth below:

Percentage of

Original Subordinate

Distribution Date Occurring Certificate Balance

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

January 2010 through December 2010 30%

January 2011 through December 2011 35%

January 2012 through December 2012 40%

January 2013 through December 2013 45%

January 2014 and thereafter 50%

Servicer: Bank of America, N.A., a national banking association, or

its successor in interest, in its capacity as servicer of the Mortgage Loans, or

any successor servicer appointed as herein provided.

Servicer Advance Date: As to any Distribution Date, 11:30 a.m.,

Eastern time, on the Business Day immediately preceding such Distribution Date.

Servicer Custodial Account: The separate Eligible Account or

Accounts created and maintained by the Servicer pursuant to Section 3.08(b).

Servicer Custodial Account Reinvestment Income: For each

Distribution Date, all income and gains net of any losses realized since the

preceding Distribution Date from Permitted Investments of funds in the Servicer

Custodial Account.

Servicer's Certificate: The monthly report required by Section 4.01.

Servicing Advances: All customary, reasonable and necessary "out of

pocket" costs and expenses incurred in the performance by the Servicer of its

servicing obligations, including, but not limited to (i) the preservation,

restoration and protection of a Mortgaged Property, (ii) expenses reimbursable

to the Servicer pursuant to Section 3.14 and any enforcement or judicial

proceedings, including foreclosures, (iii) the management and liquidation of any

REO Property and (iv) compliance with the obligations under Section 3.12.

Servicing Compensation: With respect to each Distribution Date, the

sum of (i) the aggregate Servicing Fee for such Distribution Date subject to

reduction as provided in Section 3.17, (ii) any Ancillary Income, (iii) Excess

Proceeds for the preceding month and (iv) the Servicer Custodial Account

Reinvestment Income for such Distribution Date.

Servicing Fee: With respect to each Mortgage Loan and Distribution

Date, the amount of the fee payable to the Servicer, which shall, for such

Distribution Date, be equal to one-twelfth of the product of the Servicing Fee

Rate with respect to such Mortgage Loan and the Stated Principal Balance of such

Mortgage Loan. Such fee shall be payable monthly, computed on the basis of the

same Stated Principal Balance and period respecting which any related interest

payment on a Mortgage Loan is computed. The Servicer's right to receive the

Servicing Fee is limited to, and payable solely from, the interest portion

(including recoveries with respect to interest from Liquidation Proceeds and

other proceeds, to the extent permitted by Section 3.11) of related Monthly

Payments collected by the Servicer, or as otherwise provided under Section 3.11.

Servicing Fee Rate: With respect to each Mortgage Loan, 0.250% per

annum.

Servicing File: The items pertaining to a particular Mortgage Loan

referred to in Exhibit J hereto, and any additional documents required to be

added to the Servicing File pursuant to the Agreement.

Servicing Officer: Any officer of the Servicer involved in, or

responsible for, the administration and servicing of the Mortgage Loans whose

name appears on a list of servicing officers furnished to the Trustee by the

Servicer, as such list may from time to time be amended.

Servicing Transfer Costs: All reasonable costs and expenses incurred

by the Trustee in connection with the transfer of servicing from a predecessor

servicer, including, without limitation, any costs or expenses associated with

the complete transfer of all servicing data and the completion, correction or

manipulation of such servicing data as may be required by the Trustee to correct

any errors or insufficiencies in the servicing data or otherwise to enable the

Trustee to service the Mortgage Loans properly and effectively.

Shift Percentage: As to any Distribution Date, the percentage

indicated below:

Distribution Date Occurring In Shift Percentage

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

January 2005 through December 2009 0%

January 2010 through December 2010 30%

January 2011 through December 2011 40%

January 2012 through December 2012 60%

January 2013 through December 2013 80%

January 2014 and thereafter 100%

Similar Law: As defined in Section 6.02(e).

Stated Principal Balance: As to any Mortgage Loan and date, the

unpaid principal balance of such Mortgage Loan as of the Due Date immediately

preceding such date as specified in the amortization schedule at the time

relating thereto (before any adjustment to such amortization schedule by reason

of any moratorium or similar waiver or grace period) after giving effect to any

previous partial Principal Prepayments and Liquidation Proceeds allocable to

principal (other than with respect to any Liquidated Mortgage Loan) and to the

payment of principal due on such Due Date and irrespective of any delinquency in

payment by the related Mortgagor, and after giving effect to any Deficient

Valuation.

Subordinate Balance Ratio: As of any date of determination, the

ratio among the principal balances of the Class 1-LS Interest, the Class 3-LS

Interest and the Class 4-LS Interest, equal to the ratio among the Group

Subordinate Amount of Loan Group 1, the Group Subordinate Amount of Loan Group 3

and the Group Subordinate Amount of Loan Group 4.

Subordinate Certificates: The Class X-B, Class 2-B and Class 5-B

Certificates.

Subordinate Percentage: As of any Distribution Date and Loan Group,

100% minus the Senior Percentage for such Loan Group for such Distribution Date.

Subordinate Prepayment Percentage: As to any Distribution Date and

Loan Group, 100% minus the Senior Prepayment Percentage for such Loan Group for

such Distribution Date.

Subordinate Principal Distribution Amount: With respect to any

Distribution Date and Loan Group, an amount equal to the sum of (i) the

Subordinate Percentage for such Loan Group of the applicable Non-PO Percentage

of the amounts described in clauses (i) (a) through (d) of the definition of

"Non-PO Principal Amount" for such Distribution Date and Loan Group and (ii) the

Subordinate Prepayment Percentage of (1) the applicable Non-PO Percentage of the

amounts described in clauses (i) (e) and (f) and (2) the amount described in

clause (ii) of the definition of "Non-PO Principal Amount" for such Distribution

Date and Loan Group.

Subservicer: Any Person with which the Servicer has entered into a

Subservicing Agreement and which satisfies the requirements set forth therein.

Subservicing Agreement: Any subservicing agreement (which, in the

event the Subservicer is an affiliate of the Servicer, need not be in writing)

between the Servicer and any Subservicer relating to servicing and/or

administration of certain Mortgage Loans as provided in Section 3.02.

Substitute Mortgage Loan: A Mortgage Loan substituted for a

Defective Mortgage Loan which must, on the date of such substitution (i) have a

Stated Principal Balance, after deduction of the principal portion of the

Monthly Payment due in the month of substitution, not in excess of, and not more

than 10% less than, the Stated Principal Balance of the Defective Mortgage Loan;

(ii) have a Net Mortgage Interest Rate equal to that of the Defective Mortgage

Loan; (iii) have a Loan-to-Value Ratio not higher than that of the Defective

Mortgage Loan; (iv) have a remaining term to maturity not greater than (and not

more than one year less than) that of the Defective Mortgage Loan; and (v)

comply with each Mortgage Loan representation and warranty set forth in this

Agreement relating to the Defective Mortgage Loan. More than one Substitute

Mortgage Loan may be substituted for a Defective Mortgage Loan if such

Substitute Mortgage Loans meet the foregoing attributes in the aggregate.

Substitution Adjustment Amount: As defined in Section 2.02.

Tax Matters Person: Any person designated as "tax matters person" in

accordance with Section 5.06 and the manner provided under Treasury Regulation

ss. 1.860F-4(d) and Treasury Regulation ss. 301.6231(a)(7)-1.

Telerate page 3750: As defined in Section 5.09.

Total Covered Amount: As defined in the Mortgage Loan Purchase

Agreement.

Treasury Regulations: The final and temporary regulations

promulgated under the Code by the U.S. Department of the Treasury.

Trust: The trust created by this Agreement.

Trust Estate: The corpus of the Trust created to the extent

described herein, consisting of the Mortgage Loans, such assets as shall from

time to time be identified as deposited in the Servicer Custodial Account or the

Certificate Account, in accordance with this Agreement, REO Property, the

Primary Insurance Policies, any other Required Insurance Policy, the right to

receive any BPP Mortgage Loan Payment and the right to receive amounts, if any,

payable on behalf of any Mortgagor from the Buy-Down Account relating to any

Buy-Down Mortgage Loan. The Buy-Down Account shall not be part of the Trust

Estate.

Trustee: Wells Fargo Bank, N.A., and its successors-in-interest and,

if a successor trustee is appointed hereunder, such successor, as trustee.

Trustee Fee: As to any Distribution Date and Loan Group, an amount

equal to one-twelfth of the Trustee Fee Rate multiplied by the aggregate Stated

Principal Balance of the Mortgage Loans in the Related Loan Group immediately

following the Due Date in the month preceding the month in which such

Distribution Date occurs.

Trustee Fee Rate: With respect to each Mortgage Loan, 0.0035% per

annum.

Uncertificated Lower-Tier Interest: A regular interest in the

Lower-Tier REMIC which is held as an asset of the Middle-Tier REMIC and is

entitled to monthly distributions as provided in Section 5.02(a) hereof. Any of

the Class 1-L Interest, Class 1-LS Interest, Class 1-LIO Interest, Class 1-LPO

Interest, Class 2-L Interest, Class 2-LIO Interest, Class 2-LPO Interest, Class

3-L Interest, Class 3-LS Interest, Class 3-LIO Interest, Class 3-LPO Interest,

Class 4-L Interest, Class 4-LS Interest, Class 4-LIO Interest, Class 4-LPO

Interest, Class 5-L Interest, Class 5-LIO Interest and Class 5-LPO Interest are

Uncertificated Lower-Tier Interests.

Uncertificated Middle-Tier Interest: A regular interest in the

Middle-Tier REMIC which is held as an asset of the Upper-Tier REMIC and is

entitled to monthly distributions as provided in Section 5.02(a) hereof. Any of

the Class 1-A-M1 Interest, Class 1-A-M4 Interest, Class 1-A-M10 Interest, Class

1-A-M13 Interest, Class 1-A-M14 Interest, Class 1-A-MUR Interest, Class 2-A-M1

Interest, Class 3-A-M1 Interest, Class 4-A-M1 Interest, Class 5-A-M1 Interest,

Class 1-X-MPO Interest, Class 2-X-MPO Interest, Class 3-X-MPO Interest,

Class15-MPO Interest, Class 5-PO Interest, Class 1-30-MIO Interest, Class

2-30-MIO Interest, Class 20-MIO Interest, Class 15-MIO Interest, Class 5-MIO

Interest, Class X-B-M1 Interest, Class X-B-M2 Interest, Class X-B-M3 Interest,

Class X-B-M4 Interest, Class X-B-M5 Interest, Class X-B-M6 Interest, Class

2-B-M1 Interest, Class 2-B-M2 Class 2-B-M3 Interest, Class 2-B-M4 Interest,

Class 2-B-M5 Interest, Class 2-B-M6 Interest, Class 5-B-M1 Interest, Class

5-B-M2 Interest, Class 5-B-M3 Interest, Class 5-B-M4 Interest, Class 5-B-M5

Interest and Class 5-B-M6 Interest Interest are Uncertificated Middle-Tier

Interests.

Underwriting Guidelines: The underwriting guidelines of Bank of

America.

Upper-Tier Certificate: Any one of the Senior Certificates (other

than the Class 1-A-MR and Class 1-A-LR Certificates) and the Class X-B, Class

2-B and Class 5-B Certificates.

Upper-Tier Certificate Sub-Account: The sub-account of the

Certificate Account designated by the Trustee pursuant to Section 3.08(f).

Upper-Tier REMIC: As defined in the Preliminary Statement, the

assets of which consist of the Uncertificated Middle-Tier Interests and such

amounts as shall from time to time be deemed to be held in the Upper-Tier

Certificate Sub-Account.

U.S. Person: A citizen or resident of the United States, a

corporation or partnership (unless, in the case of a partnership, Treasury

Regulations are adopted that provide otherwise) created or organized in or under

the laws of the United States, any state thereof or the District of Columbia,

including an entity treated as a corporation or partnership for federal income

tax purposes, an estate whose income is subject to United States federal income

tax regardless of its source, or a trust if a court within the United States is

able to exercise primary supervision over the administration of such trust, and

one or more such U.S. Persons have the authority to control all substantial

decisions of such trust (or, to the extent provided in applicable Treasury

Regulations, certain trusts in existence on August 20, 1996 which are eligible

to elect to be treated as U.S. Persons).

Voting Rights: The portion of the voting rights of all of the

Certificates which is allocated to any Certificate. As of any date of

determination, (a) 1% of all Voting Rights shall be allocated to the Holders of

the Class 1-A-9 Certificates, (b) 1% of all Voting Rights shall be allocated to

the Holders of the Class 1-A-12 Certificates, (c) 1% of all Voting Rights shall

be allocated to the Holders of the Class 1-A-15 Certificates, (d) 1% of all

Voting Rights shall be allocated to the Holders of the Class 20-IO Certificates,

(e) 1% of all Voting Rights shall be allocated to the Holders of the Class 5-IO

Certificates, (f) 1% of all Voting Rights shall be allocated collectively to the

Holders of the Residual Certificates, (g) 1% of all Voting Rights shall be

allocated to the Holders of the Class 15-IO Certificates, (h) 1% of all Voting

Rights shall be allocated to the Holders of the Class 30-IO Certificates and (i)

the remaining Voting Rights shall be allocated among Holders of the remaining

Classes of Certificates in proportion to the Certificate Balances of their

respective Certificates on such date. Section 1.02 Interest Calculations. All

calculations of interest will be made on a 360-day year consisting of twelve

30-day months. All dollar amounts calculated hereunder shall be rounded to the

nearest penny with one-half of one penny being rounded down.

ARTICLE II

CONVEYANCE OF MORTGAGE LOANS

ORIGINAL ISSUANCE OF CERTIFICATES

Section 2.01 Conveyance of Mortgage Loans. (a) The Depositor,

concurrently with the execution and delivery hereof, hereby sells, transfers,

assigns, sets over and otherwise conveys to the Trustee on behalf of the Trust

for the benefit of the Certificateholders, without recourse, all the right,

title and interest of the Depositor in and to the Mortgage Loans, including all

interest and principal received on or with respect to the Mortgage Loans (other

than payments of principal and interest due and payable on the Mortgage Loans on

or before the Cut-off Date). The foregoing sale, transfer, assignment and set

over does not and is not intended to result in a creation of an assumption by

the Trustee of any obligation of the Depositor or any other Person in connection

with the Mortgage Loans or any agreement or instrument relating thereto, except

as specifically set forth herein. In addition, the Depositor, concurrently with

the execution and delivery hereof, hereby sells, transfers, assigns, sets over

and otherwise conveys to the Trustee on behalf of the Trust for the benefit of

the Certificateholders, without recourse, the Depositor's rights to receive any

BPP Mortgage Loan Payment. It is agreed and understood by the parties hereto

that it is not intended that any mortgage loan be included in the Trust that is

a "High-Cost Home Loan" as defined in any of (i) the New Jersey Home Ownership

Act effective November 27, 2003, (ii) the New Mexico Home Loan Protection Act

effective January 1, 2004 or (iii) the Massachusetts Predatory Home Loan

Practices Act effective November 7, 2004.

(b) In connection with such transfer and assignment, the Depositor

shall deliver or cause to be delivered to the Trustee, for the benefit of the

Certificateholders, the following documents or instruments with respect to each

Mortgage Loan so assigned:

(i) the original Mortgage Note, endorsed by manual or facsimile

signature in the following form: "Pay to the order of Wells Fargo Bank,

N.A., as trustee for the holders of the Banc of America Mortgage

Securities, Inc. Mortgage Pass-Through Certificates, Series 2004-11,

without recourse," with all necessary intervening endorsements showing a

complete chain of endorsement from the originator to the Trustee (each

such endorsement being sufficient to transfer all right, title and

interest of the party so endorsing, as noteholder or assignee thereof, in

and to that Mortgage Note);

(ii) except as provided below, the original recorded Mortgage with

evidence of a recording thereon, or if any such Mortgage has not been

returned from the applicable recording office or has been lost, or if such

public recording office retains the original recorded Mortgage, a copy of

such Mortgage certified by the Depositor as being a true and correct copy

of the Mortgage;

(iii) subject to the provisos at the end of this paragraph, a duly

executed Assignment of Mortgage to "Wells Fargo Bank, N.A., as trustee for

the holders of the Banc of America Mortgage Securities, Inc., Mortgage

Pass-Through Certificates, Series 2004-11" (which may be included in a

blanket assignment or assignments), together with, except as provided

below, originals of all interim recorded assignments of such mortgage or a

copy of such interim assignment certified by the Depositor as being a true

and complete copy of the original recorded intervening assignments of

Mortgage (each such assignment, when duly and validly completed, to be in

recordable form and sufficient to effect the assignment of and transfer to

the assignee thereof, under the Mortgage to which the assignment relates);

provided that, if the related Mortgage has not been returned from the

applicable public recording office, such Assignment of Mortgage may

exclude the information to be provided by the recording office; and

provided, further, if the related Mortgage has been recorded in the name

of Mortgage Electronic Registration Systems, Inc. ("MERS") or its

designee, no Assignment of Mortgage in favor of the Trustee will be

required to be prepared or delivered and instead, the Servicer shall take

all actions as are necessary to cause the Trust to be shown as the owner

of the related Mortgage Loan on the records of MERS for purposes of the

system of recording transfers of beneficial ownership of mortgages

maintained by MERS;

(iv) the originals of all assumption, modification, consolidation or

extension agreements, if any, with evidence of recording thereon, if any;

(v) any of (A) the original or duplicate original mortgagee title

insurance policy and all riders thereto, (B) a title search showing no

lien (other than standard exceptions of the type described in Section 2.04

(viii)) on the Mortgaged Property senior to the lien of the Mortgage or

(C) an opinion of counsel of the type customarily rendered in the

applicable jurisdiction in lieu of a title insurance policy;

(vi) the original of any guarantee executed in connection with the

Mortgage Note;

(vii) for each Mortgage Loan, if any, which is secured by a

residential long-term lease, a copy of the lease with evidence of

recording indicated thereon, or, if the lease is in the process of being

recorded, a photocopy of the lease, certified by an officer of the

respective prior owner of such Mortgage Loan or by the applicable title

insurance company, closing/settlement/escrow agent or company or closing

attorney to be a true and correct copy of the lease transmitted for

recordation;

(viii)the original of any security agreement, chattel mortgage or

equivalent document executed in connection with the Mortgage; and

(ix) for each Mortgage Loan secured by Co-op Shares, the originals

of the following documents or instruments:

(A) The stock certificate;

(B) The stock power executed in blank;

(C) The executed proprietary lease;

(D) The executed recognition agreement;

(E) The executed assignment of recognition agreement, if any;

(F) The executed UCC-1 financing statement with evidence of

recording thereon; and

(G) Executed UCC-3 financing statements or other appropriate

UCC financing statements required by state law, evidencing a

complete and unbroken line from the mortgagee to the Trustee with

evidence of recording thereon (or in a form suitable for

recordation).

provided, however, that on the Closing Date, with respect to item (iii), the

Depositor has delivered to the Trustee a copy of such Assignment of Mortgage in

blank and has caused the Servicer to retain the completed Assignment of Mortgage

for recording as described below, unless such Mortgage has been recorded in the

name of MERS or its designee. In addition, if the Depositor is unable to deliver

or cause the delivery of any original Mortgage Note due to the loss of such

original Mortgage Note, the Depositor may deliver a copy of such Mortgage Note,

together with a lost note affidavit, and shall thereby be deemed to have

satisfied the document delivery requirements of this Section 2.01(b).

If in connection with any Mortgage Loans, the Depositor cannot

deliver (A) the Mortgage, (B) all interim recorded assignments, (C) all

assumption, modification, consolidation or extension agreements, if any, or (D)

the lender's title policy (together with all riders thereto) satisfying the

requirements of clause (ii), (iii), (iv) or (v) above, respectively,

concurrently with the execution and delivery hereof because such document or

documents have not been returned from the applicable public recording office in

the case of clause (ii), (iii) or (iv) above, or because the title policy has

not been delivered to either the Servicer or the Depositor by the applicable

title insurer in the case of clause (v) above, the Depositor shall promptly

deliver or cause to be delivered to the Trustee or the Custodian on behalf of

the Trustee, in the case of clause (ii), (iii) or (iv) above, such Mortgage,

such interim assignment or such assumption, modification, consolidation or

extension agreement, as the case may be, with evidence of recording indicated

thereon upon receipt thereof from the public recording office, but in no event

shall any such delivery of any such documents or instruments be made later than

one year following the Closing Date, unless, in the case of clause (ii), (iii)

or (iv) above, there has been a continuing delay at the applicable recording

office or, in the case of clause (v), there has been a continuing delay at the

applicable insurer and the Depositor has delivered the Officer's Certificate to

such effect to the Trustee. The Depositor shall forward or cause to be forwarded

to the Trustee (1) from time to time additional original documents evidencing an

assumption or modification of a Mortgage Loan and (2) any other documents

required to be delivered by the Depositor or the Servicer to the Trustee or the

Custodian on the Trustee's behalf. In the event that the original Mortgage is

not delivered and in connection with the payment in full of the related Mortgage

Loan the public recording office requires the presentation of a "lost

instruments affidavit and indemnity" or any equivalent document, because only a

copy of the Mortgage can be delivered with the instrument of satisfaction or

reconveyance, the Servicer shall prepare, execute and deliver or cause to be

prepared, executed and delivered, on behalf of the Trust, such a document to the

public recording office.

As promptly as practicable subsequent to such transfer and

assignment, and in any event, within 30 days thereafter, the Servicer shall

(except for any Mortgage which has been recorded in the name of MERS or its

designee) (I) cause each Assignment of Mortgage to be in proper form for

recording in the appropriate public office for real property records within 30

days of the Closing Date and (II) at the Depositor's expense, cause to be

delivered for recording in the appropriate public office for real property

records the Assignments of the Mortgages to the Trustee, except that, with

respect to any Assignment of a Mortgage as to which the Servicer has not

received the information required to prepare such assignment in recordable form,

the Servicer's obligation to do so and to deliver the same for such recording

shall be as soon as practicable after receipt of such information and in any

event within 30 days after the receipt thereof and, no recording of an

Assignment of Mortgage will be required in a state if either (i) the Depositor

furnishes to the Trustee an unqualified Opinion of Counsel reasonably acceptable

to the Trustee to the effect that recordation of such assignment is not

necessary under applicable state law to preserve the Trustee's interest in the

related Mortgage Loan against the claim of any subsequent transferee of such

Mortgage Loan or any successor to, or creditor of, the Depositor or the

originator of such Mortgage Loan or (ii) the recordation of an Assignment of

Mortgage in such state is not required by either Rating Agency in order to

obtain the initial ratings on the Certificates on the Closing Date. Set forth on

Exhibit L attached hereto is a list of all states where recordation is required

by either Rating Agency to obtain the initial ratings of the Certificates. The

Trustee may rely and shall be protected in relying upon the information

contained in such Exhibit L.

In the case of Mortgage Loans that have been prepaid in full as of

the Closing Date, the Depositor, in lieu of delivering the above documents to

the Trustee, or the Custodian on the Trustee's behalf, will cause the Servicer

to deposit in the Servicer Custodial Account the portion of such payment that is

required to be deposited in the Servicer Custodial Account pursuant to Section

3.08.

Section 2.02 Acceptance by the Trustee of the Mortgage Loans.

Subject to the provisions of the following paragraph, the Trustee declares that

it, or the Custodian as its agent, will hold the documents referred to in

Section 2.01 and the other documents delivered to it constituting the Mortgage

Files, and that it will hold such other assets as are included in the Trust

Estate, in trust for the exclusive use and benefit of all present and future

Certificateholders. Upon execution and delivery of this document, the Trustee

shall deliver or cause the Custodian to deliver to the Depositor and the

Servicer a certification in the form of Exhibit M hereto (the "Initial

Certification") to the effect that, except as may be specified in a list of

exceptions attached thereto, it has received the original Mortgage Note relating

to each of the Mortgage Loans listed on the Mortgage Loan Schedule.

Within 90 days after the execution and delivery of this Agreement,

the Trustee shall review, or cause the Custodian to review, the Mortgage Files

in its possession, and shall deliver to the Depositor and the Servicer a

certification in the form of Exhibit N hereto (the "Final Certification") to the

effect that, as to each Mortgage Loan listed in the Mortgage Loan Schedule,

except as may be specified in a list of exceptions attached to such Final

Certification, such Mortgage File contains all of the items required to be

delivered pursuant to Section 2.01(b).

If, in the course of such review, the Trustee or the Custodian finds

any document constituting a part of a Mortgage File which does not meet the

requirements of Section 2.01 or is omitted from such Mortgage File, the Trustee

shall promptly so notify the Servicer, the Depositor, or shall cause the

Custodian to promptly so notify the Servicer and the Depositor. In performing

any such review, the Trustee or the Custodian may conclusively rely on the

purported genuineness of any such document and any signature thereon. It is

understood that the scope of the Trustee's or the Custodian's review of the

Mortgage Files is limited solely to confirming that the documents listed in

Section 2.01 have been received and further confirming that any and all

documents delivered pursuant to Section 2.01 appear on their face to have been

executed and relate to the Mortgage Loans identified in the Mortgage Loan

Schedule based solely upon the review of items (i) and (xi) in the definition of

Mortgage Loan Schedule. Neither the Trustee nor the Custodian shall have any

responsibility for determining whether any document is valid and binding,

whether the text of any assignment or endorsement is in proper or recordable

form, whether any document has been recorded in accordance with the requirements

of any applicable jurisdiction, or whether a blanket assignment is permitted in

any applicable jurisdiction. The Depositor hereby covenants and agrees that it

will promptly correct or cure such defect within 90 days from the date it was so

notified of such defect and, if the Depositor does not correct or cure such

defect within such period, the Depositor will either (a) substitute for the

related Mortgage Loan a Substitute Mortgage Loan, which substitution shall be

accomplished in the manner and subject to the conditions set forth below or (b)

purchase such Mortgage Loan from the Trustee at the Repurchase Price for such

Mortgage Loan; provided, however, that in no event shall such a substitution

occur more than two years from the Closing Date; provided, further, that such

substitution or repurchase shall occur within 90 days of when such defect was

discovered if such defect will cause the Mortgage Loan not to be a "qualified

mortgage" within the meaning of Section 860G(a)(3) of the Code.

With respect to each Substitute Mortgage Loan the Depositor shall

deliver to the Trustee, for the benefit of the Certificateholders, the Mortgage

Note, the Mortgage, the related Assignment of Mortgage (except for any Mortgage

which has been recorded in the name of MERS or its designee), and such other

documents and agreements as are otherwise required by Section 2.01, with the

Mortgage Note endorsed and the Mortgage assigned as required by Section 2.01. No

substitution is permitted to be made in any calendar month after the

Determination Date for such month. Monthly Payments due with respect to any such

Substitute Mortgage Loan in the month of substitution shall not be part of the

Trust Estate and will be retained by the Depositor. For the month of

substitution, distributions to Certificateholders will include the Monthly

Payment due for such month on any Defective Mortgage Loan for which the

Depositor has substituted a Substitute Mortgage Loan.

The Servicer shall amend the Mortgage Loan Schedule for the benefit

of the Certificateholders to reflect the removal of each Mortgage Loan that has

become a Defective Mortgage Loan and the substitution of the Substitute Mortgage

Loan or Loans and the Servicer shall deliver the amended Mortgage Loan Schedule

to the Trustee and the Custodian. Upon such substitution, each Substitute

Mortgage Loan shall be subject to the terms of this Agreement in all respects,

and the Depositor shall be deemed to have made to the Trustee with respect to

such Substitute Mortgage Loan, as of the date of substitution, the

representations and warranties made pursuant to Section 2.04. Upon any such

substitution and the deposit to the Servicer Custodial Account of any required

Substitution Adjustment Amount (as described in the next paragraph) and receipt

of a Request for Release, the Trustee shall release, or shall direct the

Custodian to release, the Mortgage File relating to such Defective Mortgage Loan

to the Depositor and shall execute and deliver at the Depositor's direction such

instruments of transfer or assignment prepared by the Depositor, in each case

without recourse, as shall be necessary to vest title in the Depositor, or its

designee, to the Trustee's interest in any Defective Mortgage Loan substituted

for pursuant to this Section 2.02.

For any month in which the Depositor substitutes one or more

Substitute Mortgage Loans for one or more Defective Mortgage Loans, the amount

(if any) by which the aggregate principal balance of all such Substitute

Mortgage Loans in a Loan Group as of the date of substitution is less than the

aggregate Stated Principal Balance of all such Defective Mortgage Loans in such

Loan Group (after application of the principal portion of the Monthly Payments

due in the month of substitution) (the "Substitution Adjustment Amount" for such

Loan Group) plus an amount equal to the aggregate of any unreimbursed Advances

with respect to such Defective Mortgage Loans shall be deposited into the

Servicer Custodial Account by the Depositor on or before the Remittance Date for

the Distribution Date in the month succeeding the calendar month during which

the related Mortgage Loan is required to be purchased or replaced hereunder.

The Trustee shall retain or shall cause the Custodian to retain

possession and custody of each Mortgage File in accordance with and subject to

the terms and conditions set forth herein. The Servicer shall promptly deliver

to the Trustee, upon the execution or, in the case of documents requiring

recording, receipt thereof, the originals of such other documents or instruments

constituting the Mortgage File as come into the Servicer's possession from time

to time.

It is understood and agreed that the obligation of the Depositor to

substitute for or to purchase any Mortgage Loan which does not meet the

requirements of Section 2.01 shall constitute the sole remedy respecting such

defect available to the Trustee and any Certificateholder against the Depositor.

The Trustee or the Custodian, on behalf of the Trustee, shall be

under no duty or obligation (i) to inspect, review or examine any such

documents, instruments, certificates or other papers to determine that they are

genuine, enforceable, or appropriate for the represented purpose or that they

are other than what they purport to be on their face or (ii) to determine

whether any Mortgage File should include any of the documents specified in

Section 2.01(b)(iv), (vi), (vii), (viii) and (ix). In connection with making the

certifications required hereunder, to the extent a title search or opinion of

counsel has been provided in lieu of a title policy for any Mortgage Loan, the

Trustee shall only be responsible for confirming that a title search or opinion

of counsel has been provided for such Mortgage Loan and shall not be deemed to

have certified that the content of the title search or opinion of counsel is

sufficient to meet the requirements of Section 2.01(b)(v).

Section 2.03 Representations, Warranties and Covenants of the

Servicer. The Servicer hereby makes the following representations and warranties

to the Depositor and the Trustee, as of the Closing Date:

(i) The Servicer is a national banking association duly organized,

validly existing, and in good standing under the federal laws of the

United States of America and has all licenses necessary to carry on its

business as now being conducted and is licensed, qualified and in good

standing in each of the states where a 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. The Servicer has

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, assuming due authorization, execution and delivery by the

other parties hereto, evidences the valid, binding and enforceable

obligation of the Servicer, subject to applicable law except as

enforceability may be limited by (A) bankruptcy, insolvency, liquidation,

receivership, moratorium, reorganization or other similar laws affecting

the enforcement of creditors' rights generally or creditors of national

banks and (B) general principles of equity, whether enforcement is sought

in a proceeding in equity or at law. 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) No consent, approval, authorization or order is required for

the transactions contemplated by this Agreement from any court,

governmental agency or body, or federal or state regulatory authority

having jurisdiction over the Servicer is required or, if required, such

consent, approval, authorization or order has been or will, prior to the

Closing Date, be obtained.

(iii) 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 charter or

by-laws 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.

(iv) There is no action, suit, proceeding or investigation pending

or, to the best knowledge of the Servicer, threatened against the Servicer

which, either individually or in the aggregate, would 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 which would draw into question the validity of this

Agreement or the Mortgage Loans or of any action taken or to be taken in

connection with the obligations of the Servicer contemplated herein, or

which would materially impair the ability of the Servicer to perform under

the terms of this Agreement.

The representations and warranties made pursuant to this Section

2.03 shall survive delivery of the respective Mortgage Files to the Trustee for

the benefit of the Certificateholders.

Section 2.04 Representations and Warranties of the Depositor as to

the Mortgage Loans. The Depositor hereby represents and warrants to the Trustee

with respect to the Mortgage Loans or each Mortgage Loan, as the case may be, as

of the date hereof or such other date set forth herein that as of the Closing

Date:

(i) The information set forth in the Mortgage Loan Schedule is true

and correct in all material respects.

(ii) There are no delinquent taxes, ground rents, governmental

assessments, insurance premiums, leasehold payments, including assessments

payable in future installments or other outstanding charges affecting the

lien priority of the related Mortgaged Property.

(iii) The terms of the Mortgage Note and the Mortgage have not been

impaired, waived, altered or modified in any respect, except by written

instruments, recorded in the applicable public recording office if

necessary to maintain the lien priority of the Mortgage, and which have

been delivered to the Trustee; the substance of any such waiver,

alteration or modification has been approved by the insurer under the

Primary Insurance Policy, if any, the title insurer, to the extent

required by the related policy, and is reflected on the Mortgage Loan

Schedule. No instrument of waiver, alteration or modification has been

executed, and no Mortgagor has been released, in whole or in part, except

in connection with an assumption agreement approved by the insurer under

the Primary Insurance Policy, if any, the title insurer, to the extent

required by the policy, and which assumption agreement has been delivered

to the Trustee.

(iv) The Mortgage Note and the Mortgage are not subject to any right

of rescission, set-off, counterclaim or defense, including the defense of

usury, nor will the operation of any of the terms of the Mortgage Note and

the Mortgage, or the exercise of any right thereunder, render either the

Mortgage Note or the Mortgage unenforceable, in whole or in part, or

subject to any right of rescission, set-off, counterclaim or defense,

including the defense of usury and no such right of rescission, set-off,

counterclaim or defense has been asserted with respect thereto.

(v) All buildings upon the Mortgaged Property are insured by an

insurer generally acceptable to prudent mortgage lending institutions

against loss by fire, hazards of extended coverage and such other hazards

as are customary in the area the Mortgaged Property is located, pursuant

to insurance policies conforming to the requirements of Customary

Servicing Procedures and this Agreement. All such insurance policies

contain a standard mortgagee clause naming the originator of the Mortgage

Loan, its successors and assigns as mortgagee and all premiums thereon

have been paid. If the Mortgaged Property is in an area identified on a

flood hazard map or flood insurance rate map issued by the Federal

Emergency Management Agency as having special flood hazards (and such

flood insurance has been made available), a flood insurance policy meeting

the requirements of the current guidelines of the Federal Insurance

Administration is in effect which policy conforms to the requirements of

FNMA or FHLMC. The Mortgage obligates the Mortgagor thereunder to maintain

all such insurance at the Mortgagor's cost and expense, and on the

Mortgagor's failure to do so, authorizes the holder of the Mortgage to

maintain such insurance at Mortgagor's cost and expense and to seek

reimbursement therefor from the Mortgagor.

(vi) Any and all requirements of any federal, state or local law

including, without limitation, usury, truth in lending, real estate

settlement procedures, consumer credit protections, all applicable

predatory and abusive lending laws, equal credit opportunity or disclosure

laws applicable to the origination and servicing of Mortgage Loan have

been complied with.

(vii) The Mortgage has not been satisfied, canceled, subordinated or

rescinded, in whole or in part (other than as to Principal Prepayments in

full which may have been received prior to the Closing Date), and the

Mortgaged Property has not been released from the lien of the Mortgage, in

whole or in part, nor has any instrument been executed that would effect

any such satisfaction, cancellation, subordination, rescission or release.

(viii) The Mortgage is a valid, existing and enforceable first lien

on the Mortgaged Property, including all improvements on the Mortgaged

Property subject only to (A) the lien of current real property taxes and

assessments not yet due and payable, (B) covenants, conditions and

restrictions, rights of way, easements and other matters of the public

record as of the date of recording being acceptable to mortgage lending

institutions generally and specifically referred to in the lender's title

insurance policy delivered to the originator of the Mortgage Loan and

which do not adversely affect the Appraised Value of the Mortgaged

Property, (C) if the Mortgaged Property consists of Co-op Shares, any lien

for amounts due to the cooperative housing corporation for unpaid

assessments or charges or any lien of any assignment of rents or

maintenance expenses secured by the real property owned by the cooperative

housing corporation, and (D) other matters to which like properties are

commonly subject which do not materially interfere with the benefits of

the security intended to be provided by the Mortgage or the use,

enjoyment, value or marketability of the related Mortgaged Property. Any

security agreement, chattel mortgage or equivalent document related to and

delivered in connection with the Mortgage Loan establishes and creates a

valid, existing and enforceable first lien and first priority security

interest on the property described therein and the Depositor has the full

right to sell and assign the same to the Trustee.

(ix) The Mortgage Note and the related Mortgage are genuine and each

is the legal, valid and binding obligation of the maker thereof,

enforceable in accordance with its terms except as enforceability may be

limited by (A) bankruptcy, insolvency, liquidation, receivership,

moratorium, reorganization or other similar laws affecting the enforcement

of the rights of creditors and (B) general principles of equity, whether

enforcement is sought in a proceeding in equity or at law.

(x) All parties to the Mortgage Note and the Mortgage had legal

capacity to enter into the Mortgage Loan and to execute and deliver the

Mortgage Note and the Mortgage, and the Mortgage Note and the Mortgage

have been duly and properly executed by such parties.

(xi) The proceeds of the Mortgage Loan have been fully disbursed to

or for the account of the Mortgagor and there is no obligation for the

Mortgagee to advance additional funds thereunder and any and all

requirements as to completion of any on-site or off-site improvements and

as to disbursements of any escrow funds therefor have been complied with.

All costs, fees and expenses incurred in making or closing the Mortgage

Loan and the recording of the Mortgage have been paid, and the Mortgagor

is not entitled to any refund of any amounts paid or due to the Mortgagee

pursuant to the Mortgage Note or Mortgage.

(xii) To the best of the Depositor's knowledge, all parties which

have had any interest in the Mortgage Loan, whether as mortgagee,

assignee, pledgee or otherwise, are (or, during the period in which they

held and disposed of such interest, were) in compliance with any and all

applicable "doing business" and licensing requirements of the laws of the

state wherein the Mortgaged Property is located.

(xiii)(A) the Mortgage Loan is covered by an ALTA lender's title

insurance policy, acceptable to FNMA or FHLMC, issued by a title insurer

acceptable to FNMA or FHLMC and qualified to do business in the

jurisdiction where the Mortgaged Property is located, insuring (subject to

the exceptions contained in (viii)(A) and (B) above) the Seller, its

successors and assigns as to the first priority lien of the Mortgage in

the original principal amount of the Mortgage Loan, (B) a title search has

been done showing no lien (other than the exceptions contained in

(viii)(A) and (B) above) on the related Mortgaged Property senior to the

lien of the Mortgage or (C) in the case of any Mortgage Loan secured by a

Mortgaged Property located in a jurisdiction where such policies are

generally not available, an opinion of counsel of the type customarily

rendered in such jurisdiction in lieu of title insurance is instead

received. For each Mortgage Loan covered by a title insurance policy (x)

the Depositor is the sole insured of such lender's title insurance policy,

and such lender's title insurance policy is in full force and effect and

will be in full force and effect upon the consummation of the transactions

contemplated by this Agreement and (y) no claims have been made under such

lender's title insurance policy, and the Depositor has not done, by act or

omission, anything which would impair the coverage of such lender's title

insurance policy.

(xiv) There is no default, breach, violation or event of

acceleration existing under the Mortgage or the Mortgage Note and no event

which, with the passage of time or with notice and the expiration of any

grace or cure period, would constitute a default, breach, violation or

event of acceleration, and the Seller has not waived any default, breach,

violation or event of acceleration.

(xv) As of the date of origination of the Mortgage Loan, there had

been no mechanics' or similar liens or claims filed for work, labor or

material (and no rights are outstanding that under law could give rise to

such lien) affecting the relating Mortgaged Property which are or may be

liens prior to, or equal or coordinate with, the lien of the related

Mortgage.

(xvi) All improvements which were considered in determining the

Appraised Value of the related Mortgaged Property lay wholly within the

boundaries and building restriction lines of the Mortgaged Property, and

no improvements on adjoining properties encroach upon the Mortgaged

Property.

(xvii) The Mortgage Loan was originated by a savings and loan

association, savings bank, commercial bank, credit union, insurance

company, or similar institution which is supervised and examined by a

federal or state authority, or by a mortgagee approved by the Secretary of

Housing and Urban Development pursuant to sections 203 and 211 of the

National Housing Act.

(xviii) Principal payments on the Mortgage Loan commenced no more

than sixty days after the proceeds of the Mortgaged Loan were disbursed.

The Mortgage Loans are 10 to 30-year fixed rate mortgage loans having an

original term to maturity of not more than 30 years, with interest payable

in arrears on the first day of the month. Each Mortgage Note requires a

monthly payment which is sufficient to fully amortize the original

principal balance over the original term thereof and to pay interest at

the related Mortgage Interest Rate. The Mortgage Note does not permit

negative amortization.

(xix) There is no proceeding pending or, to the Depositor's

knowledge, threatened for the total or partial condemnation of the

Mortgaged Property. The Mortgaged Property is in good repair and is

undamaged by waste, fire, earthquake or earth movement, windstorm, flood,

tornado or other casualty, so as to affect adversely the value of the

Mortgaged Property as security for the Mortgage Loan or the use for which

the premises were intended.

(xx) The Mortgage and related Mortgage Note contain customary and

enforceable provisions such as to render the rights and remedies of the

holder thereof adequate for the realization against the Mortgaged Property

of the benefits of the security provided thereby, including (A) in the

case of a Mortgage designated as a deed of trust, by trustee's sale, and

(B) otherwise by judicial foreclosure. To the best of the Depositor's

knowledge, following the date of origination of the Mortgage Loan, the

Mortgaged Property has not been subject to any bankruptcy proceeding or

foreclosure proceeding and the Mortgagor has not filed for protection

under applicable bankruptcy laws. There is no homestead or other exemption

or right available to the Mortgagor or any other person which would

interfere with the right to sell the Mortgaged Property at a trustee's

sale or the right to foreclose the Mortgage.

(xxi) Other than any Borrowers Protection Plan(R) addendum to the

Mortgage Note of a BPP Mortgage Loan, the Mortgage Note and Mortgage are

on forms acceptable to FNMA or FHLMC.

(xxii) The Mortgage Note is not and has not been secured by any

collateral except the lien of the corresponding Mortgage on the Mortgaged

Property and the security interest of any applicable security agreement or

chattel mortgage referred to in (viii) above.

(xxiii) Each appraisal of the related Mortgaged Property, is in a

form acceptable to FNMA or FHLMC and such appraisal complies with the

requirements of FIRREA, and was made and signed, prior to the approval of

the Mortgage Loan application, by a Qualified Appraiser.

(xxiv) In the event the Mortgage constitutes a deed of trust, a

trustee, duly qualified under applicable law to serve as such, has been

properly designated and currently so serves, and no fees or expenses are

or will become payable by the Trustee to the trustee under the deed of

trust, except in connection with a trustee's sale after default by the

Mortgagor.

(xxv) No Mortgage Loan is a graduated payment mortgage loan, no

Mortgage Loan has a shared appreciation or other contingent interest

feature, and no more than 0.26%, 0.00%, 0.00%, 0.00% and 0.51% (by Cut-off

Date Principal Balance) of the Group 1, Group 2, Group 3, Group 4 and

Group 5 Mortgage Loans, respectively, are Buy-Down Mortgage Loans.

(xxvi) The Mortgagor has received all disclosure materials required

by applicable law with respect to the making of mortgage loans of the same

type as the Mortgage Loan and rescission materials required by applicable

law if the Mortgage Loan is a Refinance Mortgage Loan.

(xxvii) Each Primary Insurance Policy to which any Mortgage Loan is

subject will be issued by an insurer acceptable to FNMA or FHLMC, which

insures that portion of the Mortgage Loan in excess of the portion of the

Appraised Value of the Mortgaged Property required by FNMA. All provisions

of such Primary Insurance Policy have been and are being complied with,

such policy is in full force and effect, and all premiums due thereunder

have been paid. Any Mortgage subject to any such Primary Insurance Policy

obligates the Mortgagor thereunder to maintain such insurance and to pay

all premiums and charges in connection therewith at least until

Loan-to-Value Ratio of such Mortgage Loan is reduced to less than 80%. The

Mortgage Interest Rate for the Mortgage Loan does not include any such

insurance premium.

(xxviii) To the best of the Depositor's knowledge as of the date of

origination of the Mortgage Loan, (A) the Mortgaged Property is lawfully

occupied under applicable law, (B) all inspections, licenses and

certificates required to be made or issued with respect to all occupied

portions of the Mortgaged Property and, with respect to the use and

occupancy of the same, including but not limited to certificates of

occupancy, have been made or obtained from the appropriate authorities and

(C) no improvement located on or part of the Mortgaged Property is in

violation of any zoning law or regulation.

(xxix) The Assignment of Mortgage (except with respect to any

Mortgage that has been recorded in the name of MERS or its designee) is in

recordable form and is acceptable for recording under the laws of the

jurisdiction in which the Mortgaged Property is located.

(xxx) All payments required to be made prior to the Cut-off Date for

such Mortgage Loan under the terms of the Mortgage Note have been made and

no Mortgage Loan has been more than 30 days delinquent more than once in

the twelve month period immediately prior to the Cut-off Date.

(xxxi) With respect to each Mortgage Loan, the Depositor or Servicer

is in possession of a complete Mortgage File except for the documents

which have been delivered to the Trustee or which have been submitted for

recording and not yet returned.

(xxxii) Immediately prior to the transfer and assignment

contemplated herein, the Depositor was the sole owner and holder of the

Mortgage Loans. The Mortgage Loans were not assigned or pledged by the

Depositor and the Depositor had good and marketable title thereto, and the

Depositor had full right to transfer and sell the Mortgage Loans to the

Trustee free and clear of any encumbrance, participation interest, lien,

equity, pledge, claim or security interest and had full right and

authority subject to no interest or participation in, or agreement with

any other party to sell or otherwise transfer the Mortgage Loans.

(xxxiii) Any future advances made prior to the Cut-off Date have

been consolidated with the outstanding principal amount secured by the

Mortgage, and the secured principal amount, as consolidated, bears a

single interest rate and single repayment term. The lien of the Mortgage

securing the consolidated principal amount is expressly insured as having

first lien priority by a title insurance policy, an endorsement to the

policy insuring the mortgagee's consolidated interest or by other title

evidence acceptable to FNMA and FHLMC. The consolidated principal amount

does not exceed the original principal amount of the Mortgage Loan.

(xxxiv) The Mortgage Loan was underwritten in accordance with the

applicable Underwriting Guidelines in effect at the time of origination

with exceptions thereto exercised in a reasonable manner.

(xxxv) If the Mortgage Loan is secured by a long-term residential

lease, (1) the lessor under the lease holds a fee simple interest in the

land; (2) the terms of such lease expressly permit the mortgaging of the

leasehold estate, the assignment of the lease without the lessor's consent

and the acquisition by the holder of the Mortgage of the rights of the

lessee upon foreclosure or assignment in lieu of foreclosure or provide

the holder of the Mortgage with substantially similar protections; (3) the

terms of such lease do not (a) allow the termination thereof upon the

lessee's default without the holder of the Mortgage being entitled to

receive written notice of, and opportunity to cure, such default, (b)

allow the termination of the lease in the event of damage or destruction

as long as the Mortgage is in existence, (c) prohibit the holder of the

Mortgage from being insured (or receiving proceeds of insurance) under the

hazard insurance policy or policies relating to the Mortgaged Property or

(d) permit any increase in the rent other than pre-established increases

set forth in the lease; (4) the original term of such lease in not less

than 15 years; (5) the term of such lease does not terminate earlier than

five years after the maturity date of the Mortgage Note; and (6) the

Mortgaged Property is located in a jurisdiction in which the use of

leasehold estates in transferring ownership in residential properties is a

widely accepted practice.

(xxxvi) The Mortgaged Property is located in the state identified in

the Mortgage Loan Schedule and consists of a parcel of real property with

a detached single family residence erected thereon, or a two- to

four-family dwelling, or an individual condominium unit, or an individual

unit in a planned unit development, or, in the case of Mortgage Loans

secured by Co-op Shares, leases or occupancy agreements; provided,

however, that any condominium project or planned unit development

generally conforms with the applicable Underwriting Guidelines regarding

such dwellings, and no residence or dwelling is a mobile home or a

manufactured dwelling.

(xxxvii) The Depositor used no adverse selection procedures in

selecting the Mortgage Loan for inclusion in the Trust Estate.

(xxxviii) Each Mortgage Loan is a "qualified mortgage" within

Section 860G(a)(3) of the Code.

(xxxix) With respect to each Mortgage where a lost note affidavit

has been delivered to the Trustee in place of the related Mortgage Note,

the related Mortgage Note is no longer in existence.

(xl) No Mortgage Loan is a "high cost" loan as defined under any

federal, state or local law applicable to such Mortgage Loan at the time

of its origination.

(xli) No Mortgage Loan (other than a Mortgage Loan that is a New

Jersey covered purchase loan originated on or after November 27, 2003

through July 6, 2004) is a High Cost Loan or Covered Loan, as applicable

(as such terms are defined in S&P's LEVELS(R) Glossary which is now

Version 5.6 Revised, Appendix E) and no Mortgage Loan originated on or

after October 1, 2002 through March 6, 2003 is governed by the Georgia

Fair Lending Act.

Notwithstanding the foregoing, no representations or warranties are

made by the Depositor as to the environmental condition of any Mortgaged

Property; the absence, presence or effect of hazardous wastes or hazardous

substances on any Mortgaged Property; any casualty resulting from the presence

or effect of hazardous wastes or hazardous substances on, near or emanating from

any Mortgaged Property; the impact on Certificateholders of any environmental

condition or presence of any hazardous substance on or near any Mortgaged

Property; or the compliance of any Mortgaged Property with any environmental

laws, nor is any agent, Person or entity otherwise affiliated with the Depositor

authorized or able to make any such representation, warranty or assumption of

liability relative to any Mortgaged Property. In addition, no representations or

warranties are made by the Depositor with respect to the absence or effect of

fraud in the origination of any Mortgage Loan.

It is understood and agreed that the representations and warranties

set forth in this Section 2.04 shall survive delivery of the respective Mortgage

Files to the Trustee or the Custodian and shall inure to the benefit of the

Trustee, notwithstanding any restrictive or qualified endorsement or assignment.

Upon discovery by either the Depositor, the Servicer, the Trustee or

the Custodian that any of the representations and warranties set forth in this

Section 2.04 is not accurate (referred to herein as a "breach") and that such

breach materially and adversely affects the interests of the Certificateholders

in the related Mortgage Loan, the party discovering such breach shall give

prompt written notice to the other parties (any Custodian being so obligated

under a Custodial Agreement); provided that any such breach that causes the

Mortgage Loan not to be a "qualified mortgage" within the meaning of Section

860G(a)(3) of the Code shall be deemed to materially and adversely affect the

interests of the Certificateholders. Within 90 days of its discovery or its

receipt of notice of any such breach, the Depositor shall cure such breach in

all material respects or shall either (i) repurchase the Mortgage Loan or any

property acquired in respect thereof from the Trustee at a price equal to the

Repurchase Price or (ii) if within two years of the Closing Date, substitute for

such Mortgage Loan in the manner described in Section 2.02; provided that if the

breach would cause the Mortgage Loan to be other than a "qualified mortgage" as

defined in Section 860G(a)(3) of the Code, any such repurchase or substitution

must occur within 90 days from the date the breach was discovered. In addition

to the foregoing. if a breach of the representation set forth in clause (vi) or

(xli) of this Section 2.04 occurs as a result of a violation of an applicable

predatory or abusive lending law, the Depositor 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 Repurchase Price of any

repurchase described in this paragraph, the Substitution Adjustment Amount, if

any, and any Reimbursement Amount shall be deposited in the Servicer Custodial

Account. It is understood and agreed that, except with respect to the second

preceding sentence, the obligation of the Depositor to repurchase or substitute

for any Mortgage Loan or Mortgaged Property as to which such a breach has

occurred and is continuing shall constitute the sole remedy respecting such

breach available to Certificateholders, or to the Trustee on behalf of

Certificateholders, and such obligation shall survive until termination of the

Trust hereunder.

Section 2.05 Designation of Interests in the REMICs. The Depositor

hereby designates the Classes of Class A Certificates (other than the Class

1-A-R, Class 1-A-MR, Class 1-A-LR, Class X-PO and Class 30-IO Certificates) and

the Classes of Class X-B, Class 2-B and Class 5-B Certificates and each

Component as "regular interests" and the Class 1-A-R Certificate as the single

class of "residual interest" in the Upper-Tier REMIC for the purposes of Code

Sections 860G(a)(1) and 860G(a)(2), respectively. The Depositor hereby further

designates the Class 1-L Interest, Class 1-LS Interest, Class 1-LIO Interest,

Class 1-LPO Interest, Class 2-L Interest, Class 2-LIO Interest, Class 2-LPO

Interest, Class 3-L Interest, Class 3-LS Interest, Class 3-LIO Interest, Class

3-LPO Interest, Class 4-L Interest, Class 4-LS Interest, Class 4-LIO Interest,

Class 4-LPO Interest, Class 5-L Interest, Class 5-LIO Interest and Class 5-LPO

Interest as classes of "regular interests" and the Class 1-A-LR Certificate as

the single class of "residual interest" in the Lower-Tier REMIC for the purposes

of Code Sections 860G(a)(1) and 860G(a)(2), respectively. The Depositor hereby

further designates the Class 1-A-M1 Interest, Class 1-A-M4 Interest, Class

1-A-M10 Interest, Class 1-A-M13 Interest, Class 1-A-M14 Interest, Class 1-A-MUR

Interest, Class 2-A-M1 Interest, Class 3-A-M1 Interest, Class 4-A-M1 Interest,

Class 5-A-M1 Interest, Class 1-X-MPO Interest, Class 2-X-MPO Interest, Class

3-X-MPO Interest, Class15-MPO Interest, Class 5-PO Interest, Class 1-30-MIO

Interest, Class 2-30-MIO Interest, Class 20-MIO Interest, Class 15-MIO Interest,

Class 5-MIO Interest, Class X-B-M1 Interest, Class X-B-M2 Interest, Class X-B-M3

Interest, Class X-B-M4 Interest, Class X-B-M5 Interest, Class X-B-M6 Interest,

Class 2-B-M1 Interest, Class 2-B-M2 Class 2-B-M3 Interest, Class 2-B-M4

Interest, Class 2-B-M5 Interest, Class 2-B-M6 Interest, Class 5-B-M1 Interest,

Class 5-B-M2 Interest, Class 5-B-M3 Interest, Class 5-B-M4 Interest, Class

5-B-M5 Interest and Class 5-B-M6 Interest as classes of "regular interests" and

the Class 1-A-MR Certificate as the single class of "residual interest" in the

Middle-Tier REMIC for the purposes of Code Sections 860G(a)(1) and 860G(a)(2),

respectively.

Section 2.06 Designation of Start-up Day. The Closing Date is hereby

designated as the "start-up day" of each of the Upper-Tier REMIC, Middle-Tier

REMIC and Lower-Tier REMIC within the meaning of Section 860G(a)(9) of the Code.

Section 2.07 REMIC Certificate Maturity Date. Solely for purposes of

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

possible maturity date" of the regular interests in the Upper-Tier REMIC,

Middle-Tier REMIC and Lower-Tier REMIC is January 25, 2035.

Section 2.08 Execution and Delivery of Certificates. The Trustee (i)

acknowledges the issuance of and hereby declares that it holds the

Uncertificated Lower-Tier Interests on behalf of the Middle-Tier REMIC and the

Certificateholders and that it holds the Uncertificated Middle-Tier Interests on

behalf of the Upper-Tier REMIC and the Certificateholders and (ii) has executed

and delivered to or upon the order of the Depositor, in exchange for the

Mortgage Loans, Uncertificated Lower-Tier Interests and Uncertificated

Middle-Tier Interests, together with all other assets included in the definition

of "Trust Estate," receipt of which is hereby acknowledged, Certificates in

authorized denominations which, together with the Uncertificated Middle-Tier

Interests and Uncertificated Lower-Tier Interests, evidence ownership of the

entire Trust Estate.

ARTICLE III

ADMINISTRATION AND SERVICING

OF MORTGAGE LOANS

Section 3.01 Servicer to Service Mortgage Loans. For and on behalf

of the Certificateholders, the Servicer shall service and administer the

Mortgage Loans, all in accordance with the terms of this Agreement, Customary

Servicing Procedures, applicable law and the terms of the Mortgage Notes and

Mortgages. In connection with such servicing and administration, the Servicer

shall have full power and authority, acting alone and/or through Subservicers as

provided in Section 3.02, to do or cause to be done any and all things that it

may deem necessary or desirable in connection with such servicing and

administration including, but not limited to, the power and authority, subject

to the terms hereof, (a) to execute and deliver, on behalf of the

Certificateholders and the Trustee, customary consents or waivers and other

instruments and documents, (b) to consent, with respect to the Mortgage Loans it

services, to transfers of any Mortgaged Property and assumptions of the Mortgage

Notes and related Mortgages (but only in the manner provided in this Agreement),

(c) to collect any Insurance Proceeds and other Liquidation Proceeds relating to

the Mortgage Loans it services, and (d) to effectuate foreclosure or other

conversion of the ownership of the Mortgaged Property securing any Mortgage Loan

it services. The Servicer shall represent and protect the interests of the Trust

in the same manner as it protects its own interests in mortgage loans in its own

portfolio in any claim, proceeding or litigation regarding a Mortgage Loan and

shall not make or permit any modification, waiver or amendment of any term of

any Mortgage Loan, except as provided pursuant to Section 3.21. Without limiting

the generality of the foregoing, the Servicer, in its own name or in the name of

any Subservicer or the Depositor and the Trustee, is hereby authorized and

empowered by the Depositor and the Trustee, when the Servicer or any

Subservicer, as the case may be, believes it appropriate in its reasonable

judgment, to execute and deliver, on behalf of the Trustee, the Depositor, the

Certificateholders or any of them, any and all instruments of satisfaction or

cancellation, or of partial or full release or discharge, and all other

comparable instruments, with respect to the Mortgage Loans it services, and with

respect to the related Mortgaged Properties held for the benefit of the

Certificateholders. The Servicer shall prepare and deliver to the Depositor

and/or the Trustee such documents requiring execution and delivery by either or

both of them as are necessary or appropriate to enable the Servicer to service

and administer the Mortgage Loans it services to the extent that the Servicer is

not permitted to execute and deliver such documents pursuant to the preceding

sentence. Upon receipt of such documents, the Depositor and/or the Trustee, upon

the direction of the Servicer, shall promptly execute such documents and deliver

them to the Servicer.

In accordance with the standards of the preceding paragraph, the

Servicer shall advance or cause to be advanced funds as necessary for the

purpose of effecting the payment of taxes and assessments on the Mortgaged

Properties relating to the Mortgage Loans it services, which Servicing Advances

shall be reimbursable in the first instance from related collections from the

Mortgagors pursuant to Section 3.09, and further as provided in Section 3.11.

The costs incurred by the Servicer, if any, in effecting the timely payments of

taxes and assessments on the Mortgaged Properties and related insurance premiums

shall not, for the purpose of calculating monthly distributions to the

Certificateholders, be added to the Stated Principal Balances of the related

Mortgage Loans, notwithstanding that the terms of such Mortgage Loans so permit.

The relationship of the Servicer (and of any successor to the

Servicer as servicer under this Agreement) to the Trustee under this Agreement

is intended by the parties to be that of an independent contractor and not that

of a joint venturer, partner or agent.

Section 3.02 Subservicing; Enforcement of the Obligations of

Servicer. (a) The Servicer may arrange for the subservicing of any Mortgage Loan

it services by a Subservicer pursuant to a Subservicing Agreement; provided,

however, that such subservicing arrangement and the terms of the related

Subservicing Agreement must provide for the servicing of such Mortgage Loan in a

manner consistent with the servicing arrangements contemplated hereunder.

Notwithstanding the provisions of any Subservicing Agreement, any of the

provisions of this Agreement relating to agreements or arrangements between the

Servicer and a Subservicer or reference to actions taken through a Subservicer

or otherwise, the Servicer shall remain obligated and liable to the Depositor,

the Trustee and the Certificateholders for the servicing and administration of

the Mortgage Loans it services in accordance with the provisions of this

Agreement without diminution of such obligation or liability by virtue of such

Subservicing Agreements or arrangements or by virtue of indemnification from the

Subservicer and to the same extent and under the same terms and conditions as if

the Servicer alone were servicing and administering those Mortgage Loans. All

actions of each Subservicer performed pursuant to the related Subservicing

Agreement shall be performed as agent of the Servicer with the same force and

effect as if performed directly by the Servicer.

(b) For purposes of this Agreement, the Servicer shall be deemed to

have received any collections, recoveries or payments with respect to the

Mortgage Loans it services that are received by a Subservicer regardless of

whether such payments are remitted by the Subservicer to the Servicer.

(c) As part of its servicing activities hereunder, the Servicer, for

the benefit of the Trustee and the Certificateholders, shall use its best

reasonable efforts to enforce the obligations of each Subservicer engaged by the

Servicer under the related Subservicing Agreement, to the extent that the

non-performance of any such obligation would have a material and adverse effect

on a Mortgage Loan. Such enforcement, including, without limitation, the legal

prosecution of claims, termination of Subservicing Agreements and the pursuit of

other appropriate remedies, shall be in such form and carried out to such an

extent and at such time as the Servicer, in its good faith business judgment,

would require were it the owner of the related Mortgage Loans. The Servicer

shall pay the costs of such enforcement at its own expense, and shall be

reimbursed therefor only (i) from a general recovery resulting from such

enforcement to the extent, if any, that such recovery exceeds all amounts due in

respect of the related Mortgage Loan or (ii) from a specific recovery of costs,

expenses or attorneys fees against the party against whom such enforcement is

directed.

(d) Any Subservicing Agreement entered into by the Servicer shall

provide that it may be assumed or terminated by the Trustee, if the Trustee has

assumed the duties of the Servicer, or any successor Servicer, at the Trustee's

or successor Servicer's option, as applicable, without cost or obligation to the

assuming or terminating party or the Trust Estate, upon the assumption by such

party of the obligations of the Servicer pursuant to Section 8.05.

Section 3.03 Fidelity Bond; Errors and Omissions Insurance. The

Servicer shall maintain, at its own expense, a blanket fidelity bond and an

errors and omissions insurance policy, with broad coverage on all officers,

employees or other persons acting in any capacity requiring such persons to

handle funds, money, documents or papers relating to the Mortgage Loans it

services. These policies must insure the Servicer against losses resulting from

dishonest or fraudulent acts committed by the Servicer's personnel, any

employees of outside firms that provide data processing services for the

Servicer, and temporary contract employees or student interns. Such fidelity

bond shall also protect and insure the Servicer against losses in connection

with the release or satisfaction of a Mortgage Loan without having obtained

payment in full of the indebtedness secured thereby. No provision of this

Section 3.03 requiring such 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 FNMA in

the FNMA Servicing Guide or by FHLMC in the FHLMC Sellers' & Servicers' Guide,

as amended or restated from time to time, or in an amount as may be permitted to

the Servicer by express waiver of FNMA or FHLMC.

Section 3.04 Access to Certain Documentation. The Servicer shall

provide to the OTS and the FDIC and to comparable regulatory authorities

supervising Holders of Subordinate Certificates and the examiners and

supervisory agents of the OTS, the FDIC and such other authorities, access to

the documentation required by applicable regulations of the OTS and the FDIC

with respect to the Mortgage Loans. Such access shall be afforded without

charge, but only upon reasonable and prior written request and during normal

business hours at the offices designated by the Servicer. Nothing in this

Section 3.04 shall limit the obligation of the Servicer to observe any

applicable law and the failure of the Servicer to provide access as provided in

this Section 3.04 as a result of such obligation shall not constitute a breach

of this Section 3.04.

Section 3.05 Maintenance of Primary Insurance Policy; Claims;

Collections of BPP Mortgage Loan Payments. With respect to each Mortgage Loan

with a Loan-to-Value Ratio in excess of 80% or such other Loan-to-Value Ratio as

may be required by law, the Servicer shall, without any cost to the Trust

Estate, maintain or cause the Mortgagor to maintain in full force and effect a

Primary Insurance Policy insuring that portion of the Mortgage Loan in excess of

a percentage in conformity with FNMA requirements. The Servicer shall pay or

shall cause the Mortgagor to pay the premium thereon on a timely basis, at least

until the Loan-to-Value Ratio of such Mortgage Loan is reduced to 80% or such

other Loan-to-Value Ratio as may be required by law. If such Primary Insurance

Policy is terminated, the Servicer shall obtain from another insurer a

comparable replacement policy, with a total coverage equal to the remaining

coverage of such terminated Primary Insurance Policy. If the insurer shall cease

to be an insurer acceptable to FNMA or FHLMC, the Servicer shall notify the

Trustee in writing, it being understood that the Servicer shall not have any

responsibility or liability for any failure to recover under the Primary

Insurance Policy for such reason. If the Servicer determines that recoveries

under the Primary Insurance Policy are jeopardized by the financial condition of

the insurer, the Servicer shall obtain from another insurer which meets the

requirements of this Section 3.05 a replacement insurance policy. The Servicer

shall not take any action that would result in noncoverage under any applicable

Primary Insurance Policy of any loss that, 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

3.13, 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 Primary Insurance Policy and shall take all

actions which may be required by such insurer as a condition to the continuation

of coverage under such 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, the Trustee and the

Certificateholders, claims to the insurer under any Primary Insurance Policy in

a timely fashion in accordance with the terms of such Primary Insurance Policy

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 3.09(a), any amounts collected by the Servicer under

any Primary Insurance Policy shall be deposited in the related Escrow Account,

subject to withdrawal pursuant to Section 3.09(b).

The Servicer will comply with all provisions of applicable state and

federal law relating to the cancellation of, or collection of premiums with

respect to, Primary Mortgage Insurance, including, but not limited to, the

provisions of the Homeowners Protection Act of 1998, and all regulations

promulgated thereunder, as amended from time to time.

The Servicer shall take all actions necessary to collect, on behalf

of the Trust, any BPP Mortgage Loan Payments required to be made to the Trust

pursuant to the Mortgage Loan Purchase Agreement.

Section 3.06 Rights of the Depositor and the Trustee in Respect of

the Servicer. The Depositor may, but is not obligated to, enforce the

obligations of the Servicer hereunder and may, but is not obligated to, perform,

or cause a designee to perform, any defaulted obligation of the Servicer

hereunder and in connection with any such defaulted obligation to exercise the

related rights of the Servicer hereunder; provided that the Servicer shall not

be relieved of any of its obligations hereunder by virtue of such performance by

the Depositor or its designee. Neither the Trustee nor the Depositor shall have

any responsibility or liability for any action or failure to act by the Servicer

nor shall the Trustee or the Depositor be obligated to supervise the performance

of the Servicer hereunder or otherwise.

Any Subservicing Agreement that may be entered into and any

transactions or services relating to the Mortgage Loans involving a Subservicer

in its capacity as such shall be deemed to be between the Subservicer and the

Servicer alone, and the Trustee and Certificateholders shall not be deemed

parties thereto and shall have no claims, rights, obligations, duties or

liabilities with respect to the Subservicer except as set forth in Section 3.07.

The Servicer shall be solely liable for all fees owed by it to any Subservicer,

irrespective of whether the Servicer's compensation pursuant to this Agreement

is sufficient to pay such fees.

Section 3.07 Trustee to Act as Servicer. If the Servicer shall for

any reason no longer be the Servicer hereunder (including by reason of an Event

of Default), the Trustee shall within 90 days of such time, assume, if it so

elects, or shall appoint a successor Servicer to assume, all of the rights and

obligations of the Servicer hereunder arising thereafter (except that the

Trustee shall not be (a) liable for losses of the Servicer pursuant to Section

3.12 or any acts or omissions of the predecessor Servicer hereunder, (b)

obligated to make Advances if it is prohibited from doing so by applicable law

or (c) deemed to have made any representations and warranties of the Servicer

hereunder). Any such assumption shall be subject to Sections 7.02 and 8.05. If

the Servicer shall for any reason no longer be the Servicer (including by reason

of any Event of Default), the Trustee or the successor Servicer may elect to

succeed to any rights and obligations of the Servicer under each Subservicing

Agreement or may terminate each Subservicing Agreement. If it has elected to

assume the Subservicing Agreement, the Trustee or the successor Servicer shall

be deemed to have assumed all of the Servicer's interest therein and to have

replaced the Servicer as a party to any Subservicing Agreement entered into by

the Servicer as contemplated by Section 3.02 to the same extent as if the

Subservicing Agreement had been assigned to the assuming party except that the

Servicer shall not be relieved of any liability or obligations under any such

Subservicing Agreement.

The Servicer that is no longer the Servicer hereunder shall, upon

request of the Trustee, but at the expense of such predecessor Servicer, deliver

to the assuming party all documents and records relating to each Subservicing

Agreement or substitute servicing agreement and the Mortgage Loans then being

serviced thereunder and an accounting of amounts collected or held by it and

otherwise use its best efforts to effect the orderly and efficient transfer of

such substitute Subservicing Agreement to the assuming party. The Trustee shall

be entitled to be reimbursed from the predecessor Servicer (or the Trust if the

predecessor Servicer is unable to fulfill its obligations hereunder) for all

Servicing Transfer Costs.

Section 3.08 Collection of Mortgage Loan Payments; Servicer

Custodial Account; and Certificate Account. (a) Continuously from the date

hereof until the principal and interest on all Mortgage Loans are paid in full,

the Servicer will proceed diligently, in accordance with this Agreement, to

collect all payments due under each of the Mortgage Loans it services when the

same shall become due and payable. Further, the Servicer will in accordance with

all applicable law and Customary Servicing Procedures ascertain and estimate

taxes, assessments, fire and hazard insurance premiums, mortgage insurance

premiums and all other charges with respect to the Mortgage Loans it services

that, as provided in any Mortgage, will become due and payable to the end that

the installments payable by the Mortgagors will be sufficient to pay such

charges as and when they become due and payable. Consistent with the foregoing,

the Servicer may in its discretion (i) waive any late payment charge or any

prepayment charge or penalty interest in connection with the prepayment of a

Mortgage Loan it services and (ii) extend the due dates for payments due on a

Mortgage Note for a period not greater than 120 days; provided, however, that

the Servicer cannot extend the maturity of any such Mortgage Loan past the date

on which the final payment is due on the latest maturing Mortgage Loan as of the

Cut-off Date. In the event of any such arrangement, the Servicer shall make

Periodic Advances on the related Mortgage Loan in accordance with the provisions

of Section 3.20 during the scheduled period in accordance with the amortization

schedule of such Mortgage Loan without modification thereof by reason of such

arrangements. The Servicer shall not be required to institute or join in

litigation with respect to collection of any payment (whether under a Mortgage,

Mortgage Note or otherwise or against any public or governmental authority with

respect to a taking or condemnation) if it reasonably believes that enforcing

the provision of the Mortgage or other instrument pursuant to which such payment

is required is prohibited by applicable law.

(b) The Servicer shall establish and maintain the Servicer Custodial

Account. The Servicer shall deposit or cause to be deposited into the Servicer

Custodial Account, all on a daily basis within one Business Day of receipt,

except as otherwise specifically provided herein, the following payments and

collections remitted by Subservicers or received by the Servicer in respect of

the Mortgage Loans subsequent to the Cut-off Date (other than in respect of

principal and interest due on the Mortgage Loans on or before the Cut-off Date)

and the following amounts required to be deposited hereunder with respect to the

Mortgage Loans it services:

(i) all payments on account of principal of the Mortgage Loans,

including Principal Prepayments;

(ii) all payments on account of interest on the Mortgage Loans, net

of the Servicing Fee;

(iii) (A) all Insurance Proceeds and Liquidation Proceeds, other

than Insurance Proceeds to be (1) applied to the restoration or repair of

the Mortgaged Property, (2) released to the Mortgagor in accordance with

Customary Servicing Procedures or (3) required to be deposited to an

Escrow Account pursuant to Section 3.09(a), and other than any Excess

Proceeds and (B) any Insurance Proceeds released from an Escrow Account

pursuant to Section 3.09(b)(iv);

(iv) any amount required to be deposited by the Servicer pursuant to

Section 3.08(d) in connection with any losses on Permitted Investments

with respect to the Servicer Custodial Account;

(v) any amounts required to be deposited by the Servicer pursuant to

Section 3.14;

(vi) all Repurchase Prices, all Substitution Adjustment Amounts and

all Reimbursement Amounts, to the extent received by the Servicer;

(vii) Periodic Advances made by the Servicer pursuant to Section

3.20 and any Compensating Interest;

(viii) any Recoveries;

(ix) any Buy-Down Funds required to be deposited pursuant to Section

3.23; and

(x) any other amounts required to be deposited hereunder.

The foregoing requirements for deposits to the Servicer Custodial

Account by the Servicer shall be exclusive, it being understood and agreed that,

without limiting the generality of the foregoing, Ancillary Income need not be

deposited by the Servicer. If the Servicer shall deposit in the Servicer

Custodial Account any amount not required to be deposited, it may at any time

withdraw or direct the institution maintaining the Servicer Custodial Account to

withdraw such amount from the Servicer Custodial Account, any provision herein

to the contrary notwithstanding. The Servicer Custodial Account may contain

funds that belong to one or more trust funds created for mortgage pass-through

certificates of other series and may contain other funds respecting payments on

mortgage loans belonging to the Servicer or serviced by the Servicer on behalf

of others; provided, however, that such commingling of funds shall not be

permitted at any time during which Fitch's senior long-term unsecured debt

rating of Bank of America is below "A." Notwithstanding such commingling of

funds, the Servicer shall keep records that accurately reflect the funds on

deposit in the Servicer Custodial Account that have been identified by it as

being attributable to the Mortgage Loans it services. The Servicer shall

maintain adequate records with respect to all withdrawals made pursuant to this

Section 3.08. All funds required to be deposited in the Servicer Custodial

Account shall be held in trust for the Certificateholders until withdrawn in

accordance with Section 3.11.

(c) The Trustee shall establish and maintain, on behalf of the

Certificateholders, the Certificate Account, which shall be deemed to consist of

seven sub-accounts. The Trustee shall, promptly upon receipt, deposit in the

Certificate Account and retain therein the following:

(i) the aggregate amount remitted by the Servicer to the Trustee

pursuant to Section 3.11(a)(viii);

(ii) any amount paid by the Trustee pursuant to Section 3.08(d) in

connection with any losses on Permitted Investments with respect to the

Certificate Account; and

(iii) any other amounts deposited hereunder which are required to be

deposited in the Certificate Account.

If the Servicer shall remit any amount not required to be remitted,

it may at any time direct the Trustee to withdraw such amount from the

Certificate Account, any provision herein to the contrary notwithstanding. Such

direction may be accomplished by delivering an Officer's Certificate to the

Trustee which describes the amounts deposited in error in the Certificate

Account. All funds required to be deposited in the Certificate Account shall be

held by the Trustee in trust for the Certificateholders until disbursed in

accordance with this Agreement or withdrawn in accordance with Section 3.11. In

no event shall the Trustee incur liability for withdrawals from the Certificate

Account at the direction of the Servicer.

(d) Each institution at which the Servicer Custodial Account or the

Certificate Account is maintained shall invest the funds therein as directed in

writing by the Servicer, in the case of the Servicer Custodial Account, or the

Trustee, in the case of the Certificate Account, in Permitted Investments, which

shall mature not later than (i) in the case of the Servicer Custodial Account,

the Business Day next preceding the related Remittance Date (except that if such

Permitted Investment is an obligation of the institution that maintains such

account, then such Permitted Investment shall mature not later than such

Remittance Date) and (ii) in the case of the Certificate Account, the Business

Day next preceding the Distribution Date (except that if such Permitted

Investment is an obligation of the institution that maintains such account, then

such Permitted Investment shall mature not later than such Distribution Date)

and, in each case, shall not be sold or disposed of prior to its maturity. All

such Permitted Investments shall be made in the name of the Trustee, for the

benefit of the Certificateholders. All Servicer Custodial Account Reinvestment

Income shall be for the benefit of the Servicer as part of its Servicing

Compensation and shall be retained by it monthly as provided herein. All income

or gain (net of any losses) realized from any such investment of funds on

deposit in the Certificate Account shall be for the benefit of the Trustee as

additional compensation and shall be retained by it monthly as provided herein.

The amount of any losses realized in the Servicer Custodial Account or the

Certificate Account incurred in any such account in respect of any such

investments shall promptly be deposited by the Servicer in the Servicer

Custodial Account or by the Trustee in the Certificate Account, as applicable.

(e) The Servicer shall give notice to the Trustee of any proposed

change of the location of the Servicer Custodial Account maintained by the

Servicer not later than 30 days and not more than 45 days prior to any change

thereof. The Trustee shall give notice to the Servicer, each Rating Agency and

the Depositor of any proposed change of the location of the Certificate Account

not later than 30 days after and not more than 45 days prior to any change

thereof. The creation of the Servicer Custodial Account shall be evidenced by a

certification substantially in the form of Exhibit F hereto. A copy of such

certification shall be furnished to the Trustee.

(f) The Trustee shall designate each of the Middle-Tier Certificate

Sub-Account and the Upper-Tier Certificate Sub-Account as a sub-account of the

Certificate Account. On each Distribution Date (other than the Final

Distribution Date, if such Final Distribution Date is in connection with a

purchase of the assets of the Trust Estate by the Depositor), the Trustee shall,

from funds available on deposit in the Certificate Account, be deemed to deposit

into the Middle-Tier Certificate Sub-Account, the Lower-Tier Distribution

Amount. The Trustee shall then immediately, from funds available in the

Middle-Tier Certificate Sub-Account, be deemed to deposit into the Upper-Tier

Certificate Sub-Account, the Middle-Tier Distribution Amount.

Section 3.09 Collection of Taxes, Assessments and Similar Items;

Escrow Accounts. (a) To the extent required by the related Mortgage Note and not

violative of current law, the Servicer shall segregate and hold all funds

collected and received pursuant to each Mortgage Loan which constitute Escrow

Payments in trust separate and apart from any of its own funds and general

assets and for such purpose shall establish and maintain one or more escrow

accounts (collectively, the "Escrow Account"), titled "Bank of America, N.A., in

trust for registered holders of Banc of America Mortgage Securities, Inc.,

Mortgage Pass-Through Certificates, Series 2004-11 and various Mortgagors." The

Escrow Account shall be established with a commercial bank, a savings bank or a

savings and loan association that meets the guidelines set forth by FNMA or

FHLMC as an eligible institution for escrow accounts and which is a member of

the Automated Clearing House. In any case, the Escrow Account shall be insured

by the FDIC to the fullest extent permitted by law. The Servicer shall deposit

in the appropriate Escrow Account on a daily basis, and retain therein: (i) all

Escrow Payments collected on account of the Mortgage Loans, (ii) all amounts

representing proceeds of any hazard insurance policy which are to be applied to

the restoration or repair of any related Mortgaged Property and (iii) all

amounts representing proceeds of any Primary Insurance Policy. Nothing herein

shall require the Servicer to compel a Mortgagor to establish an Escrow Account

in violation of applicable law.

(b) Withdrawals of amounts so collected from the Escrow Accounts may

be made by the Servicer only (i) to effect timely payment of taxes, assessments,

mortgage insurance premiums, fire and hazard insurance premiums, condominium or

PUD association dues, or comparable items constituting Escrow Payments for the

related Mortgage, (ii) to reimburse the Servicer out of related Escrow Payments

made with respect to a Mortgage Loan for any Servicing Advance made by the

Servicer pursuant to Section 3.09(c) with respect to such Mortgage Loan, (iii)

to refund to any Mortgagor any sums determined to be overages, (iv) for transfer

to the Servicer Custodial Account upon default of a Mortgagor or in accordance

with the terms of the related Mortgage Loan and if permitted by applicable law,

(v) for application to restore or repair the Mortgaged Property, (vi) to pay to

the Mortgagor, to the extent required by law, any interest paid on the funds

deposited in the Escrow Account, (vii) to pay to itself any interest earned on

funds deposited in the Escrow Account (and not required to be paid to the

Mortgagor), (viii) to the extent permitted under the terms of the related

Mortgage Note and applicable law, to pay late fees with respect to any Monthly

Payment which is received after the applicable grace period, (ix) to withdraw

suspense payments that are deposited into the Escrow Account, (x) to withdraw

any amounts inadvertently deposited in the Escrow Account or (xi) to clear and

terminate the Escrow Account upon the termination of this Agreement in

accordance with Section 10.01. Any Escrow Account shall not be a part of the

Trust Estate.

(c) With respect to each Mortgage Loan, the Servicer shall maintain

accurate records reflecting the status of taxes, assessments and other charges

which are or may become a lien upon the Mortgaged Property and the status of

Primary Insurance Policy premiums and fire and hazard insurance coverage. The

Servicer 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, if any, which shall have been estimated and

accumulated by the Servicer in amounts sufficient for such purposes, as allowed

under the terms of the Mortgage. To the extent that a Mortgage does not provide

for Escrow Payments, the Servicer shall determine that any such payments are

made by the Mortgagor. The Servicer assumes full responsibility for the timely

payment of all such bills and shall effect timely payments of all such bills

irrespective of each Mortgagor's faithful performance in the payment of same or

the making of the Escrow Payments. The Servicer shall advance any such payments

that are not timely paid, but the Servicer shall be required so to advance only

to the extent that such Servicing Advances, in the good faith judgment of the

Servicer, will be recoverable by the Servicer out of Insurance Proceeds,

Liquidation Proceeds or otherwise.

Section 3.10 Access to Certain Documentation and Information

Regarding the Mortgage Loans. The Servicer shall afford the Trustee reasonable

access to all records and documentation regarding the Mortgage Loans and all

accounts, insurance information and other matters relating to this Agreement,

such access being afforded without charge, but only upon reasonable request and

during normal business hours at the office designated by the Servicer.

Upon reasonable advance notice in writing, the Servicer will provide

to each Certificateholder which is a savings and loan association, bank or

insurance company certain reports and reasonable access to information and

documentation regarding the Mortgage Loans sufficient to permit such

Certificateholder to comply with applicable regulations of the OTS or other

regulatory authorities with respect to investment in the Certificates; provided

that the Servicer shall be entitled to be reimbursed by each such

Certificateholder for actual expenses incurred by the Servicer in providing such

reports and access.

Section 3.11 Permitted Withdrawals from the Servicer Custodial

Account and Certificate Account. (a) The Servicer may from time to time make

withdrawals from the Servicer Custodial Account, for the following purposes:

(i) to pay to the Servicer (to the extent not previously retained),

the Servicing Compensation to which it is entitled pursuant to Section

3.17;

(ii) to reimburse the Servicer for unreimbursed Advances made by it,

such right of reimbursement pursuant to this clause (ii) being limited to

amounts received on the Mortgage Loan(s) (including amounts received in

respect of BPP Mortgage Loan Payments for such Mortgage Loan) in respect

of which any such Advance was made;

(iii) to reimburse the Servicer for any Nonrecoverable Advance

previously made, such right of reimbursement pursuant to this clause (iii)

being limited to amounts received on the Mortgage Loans in the same Loan

Group as the Mortgage Loan(s) in respect of which such Nonrecoverable

Advance was made;

(iv) to reimburse the Servicer for Insured Expenses from the related

Insurance Proceeds;

(v) to pay to the purchaser, with respect to each Mortgage Loan or

REO Property that has been purchased pursuant to Section 2.02 or 2.04, all

amounts received thereon after the date of such purchase;

(vi) to reimburse the Servicer or the Depositor for expenses

incurred by any of them and reimbursable pursuant to Section 7.03;

(vii) to withdraw any amount deposited in the Servicer Custodial

Account and not required to be deposited therein;

(viii) on or prior to the Remittance Date, to withdraw an amount

equal to the related Pool Distribution Amount, the related Trustee Fee and

any other amounts due to the Trustee under this Agreement for such

Distribution Date, to the extent on deposit, and remit such amount in

immediately available funds to the Trustee for deposit in the Certificate

Account; and

(ix) to clear and terminate the Servicer Custodial Account upon

termination of this Agreement pursuant to Section 10.01.

The Servicer shall keep and maintain separate accounting, on a

Mortgage Loan by Mortgage Loan basis, for the purpose of justifying any

withdrawal from the Servicer Custodial Account pursuant to clauses (i), (ii),

(iv) and (v). The Servicer shall keep and maintain such separate accounting for

each Loan Group. Prior to making any withdrawal from the Servicer Custodial

Account pursuant to clause (iii), the Servicer shall deliver to the Trustee an

Officer's Certificate of a Servicing Officer indicating the amount of any

previous Advance determined by the Servicer to be a Nonrecoverable Advance and

identifying the related Mortgage Loan(s) and their respective portions of such

Nonrecoverable Advance.

(b) The Trustee shall be deemed to withdraw funds from the

applicable Certificate Account sub-accounts to deposit the Lower-Tier

Distribution Amount into the Middle-Tier Certificate Sub-Account and the

Middle-Tier Distribution Amount into the Upper-Tier Certificate Sub-Account and

for distributions to Certificateholders in the manner specified in this

Agreement. In addition, the Trustee may from time to time make withdrawals from

the Certificate Account for the following purposes:

(i) to pay to itself the Trustee Fee and any other amounts due to

the Trustee under this Agreement for the related Distribution Date;

(ii) to pay to itself as additional compensation earnings on or

investment income with respect to funds in the Certificate Account;

(iii) to withdraw and return to the Servicer any amount deposited in

the Certificate Account and not required to be deposited therein; and

(iv) to clear and terminate the Certificate Account upon termination

of this Agreement pursuant to Section 10.01.

(c) On each Distribution Date, funds on deposit in the Certificate

Account and deemed to be deposited in the Middle-Tier Certificate Sub-Account

shall be used to make payments on the Class 1-A-MR Certificate as provided in

Sections 5.01 and 5.02. On each Distribution Date, funds on deposit in the

Upper-Tier Certificate Sub-Account shall be used to make payments on the Regular

Certificates, the Class X-PO Certificates, the Class 30-IO Certificates and the

Class 1-A-R Certificate as provided in Sections 5.01 and 5.02. The Certificate

Account shall be cleared and terminated upon termination of this Agreement

pursuant to Section 10.01.

Section 3.12 Maintenance of Hazard Insurance. The Servicer shall

cause to be maintained for each Mortgage Loan, fire and hazard insurance with

extended coverage customary in the area where the Mortgaged Property is located

in an amount which is at least equal to the lesser of (a) the full insurable

value of the Mortgaged Property or (b) the greater of (i) the outstanding

principal balance owing on the Mortgage Loan and (ii) an amount such that the

proceeds of such insurance shall be sufficient to avoid the application to the

Mortgagor or loss payee of any coinsurance clause under the policy. If the

Mortgaged Property is in an area identified in the Federal Register by the

Federal Emergency Management Agency as having special flood hazards (and such

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 and the requirements of FNMA

or FHLMC. The Servicer shall also maintain on REO Property, fire and hazard

insurance with extended coverage in an amount which is at least equal to the

maximum insurable value of the improvements which are a part of such property,

liability insurance and, to the extent required, flood insurance in an amount

required above. Any amounts collected by the Servicer under any such policies

(other than amounts to be deposited in an Escrow Account and applied to the

restoration or repair of the property subject to the related Mortgage or

property acquired in liquidation of the Mortgage Loan, or to be released to the

Mortgagor in accordance with Customary Servicing Procedures) shall be deposited

in the Servicer Custodial Account, subject to withdrawal pursuant to Section

3.11(a). It is understood and agreed that no earthquake or other additional

insurance need be required by the Servicer of any Mortgagor or maintained on REO

Property, other than pursuant to such applicable laws and regulations as shall

at any time be in force and as shall require such additional insurance. All

policies required hereunder shall be endorsed with standard mortgagee clauses

with loss payable to the Servicer, and shall provide for at least 30 days prior

written notice of any cancellation, reduction in amount or material change in

coverage to the Servicer.

The hazard insurance policies for each Mortgage Loan secured by a

unit in a condominium development or planned unit development shall be

maintained with respect to such Mortgage Loan and the related development in a

manner which is consistent with FNMA requirements.

Notwithstanding the foregoing, the Servicer may maintain a blanket

policy insuring against hazard losses on all of the Mortgaged Properties

relating to the Mortgage Loans in lieu of maintaining the required hazard

insurance policies for each Mortgage Loan and may maintain a blanket policy

insuring against special flood hazards in lieu of maintaining any required flood

insurance. Any such blanket policies shall (A) be consistent with prudent

industry standards, (B) name the Servicer as loss payee, (C) provide coverage in

an amount equal to the aggregate unpaid principal balance on the related

Mortgage Loans without co-insurance, and (D) otherwise comply with the

requirements of this Section 3.12. Any such blanket policy may contain a

deductible clause; provided that if any Mortgaged Property is not covered by a

separate policy otherwise complying with this Section 3.12 and a loss occurs

with respect to such Mortgaged Property which loss would have been covered by

such a policy, the Servicer shall deposit in the Servicer Custodial Account the

difference, if any, between the amount that would have been payable under a

separate policy complying with this Section 3.12 and the amount paid under such

blanket policy.

Section 3.13 Enforcement of Due-On-Sale Clauses; Assumption

Agreements. (a) Except as otherwise provided in this Section 3.13, when any

Mortgaged Property subject to a Mortgage has been conveyed by the Mortgagor, the

Servicer shall use reasonable efforts, to the extent that it has actual

knowledge of such conveyance, to enforce any due-on-sale clause contained in any

Mortgage Note or Mortgage, to the extent permitted under applicable law and

governmental regulations, but only to the extent that such enforcement will not

adversely affect or jeopardize coverage under any Required Insurance Policy.

Notwithstanding the foregoing, the Servicer is not required to exercise such

rights with respect to a Mortgage Loan if the Person to whom the related

Mortgaged Property has been conveyed or is proposed to be conveyed satisfies the

terms and conditions contained in the Mortgage Note and Mortgage related thereto

and the consent of the mortgagee under such Mortgage Note or Mortgage is not

otherwise required under such Mortgage Note or Mortgage as a condition to such

transfer. If (i) the Servicer is prohibited by law from enforcing any such

due-on-sale clause, (ii) coverage under any Required Insurance Policy would be

adversely affected, (iii) the Mortgage Note does not include a due-on-sale

clause or (iv) nonenforcement is otherwise permitted hereunder, the Servicer is

authorized, subject to Section 3.13(b), to take or enter into an assumption and

modification agreement from or with the Person to whom such Mortgaged 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 state law,

the Mortgagor remains liable thereon; provided that the Mortgage Loan shall

continue to be covered (if so covered before the Servicer enters such agreement)

by the applicable Required Insurance Policies. The Servicer, subject to Section

3.13(b), is also authorized with the prior approval of the insurers under any

Required Insurance Policies 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 Mortgage Note. Notwithstanding the foregoing, the Servicer shall not be

deemed to be in default under this Section 3.13 by reason of any transfer or

assumption which the Servicer reasonably believes it is restricted by law from

preventing, for any reason whatsoever.

(b) Subject to the Servicer's duty to enforce any due-on-sale clause

to the extent set forth in Section 3.13(a), in any case in which a Mortgaged

Property has been conveyed to a Person by a Mortgagor, and such Person is to

enter into an assumption agreement or modification agreement or supplement to

the Mortgage Note or Mortgage that requires the signature of the Trustee, or if

an instrument of release signed by the Trustee is required releasing the

Mortgagor from liability on the Mortgage Loan, the Servicer shall prepare and

deliver or cause to be prepared and delivered to the Trustee for signature and

shall direct, in writing, the Trustee to execute the assumption agreement with

the Person to whom the Mortgaged Property is to be conveyed and such

modification agreement or supplement to the Mortgage Note or Mortgage or other

instruments as are reasonable or necessary to carry out the terms of the

Mortgage Note or Mortgage or otherwise to comply with any applicable laws

regarding assumptions or the transfer of the Mortgaged Property to such Person.

In no event shall the Trustee incur liability for executing any document under

this Section 3.13 at the direction of the Servicer. In connection with any such

assumption, no material term of the Mortgage Note may be changed. In addition,

the substitute Mortgagor and the Mortgaged Property must be acceptable to the

Servicer in accordance with its underwriting standards as then in effect.

Together with each such substitution, assumption or other agreement or

instrument delivered to the Trustee for execution by it, the Servicer shall

deliver an Officer's Certificate signed by a Servicing Officer stating that the

requirements of this subsection have been met. The Servicer shall notify the

Trustee that any such substitution or assumption agreement has been completed by

forwarding to the Trustee (or at the direction of the Trustee, the Custodian)

the original of such substitution or assumption agreement, which in the case of

the original shall be added to the related Mortgage File and 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. Any fee collected

by the Servicer for entering into an assumption or substitution of liability

agreement may be retained by the Servicer as additional Servicing Compensation.

Notwithstanding the foregoing, to the extent permissible under applicable law

and at the request of the Servicer, the Trustee shall execute and deliver to the

Servicer any powers of attorney and other documents prepared by the Servicer

that are reasonably necessary or appropriate to enable the Servicer to execute

any assumption agreement or modification agreement required to be executed by

the Trustee under this Section 3.13.

Section 3.14 Realization Upon Defaulted Mortgage Loans; REO

Property. (a) Subject to Section 3.21, the Servicer shall use reasonable efforts

to foreclose upon or otherwise comparably convert the ownership of Mortgaged

Properties securing such of the Mortgage Loans as come into and continue in

default and as to which no satisfactory arrangements can be made for collection

of delinquent payments. In connection with such foreclosure or other conversion,

the Servicer shall follow Customary Servicing Procedures and shall meet the

requirements of the insurer under any Required Insurance Policy; provided,

however, that the Servicer may enter into a special servicing agreement with an

unaffiliated Holder of 100% Percentage Interest of a Class of Class X-B

Certificates, a Class of Class 2-B Certificates, a Class of Class 5-B

Certificates or a holder of a class of securities representing interests in the

Class X-B Certificates, Class 2-B Certificates or Class 5-B Certificates alone

or together with other subordinated mortgage pass-through certificates. Such

agreement shall be substantially in the form attached hereto as Exhibit K or

subject to each Rating Agency's acknowledgment that the ratings of the

Certificates in effect immediately prior to the entering into such agreement

would not be qualified, downgraded or withdrawn and the Certificates would not

be placed on credit review status (except for possible upgrading) as a result of

such agreement. Any such agreement may contain provisions whereby such holder

may instruct the Servicer to commence or delay foreclosure proceedings with

respect to delinquent Mortgage Loans and will contain provisions for the deposit

of cash by the holder that would be available for distribution to

Certificateholders if Liquidation Proceeds are less than they otherwise may have

been had the Servicer acted in accordance with its normal procedures.

Notwithstanding the foregoing, the Servicer shall not be required to expend its

own funds in connection with any foreclosure or towards the restoration of any

Mortgaged Property unless it shall determine (i) that such restoration and/or

foreclosure will increase the proceeds of liquidation of the Mortgage Loan after

reimbursement to itself of such expenses and (ii) that such expenses will be

recoverable to it through proceeds of the liquidation of the Mortgage Loan

(respecting which it shall have priority for purposes of withdrawals from the

Servicer Custodial Account). Any such expenditures shall constitute Servicing

Advances for purposes of this Agreement.

The decision of the Servicer to foreclose on a defaulted Mortgage

Loan shall be subject to a determination by the Servicer that the proceeds of

such foreclosure would exceed the costs and expenses of bringing such a

proceeding.

With respect to any REO Property, the deed or certificate of sale

shall be taken in the name of the Trustee for the benefit of the

Certificateholders, or its nominee, on behalf of the Certificateholders. The

Trustee's name shall be placed on the title to such REO Property solely as the

Trustee hereunder and not in its individual capacity. The Servicer shall ensure

that the title to such REO Property references this Agreement and the Trustee's

capacity hereunder. Pursuant to its efforts to sell such REO Property, the

Servicer shall either itself or through an agent selected by the Servicer

manage, conserve, protect and operate such REO Property in the same manner that

it manages, conserves, protects and operates other foreclosed property for its

own account and in the same manner that similar property in the same locality as

the REO Property is managed. Incident to its conservation and protection of the

interests of the Certificateholders, the Servicer may rent the same, or any part

thereof, as the Servicer deems to be in the best interest of the

Certificateholders for the period prior to the sale of such REO Property. The

Servicer shall prepare for and deliver to the Trustee a statement with respect

to each REO Property that has been rented, if any, showing the aggregate rental

income received and all expenses incurred in connection with the management and

maintenance of such REO Property at such times as is necessary to enable the

Trustee to comply with the reporting requirements of the REMIC Provisions;

provided, however, that the Servicer shall have no duty to rent any REO Property

on behalf of the Trust. The net monthly rental income, if any, from such REO

Property shall be deposited in the Servicer Custodial Account no later than the

close of business on each Determination Date. The Servicer shall perform, with

respect to the Mortgage Loans, the tax reporting and withholding required by

Sections 1445 and 6050J of the Code with respect to foreclosures and

abandonments, the tax reporting required by Section 6050H of the Code with

respect to the receipt of mortgage interest from individuals and, if required by

Section 6050P of the Code with respect to the cancellation of indebtedness by

certain financial entities, by preparing such tax and information returns as may

be required, in the form required. The Servicer shall deliver copies of such

reports to the Trustee.

If the Trust acquires any Mortgaged Property as described above or

otherwise in connection with a default or a default which is reasonably

foreseeable on a Mortgage Loan, the Servicer shall dispose of such Mortgaged

Property prior to the end of the third calendar year following the year of its

acquisition by the Trust (such period, the "REO Disposition Period") unless (A)

the Trustee shall have been supplied by the Servicer with an Opinion of Counsel

to the effect that the holding by the Trust of such Mortgaged Property

subsequent to the REO Disposition Period will not result in the imposition of

taxes on "prohibited transactions" (as defined in Section 860F of the Code) on

any of the Upper-Tier REMIC, the Middle-Tier REMIC or the Lower-Tier REMIC or

cause any REMIC created hereunder to fail to qualify as a REMIC at any time that

any Certificates are outstanding, or (B) the Trustee (at the Servicer's expense)

or the Servicer shall have applied for, prior to the expiration of the REO

Disposition Period, an extension of the REO Disposition Period in the manner

contemplated by Section 856(e)(3) of the Code. If such an Opinion of Counsel is

provided or such an exemption is obtained, the Trust may continue to hold such

Mortgaged Property (subject to any conditions contained in such Opinion of

Counsel) for the applicable period. Notwithstanding any other provision of this

Agreement, no Mortgaged Property acquired by the Trust shall be rented (or

allowed to continue to be rented) or otherwise used for the production of income

by or on behalf of the Trust in such a manner or pursuant to any terms that

would (i) cause such Mortgaged Property to fail to qualify as "foreclosure

property" within the meaning of Section 860G(a)(8) of the Code or (ii) subject

any REMIC created hereunder to the imposition of any federal, state or local

income taxes on the income earned from such Mortgaged Property under Section

860G(c) of the Code or otherwise, unless the Servicer has agreed to indemnify

and hold harmless the Trust with respect to the imposition of any such taxes.

The Servicer shall identify to the Trustee any Mortgaged Property relating to a

Mortgage Loan held by the Trust for 30 months for which no plans to dispose of

such Mortgaged Property by the Servicer have been made. After delivery of such

identification, the Servicer shall proceed to dispose of any such Mortgaged

Property by holding a commercially reasonable auction for such property.

The income earned from the management of any REO Properties, net of

reimbursement to the Servicer for expenses incurred (including any property or

other taxes) in connection with such management and net of unreimbursed

Servicing Fees, Periodic Advances and Servicing Advances, shall be applied to

the payment of principal of and interest on the related defaulted Mortgage Loans

(solely for the purposes of allocating principal and interest, interest shall be

treated as accruing as though such Mortgage Loans were still current) and all

such income shall be deemed, for all purposes in this Agreement, to be payments

on account of principal and interest on the related Mortgage Notes and shall be

deposited into the Servicer Custodial Account. To the extent the net income

received during any calendar month is in excess of the amount attributable to

amortizing principal and accrued interest at the related Mortgage Interest Rate

on the related Mortgage Loan for such calendar month, such excess shall be

considered to be a partial prepayment of principal of the related Mortgage Loan.

The proceeds from any liquidation of a Mortgage Loan, as well as any

income from an REO Property, will be applied in the following order of priority:

first, to reimburse the Servicer for any related unreimbursed Servicing Advances

and Servicing Fees; second, to reimburse the Servicer for any unreimbursed

Periodic Advances and to reimburse the Servicer Custodial Account for any

Nonrecoverable Advances (or portions thereof) that were previously withdrawn by

the Servicer pursuant to Section 3.11(a)(iii) that related to such Mortgage

Loan; third, to accrued and unpaid interest (to the extent no Periodic Advance

has been made for such amount or any such Periodic Advance has been reimbursed)

on the Mortgage Loan or related REO Property, at the Mortgage Interest Rate to

the Due Date occurring in the month in which such amounts are required to be

distributed; and fourth, as a recovery of principal of the Mortgage Loan. Excess

Proceeds, if any, from the liquidation of a Liquidated Mortgage Loan will be

retained by the Servicer as additional Servicing Compensation pursuant to

Section 3.17.

(b) The Servicer shall promptly notify the Depositor of any Mortgage

Loan which comes into default. The Depositor shall be entitled, at its option,

to repurchase (i) any such defaulted Mortgage Loan from the Trust Estate if (a)

in the Depositor's judgment, the default is not likely to be cured by the

Mortgagor and (b) such Mortgage Loan is 180 days or more delinquent or (ii) any

Mortgage Loan in the Trust Estate which pursuant to Section 4(b) of the Mortgage

Loan Purchase Agreement the Seller requests the Depositor to repurchase and to

sell to the Seller to facilitate the exercise of the Seller's rights against the

originator or prior holder of such Mortgage Loan. The purchase price for any

such Mortgage Loan shall be 100% of the unpaid principal balance of such

Mortgage Loan plus accrued interest thereon at the Mortgage Interest Rate

through the last day of the month in which such repurchase occurs. Upon the

receipt of such purchase price, the Servicer shall provide to the Trustee the

notification required by Section 3.15 and the Trustee or the Custodian shall

promptly release to the Depositor the Mortgage File relating to the Mortgage

Loan being repurchased.

Section 3.15 Trustee to Cooperate; Release of Mortgage Files. Upon

the payment in full of any Mortgage Loan, 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 will immediately notify the Trustee (or, at the

direction of the Trustee, the Custodian) by delivering, or causing to be

delivered, two copies (one of which will be returned to the Servicer with the

Mortgage File) of a Request for Release (which may be delivered in an electronic

format acceptable to the Trustee and the Servicer). Upon receipt of such

request, the Trustee or the Custodian, as applicable, shall within seven

Business Days release the related Mortgage File to the Servicer. The Trustee

shall at the Servicer's direction execute and deliver to the Servicer the

request for reconveyance, deed of reconveyance or release or satisfaction of

mortgage or such instrument releasing the lien of the Mortgage, in each case

provided by the Servicer, together with the Mortgage Note with written evidence

of cancellation thereon. If the Mortgage has been recorded in the name of MERS

or its designee, the Servicer shall take all necessary action to reflect the

release of the Mortgage on the records of MERS. Expenses incurred in connection

with any instrument of satisfaction or deed of reconveyance shall be chargeable

to the related Mortgagor. From time to time and as shall be appropriate for the

servicing or foreclosure of any Mortgage Loan, including for such purpose

collection under any policy of flood insurance, any fidelity bond or errors or

omissions policy, or for the purposes of effecting a partial release of any

Mortgaged Property from the lien of the Mortgage or the making of any

corrections to the Mortgage Note or the Mortgage or any of the other documents

included in the Mortgage File, the Trustee or the Custodian, as applicable,

shall, upon delivery to the Trustee (or, at the direction of the Trustee, the

Custodian) of a Request for Release signed by a Servicing Officer, release the

Mortgage File within seven Business Days to the Servicer. Subject to the further

limitations set forth below, the Servicer shall cause the Mortgage File so

released to be returned to the Trustee or the Custodian, as applicable, when the

need therefor by the Servicer no longer exists, unless the Mortgage Loan is

liquidated and the proceeds thereof are deposited in the Servicer Custodial

Account, in which case the Servicer shall deliver to the Trustee or the

Custodian, as applicable, a Request for Release, signed by a Servicing Officer.

The Trustee shall execute and deliver to the Servicer any powers of

attorney and other documents prepared by the Servicer that are reasonably

necessary or appropriate to enable the Servicer to carry out its servicing and

administrative duties under this Agreement, upon the request of the Servicer. In

addition, upon prepayment in full of any Mortgage Loan or the receipt of notice

that funds for such purpose have been placed in escrow, the Servicer is

authorized to give, as attorney-in-fact for the Trustee and the mortgagee under

the Mortgage, an instrument of satisfaction (or Assignment of Mortgage without

recourse) regarding the Mortgaged Property relating to such Mortgage Loan, which

instrument of satisfaction or Assignment of Mortgage, as the case may be, shall

be delivered to the Person entitled thereto against receipt of the prepayment in

full. If the Mortgage is registered in the name of MERS or its designee, the

Servicer shall take all necessary action to reflect the release on the records

of MERS. In lieu of executing such satisfaction or Assignment of Mortgage, or if

another document is required to be executed by the Trustee, the Servicer may

deliver or cause to be delivered to the Trustee, for signature, as appropriate,

any court pleadings, requests for trustee's sale or other documents necessary to

effectuate such foreclosure or any legal action brought to obtain judgment

against the Mortgagor on the Mortgage Note or the Mortgage or to obtain a

deficiency judgment or to enforce any other remedies or rights provided by the

Mortgage Note or the Mortgage or otherwise available at law or in equity.

Section 3.16 Documents, Records and Funds in Possession of the

Servicer to be Held for the Trustee. The Servicer shall transmit to the Trustee

or, at the direction of the Trustee, the Custodian as required by this Agreement

all documents and instruments in respect of a Mortgage Loan coming into the

possession of the Servicer from time to time and shall account fully to the

Trustee for any funds received by the Servicer or which otherwise are collected

by the Servicer as Liquidation Proceeds or Insurance Proceeds in respect of any

Mortgage Loan. The documents constituting the Servicing File shall be held by

the Servicer as custodian and bailee for the Trustee. All Mortgage Files and

funds collected or held by, or under the control of, the Servicer in respect of

any Mortgage Loans, whether from the collection of principal and interest

payments or from Liquidation Proceeds, including but not limited to, any funds

on deposit in the Servicer Custodial Account, shall be held by the Servicer for

and on behalf of the Trustee and shall be and remain the sole and exclusive

property of the Trustee, subject to the applicable provisions of this Agreement.

The Servicer also agrees that it shall not knowingly create, incur or subject

any Mortgage File or any funds that are deposited in the Servicer Custodial

Account, Certificate Account or any Escrow Account, or any funds that otherwise

are or may become due or payable to the Trustee for the benefit of the

Certificateholders, to any claim, lien, security interest, judgment, levy, writ

of attachment or other encumbrance created by the Servicer, or assert by legal

action or otherwise any claim or right of setoff against any Mortgage File or

any funds collected on, or in connection with, a Mortgage Loan, except, however,

that the Servicer shall be entitled to set off against and deduct from any such

funds any amounts that are properly due and payable to the Servicer under this

Agreement.

Section 3.17 Servicing Compensation. The Servicer shall be entitled

out of each payment of interest on a Mortgage Loan (or portion thereof) and

included in the Trust Estate to retain or withdraw from the Servicer Custodial

Account an amount equal to the Servicing Fee for such Distribution Date;

provided, however, that the aggregate Servicing Fee for the Servicer relating to

the Mortgage Loans in the Crossed Loan Groups, the aggregate Servicing Fee for

the Servicer relating to the Mortgage Loans in Loan Group 2 or the aggregate

Servicing Fee for the Servicer relating to the Mortgage Loans in Loan Group 5

for such Distribution Date shall be reduced (but not below zero) by an amount

equal to the Compensating Interest for such Loan Group or Loan Groups.

Any additional Servicing Compensation shall be retained by the

Servicer to the extent not required to be deposited in the Servicer Custodial

Account pursuant to Section 3.08(b). The Servicer shall be required to pay all

expenses incurred by it in connection with its servicing activities hereunder

and shall not be entitled to reimbursement therefor except as specifically

provided in this Agreement.

Section 3.18 Annual Statement as to Compliance. Commencing in the

calendar year following the date of this Agreement, the Servicer shall deliver

to the Trustee and each Rating Agency on or before the 30th day (or if not a

Business Day, the immediately preceding Business Day) preceding the latest day

in each year on which an annual report on Form 10-K may be timely filed with the

Securities and Exchange Commission (without regard to any extension), an

Officer's Certificate stating, as to the signer thereof, that (a) a review of

the activities of the Servicer during the preceding calendar year and of the

performance of the Servicer under this Agreement has been made under such

officer's supervision, and (b) to the best of such officer's knowledge, based on

such review, the Servicer has fulfilled all its obligations under this Agreement

throughout such year, or, if there has been a default in the fulfillment of any

such obligation, specifying each such default known to such officer and the

nature and status thereof.

Section 3.19 Annual Independent Public Accountants' Servicing

Statement; Financial Statements. Commencing in the calendar year following the

date of this Agreement, the Servicer shall, at its own expense, on or before the

30th day (or if not a Business Day, the immediately preceding Business Day)

preceding the latest day in each year on which an annual report on Form 10-K may

be timely filed with the Securities and Exchange Commission (without regard to

any extension), cause a firm of independent public accountants (who may also

render other services to the Servicer or any affiliate thereof) which is a

member of the American Institute of Certified Public Accountants to furnish a

statement to the Trustee to the effect that such firm has with respect to the

Servicer's overall servicing operations, examined such operations in accordance

with the requirements of the Uniform Single Attestation Program for Mortgage

Bankers, stating such firm's conclusions relating thereto.

Section 3.20 Advances. The Servicer shall determine on or before

each Servicer Advance Date whether it is required to make a Periodic Advance

pursuant to the definition thereof. If the Servicer determines it is required to

make a Periodic Advance, it shall, on or before the Servicer Advance Date,

either (a) deposit into the Servicer Custodial Account an amount equal to the

Advance and/or (b) make an appropriate entry in its records relating to the

Servicer Custodial Account that any portion of the Amount Held for Future

Distribution with respect to a Loan Group in the Servicer Custodial Account has

been used by the Servicer in discharge of its obligation to make any such

Periodic Advance on a Mortgage Loan in such Loan Group. Any funds so applied

shall be replaced by the Servicer by deposit in the Servicer Custodial Account

no later than the close of business on the Business Day preceding the next

Servicer Advance Date. The Servicer shall be entitled to be reimbursed from the

Servicer Custodial Account for all Advances of its own funds made pursuant to

this Section 3.20 as provided in Section 3.11(a). The obligation to make

Periodic Advances with respect to any Mortgage Loan shall continue until the

ultimate disposition of the REO Property or Mortgaged Property relating to such

Mortgage Loan. The Servicer shall inform the Trustee of the amount of the

Periodic Advance to be made by the Servicer with respect to each Loan Group on

each Servicer Advance Date no later than the related Remittance Date.

The Servicer shall deliver to the Trustee on the related Servicer

Advance Date an Officer's Certificate of a Servicing Officer indicating the

amount of any proposed Periodic Advance determined by the Servicer to be a

Nonrecoverable Advance. Notwithstanding anything to the contrary, the Servicer

shall not be required to make any Periodic Advance or Servicing Advance that

would be a Nonrecoverable Advance.

Section 3.21 Modifications, Waivers, Amendments and Consents. (a)

Subject to this Section 3.21, the Servicer may agree to any modification,

waiver, forbearance, or amendment of any term of any Mortgage Loan without the

consent of the Trustee or any Certificateholder. All modifications, waivers,

forbearances or amendments of any Mortgage Loan shall be in writing and shall be

consistent with Customary Servicing Procedures.

(b) The Servicer shall not agree to enter into, and shall not enter

into, any modification, waiver (other than a waiver referred to in Section 3.13,

which waiver, if any, shall be governed by Section 3.13), forbearance or

amendment of any term of any Mortgage Loan if such modification, waiver,

forbearance, or amendment would:

(i) forgive principal owing under such Mortgage Loan or permanently

reduce the interest rate on such Mortgage Loan;

(ii) affect the amount or timing of any related payment of

principal, interest or other amount payable thereunder;

(iii) in the Servicer's judgment, materially impair the security for

such Mortgage Loan or reduce the likelihood of timely payment of amounts

due thereon; or

(iv) otherwise constitute a "significant modification" within the

meaning of Treasury Regulations Section 1.860G-2(b);

unless, in the case of clauses (ii) through (iv) above, (A) such Mortgage Loan

is 90 days or more past due or (B) the Servicer delivers to the Trustee an

Opinion of Counsel to the effect that such modification, waiver, forbearance or

amendment would not affect the REMIC status of any of the Upper-Tier REMIC, the

Middle-Tier REMIC or the Lower-Tier REMIC and, in either case, such

modification, waiver, forbearance or amendment is reasonably likely, in the

Servicer's judgment, to produce a greater recovery with respect to such Mortgage

Loan than would liquidation. Subject to Customary Servicing Procedures, the

Servicer may permit a forbearance for a Mortgage Loan which in the Servicer's

judgment is subject to imminent default.

(c) [Reserved]

(d) The Servicer may, as a condition to granting any request by a

Mortgagor for consent, modification, waiver, forbearance or amendment, the

granting of which is within the Servicer's discretion pursuant to the Mortgage

Loan and is permitted by the terms of this Agreement, require that such

Mortgagor pay to the Servicer, as additional Servicing Compensation, a

reasonable or customary fee for the additional services performed in connection

with such request, together with any related costs and expenses incurred by the

Servicer, which amount shall be retained by the Servicer as additional Servicing

Compensation.

(e) The Servicer shall notify the Trustee, in writing, of any

modification, waiver, forbearance or amendment of any term of any Mortgage Loan

and the date thereof, and shall deliver to the Trustee (or, at the direction of

the Trustee, the Custodian) for deposit in the related Mortgage File, an

original counterpart of the agreement relating to such modification, waiver,

forbearance or amendment, promptly (and in any event within ten Business Days)

following the execution thereof; provided, however, that if any such

modification, waiver, forbearance or amendment is required by applicable law to

be recorded, the Servicer (i) shall deliver to the Trustee a copy thereof and

(ii) shall deliver to the Trustee such document, with evidence of notification

upon receipt thereof from the public recording office.

Section 3.22 Reports to the Securities and Exchange Commission.

(a) The Trustee and the Servicer shall reasonably cooperate with the

Depositor in connection with the Trust's satisfying its 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") (or other comparable form) and Annual Reports

on Form 10-K (each, a "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 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

Form 10-K.

(b) Each Monthly Form 8-K shall be filed by the Trustee within 15

days after each Distribution Date, including a copy of the monthly statement to

Certificateholders delivered pursuant to Section 5.04(b) (each, a "Distribution

Date Statement") 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)

commencing in the calendar year following the date of this Agreement, 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 3.18 and the accountant's report described under Section

3.19, 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 including such documents as exhibits reasonably promptly after they

are delivered to the Trustee. The Trustee shall have no liability with respect

to any failure to properly prepare or file such periodic reports resulting from

or relating to the Trustee's inability or failure to obtain any information not

resulting from its own negligence, willful misconduct or bad faith. The Form

10-K shall also include a certification in the form attached hereto as Exhibit O

(the "Certification"), which shall be signed by a senior officer of the Servicer

in charge of the servicing function. The Servicer shall deliver the

Certification to the Trustee three (3) Business Days prior to the latest date on

which the Form 10-K may be timely filed. The Trustee, the Depositor and the

Servicer shall reasonably cooperate to enable the Securities and Exchange

Commission requirements with respect to the Trust to be met in the event that

the Securities and Exchange Commission issues additional interpretive guidelines

or promulgates rules or regulations, or in the event of any other change of law

that would require reporting arrangements or the allocation of responsibilities

with respect thereto, as described in this Section 3.22, to be conducted or

allocated in a different manner.

(c) Prior to the latest date on which the Form 10-K may be timely

filed each year, the Trustee shall sign and deliver to the Servicer a

certification (in the form attached hereto as Exhibit P) 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). 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 or based upon any inaccuracy in the certification provided by the

Trustee pursuant to this Section 3.22(c), any breach of the Trustee's

obligations under this Section 3.22(c) or the Trustee's negligence, bad faith or

willful misconduct in connection therewith. If the indemnification provided for

herein is unavailable or insufficient to hold harmless the Servicer and its

officers, directors and affiliates, then the Trustee agrees that it 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 in connection with a breach of the Trustee's obligations under this

Section 3.22(c) or the Trustee's negligence, bad faith or willful misconduct in

connection therewith. The Servicer hereby acknowledges and agrees that the

Depositor and the Trustee are relying on the Servicer's performance of its

obligations under Sections 3.18 and 3.19 in order to perform their respective

obligations under this Section 3.22.

(d) Upon any filing with the Securities and Exchange Commission, the

Trustee shall promptly deliver to the Depositor a copy of any such executed

report, statement or information.

The obligations set forth in paragraphs (a) through (d) of this

Section shall only apply with respect to periods for which the Trustee is

obligated to file reports on Form 8-K or 10-K pursuant to paragraph (b) of this

Section. Upon request of the Depositor, the Trustee shall prepare, execute and

file with the Securities and Exchange Commission a Form 15 Suspension

Notification with respect to the Trust, and thereafter there shall be no further

obligations under paragraphs (a) through (d) of this Section commencing with the

fiscal year in which the Form 15 is filed (other than the obligations to be

performed in such fiscal year that relate back to the prior fiscal year).

Section 3.23 Buy-Down Account; Application of Buy-Down Funds.

In addition to the Servicer Custodial Account, if any of the

Mortgage Loans are Buy-Down Mortgage Loans, the Servicer shall establish and

maintain a Buy-Down Account, which is not part of the Trust Estate, and shall

deposit therein all Buy-Down Funds not later than the Business Day following the

day of receipt and posting by the Servicer. The Servicer shall keep and maintain

a separate account for each Buy-Down Mortgage Loan for the purpose of accounting

for deposits to and withdrawals from the Buy-Down Account. The Servicer shall

invest the funds in the Buy-Down Account in investments which are Permitted

Investments. All income and gain realized from any such investment, to the

extent not required by the applicable Buy-Down Agreements to be applied to pay

interest on the related Buy-Down Mortgage Loans, shall be for the benefit of the

Servicer. The amount of any losses incurred in respect of such investments shall

be deposited in the Buy-Down Account by the Servicer out of its own funds

immediately as realized.

With respect to each Buy-Down Mortgage Loan, on the Business Day

next following receipt of the Mortgagor's required monthly payment under the

related Buy-Down Agreement, the Servicer shall withdraw from the Buy-Down

Account and deposit in immediately available funds in the Servicer Custodial

Account an amount which, when added to such Mortgagor's payment, will equal the

full monthly payment due under the related Mortgage Note.

Upon termination of a Buy-Down Agreement, no further Buy-Down Funds

relating thereto shall be deposited into the Servicer Custodial Account, and the

Servicer may withdraw the related Buy-Down Funds which remain in the Buy-Down

Account and distribute such funds as provided by such Buy-Down Agreement.

ARTICLE IV

SERVICER'S CERTIFICATE

Section 4.01 Servicer's Certificate. Each month, not later than

12:00 noon Eastern time on the Business Day following each Determination Date,

the Servicer shall deliver to the Trustee, a Servicer's Certificate (in

substance and format mutually acceptable to the Servicer and the Trustee)

certified by a Servicing Officer setting forth the information necessary in

order for the Trustee to perform its obligations under this Agreement. The

Trustee may conclusively rely upon the information contained in a Servicer's

Certificate for all purposes hereunder and shall have no duty to verify or

re-compute any of the information contained therein.

ARTICLE V

PAYMENTS AND STATEMENTS TO CERTIFICATEHOLDERS;

REMIC ADMINISTRATION

Section 5.01 Distributions. On each Distribution Date, based solely

on the information in the Servicer's Certificate, the Trustee shall distribute

or be deemed to distribute, as applicable, out of the Certificate Account, the

Upper-Tier Certificate Sub-Account or the Middle-Tier Certificate Sub-Account,

as applicable (to the extent funds are available therein), to each

Certificateholder of record on the related Record Date (other than as provided

in Section 10.01 respecting the final distribution) (a) by check mailed to such

Certificateholder entitled to receive a distribution on such Distribution Date

at the address appearing in the Certificate Register, or (b) upon written

request by the Holder of a Regular Certificate or Class X-PO or Class 30-IO

Certificate, by wire transfer or by such other means of payment as such

Certificateholder and the Trustee shall agree upon, such Certificateholder's

Percentage Interest in the amount to which the related Class of Certificates is

entitled in accordance with the priorities set forth below in Section 5.02.

None of the Holders of any Class of Certificates, the Depositor, the

Servicer or the Trustee shall in any way be responsible or liable to Holders of

any Class of Certificates in respect of amounts properly previously distributed

on any such Class.

Amounts distributed with respect to any Class of Certificates shall

be applied first to the distribution of interest thereon and then to principal

thereon.

Section 5.02 Priorities of Distributions. (a) On each Distribution

Date, based solely on the information contained in the Servicer's Certificate,

the Trustee shall withdraw from the Certificate Account (to the extent funds are

available therein) (1) the amounts payable to the Trustee pursuant to Sections

3.11(b)(i) and 3.11(b)(ii) and shall pay such funds to itself, and (2) the Pool

Distribution Amount for each Loan Group, in an amount as specified in written

notice received by the Trustee from the Servicer no later than the Business Day

following the related Determination Date, and shall apply such funds (or be

deemed to apply such funds, as applicable), first, to distributions in respect

of the Uncertificated Lower-Tier Interests as specified in this Section 5.02(a)

for a deemed deposit in the Middle-Tier Certificate Sub-Account and the Class

1-A-LR Certificate, and then, to distributions in respect of the Uncertificated

Middle-Tier Interests as specified in this Section 5.02(a) for a deemed deposit

in the Upper-Tier Certificate Sub-Account and the Class 1-A-MR Certificate.

Distributions shall be made on the Certificates in the following order of

priority and to the extent of such funds, paying Group 1 solely from the Pool

Distribution Amount for Loan Group 1, paying Group 2 solely from the Pool

Distribution Amount for Loan Group 2, paying Group 3 solely from the Pool

Distribution Amount for Loan Group 3, paying Group 4 solely from the Pool

Distribution Amount for Loan Group 4, paying Group 5 solely from the Pool

Distribution Amount for Loan Group 5, paying the Class X-B Certificates solely

from the Pool Distribution Amounts for Loan Group 1, Loan Group 3 and Loan Group

4, paying the Class 2-B Certificates solely from the Pool Distribution Amount

for Loan Group 2, paying the Class 5-B Certificates solely from the Pool

Distribution Amount for Loan Group 5, in the following order of priority and to

the extent of such funds:

(i) to each Class of interest-bearing Senior Certificates and Class

IO Component of such Group, pro rata, an amount allocable to interest

equal to the Interest Distribution Amount or Component Interest

Distribution Amount for such Class or Component, as the case may be, and

any shortfall being allocated among such Classes and Components in

proportion to the amount of the Interest Distribution Amount or Component

Interest Distribution Amount, that would have been distributed in the

absence of such shortfall; provided, however, that until the Accretion

Termination Date, amounts that would have been distributed pursuant to

this clause to the Class 1-A-11 or Class 1-A-16 Certificates will instead

be distributed in reduction of the Class Certificate Balances of the

Classes of Certificates specified in Section 5.02(b)(i);

(ii) concurrently (I) to the Senior Certificates (but not the Class

15-PO or Class 5-PO Certificates) of such Group and (II) to the PO

Component of such Group, in the case of Group 1, Group 2 or Group 3, in

the case of Group 4, to the Class 15-PO Certificates, and in the case of

Group 5, to the Class 5-PO Certificates, pro rata, based on their

respective Senior Principal Distribution Amount and PO Principal Amount,

(A) to the Senior Certificates of such Group (but not the Class 15-PO and

Class 5-PO Certificates), in an aggregate amount up to the Senior

Principal Distribution Amount for such Group, such distribution to be

allocated among such Classes in accordance with Section 5.02(b) and (B) to

the PO Component of such Group, in the case of Group 1, Group 2 or Group

3, to the Class 15-PO Certificates, in the case of Group 4, or to the

Class 5-PO Certificates, in the case of Group 5, in an aggregate amount up

to the PO Principal Amount for such Group;

(iii) in the case of Group 1, Group 2 or Group 3, to the PO

Component of such Group, in the case of Group 4, to the Class 15-PO

Certificates, and in the case of Group 5, to the Class 5-PO Certificates,

any PO Deferred Amount (after giving effect to the distribution to such PO

Component or Class 15-PO and Class 5-PO Certificates of the PO Recovery

for the Related Loan Group), up to the Subordinate Principal Distribution

Amount for the Crossed Loan Groups, in the case of the Class 1-X-PO and

Class 3-X-PO Components and the Class 15-PO Certificates, and the

Subordinate Principal Distribution Amount for Loan Group 2, in the case of

the Class 2-X-PO Component, or the Subordinate Principal Distribution

Amount for Loan Group 5, in the case of the Class 5-PO Certificates, for

such Distribution Date from amounts otherwise distributable to the Class

X-B Certificates, in the case of the Class 1-X-PO and Class 3-X-PO

Components and the Class 15-PO Certificates, to the Class 2-B

Certificates, in the case of the Class 2-X-PO Component, and to the Class

5-B Certificates, in the case of the Class 5-PO Certificates, first to the

Class X-B-6 Certificates, Class 2-B-6 Certificates or Class 5-B-6

Certificates, as the case may be, pursuant to clause (iv)(L) below, second

to the Class X-B-5 Certificates, Class 2-B-5 Certificates or Class 5-B-5

Certificates, as the case may be, pursuant to clause (iv)(J) below, third

to the Class X-B-4 Certificates, Class 2-B-4 Certificates or Class 5-B-4

Certificates, as the case may be, pursuant to clause (iv)(H) below, fourth

to the Class X-B-3 Certificates, Class 2-B-3 Certificates or Class 5-B-3

Certificates, as the case may be, pursuant to clause (iv)(F) below, fifth

to the Class X-B-2 Certificates, Class 2-B-2 Certificates or Class 5-B-2

Certificates, as the case may be, pursuant to clause (iv)(D) below and

finally to the Class X-B-1 Certificates, Class 2-B-1 Certificates or Class

5-B-1 Certificates, as the case may be, pursuant to clause (iv)(B) below;

(iv) to each Class of Class X-B Certificates, Class 2-B Certificates

or Class 5-B Certificates, subject to paragraph (d) below, in the

following order of priority:

(A) to the Class X-B-1 Certificates, Class 2-B-1 Certificates

or Class 5-B-1 Certificates, as the case may be, an amount allocable

to interest equal to the Interest Distribution Amount for such Class

for such Distribution Date;

(B) to the Class X-B-1 Certificates, Class 2-B-1 Certificates

or Class 5-B-1 Certificates, as the case may be, an amount allocable

to principal equal to its Pro Rata Share for such Distribution Date

less any amount used to pay the PO Deferred Amounts of the Class

1-X-PO and Class 3-X-PO Components and the Class 15-PO Certificates

(in the case of the Class X-B-1 Certificates), the PO Deferred

Amounts of the Class 2-X-PO Component (in the case of the Class

2-B-1 Certificates) or the PO Deferred Amounts of the Class 5-PO

Certificates (in the case of the Class 5-B-1 Certificates) pursuant

to clause (iii) above until the Class Certificate Balance thereof

has been reduced to zero;

(C) to the Class X-B-2 Certificates, Class 2-B-2 Certificates

or Class 5-B-2 Certificates, as the case may be, an amount allocable

to interest equal to the Interest Distribution Amount for such Class

for such Distribution Date;

(D) to the Class X-B-2 Certificates, Class 2-B-2 Certificates

or Class 5-B-2 Certificates, as the case may be, an amount allocable

to principal equal to its Pro Rata Share for such Distribution Date

less any amount used to pay the PO Deferred Amounts of the Class

1-X-PO and Class 3-X-PO Components and the Class 15-PO Certificates

(in the case of the Class X-B-2 Certificates), the PO Deferred

Amounts of the Class 2-X-PO Component (in the case of the Class

2-B-2 Certificates) or the PO Deferred Amounts of the Class 5-PO

Certificates (in the case of the Class 5-B-2 Certificates) pursuant

to clause (iii) above until the Class Certificate Balance thereof

has been reduced to zero;

(E) to the Class X-B-3 Certificates, Class 2-B-3 Certificates

or Class 5-B-3 Certificates, as the case may be, an amount allocable

to interest equal to the Interest Distribution Amount for such Class

for such Distribution Date;

(F) to the Class X-B-3 Certificates, Class 2-B-3 Certificates

or Class 5-B-3 Certificates, as the case may be, an amount allocable

to principal equal to its Pro Rata Share for such Distribution Date

less any amount used to pay the PO Deferred Amounts of the Class

1-X-PO and Class 3-X-PO Components and the Class 15-PO Certificates

(in the case of the Class X-B-3 Certificates), the PO Deferred

Amounts of the Class 2-X-PO Component (in the case of the Class

2-B-3 Certificates) or the PO Deferred Amounts of the Class 5-PO

Certificates (in the case of the Class 5-B-3 Certificates) pursuant

to clause (iii) above until the Class Certificate Balance thereof

has been reduced to zero;

(G) to the Class X-B-4 Certificates, Class 2-B-4 Certificates

or Class 5-B-4 Certificates, as the case may be, an amount allocable

to interest equal to the Interest Distribution Amount for such Class

for such Distribution Date;

(H) to the Class X-B-4 Certificates, Class 2-B-4 Certificates

or Class 5-B-4 Certificates, as the case may be, an amount allocable

to principal equal to its Pro Rata Share for such Distribution Date

less any amount used to pay the PO Deferred Amounts of the Class

1-X-PO and Class 3-X-PO Components and the Class 15-PO Certificates

(in the case of the Class X-B-4 Certificates), the PO Deferred

Amounts of the Class 2-X-PO Component (in the case of the Class

2-B-4 Certificates) or the PO Deferred Amounts of the Class 5-PO

Certificates (in the case of the Class 5-B-4 Certificates) pursuant

to clause (iii) above until the Class Certificate Balance thereof

has been reduced to zero;

(I) to the Class X-B-5 Certificates, Class 2-B-5 Certificates

or Class 5-B-5 Certificates, as the case may be, an amount allocable

to interest equal to the Interest Distribution Amount for such Class

for such Distribution Date;

(J) to the Class X-B-5 Certificates, Class 2-B-5 Certificates

or Class 5-B-5 Certificates, as the case may be, an amount allocable

to principal equal to its Pro Rata Share for such Distribution Date

less any amount used to pay the PO Deferred Amounts of the Class

1-X-PO and Class 3-X-PO Components and the Class 15-PO Certificates

(in the case of the Class X-B-5 Certificates), the PO Deferred

Amounts of the Class 2-X-PO Component (in the case of the Class

2-B-5 Certificates) or the PO Deferred Amounts of the Class 5-PO

Certificates (in the case of the Class 5-B-5 Certificates) pursuant

to clause (iii) above until the Class Certificate Balance thereof

has been reduced to zero;

(K) to the Class X-B-6 Certificates, Class 2-B-6 Certificates

or Class 5-B-6 Certificates, as the case may be, an amount allocable

to interest equal to the Interest Distribution Amount for such Class

for such Distribution Date; and

(L) to the Class X-B-6 Certificates, Class 2-B-6 Certificates

or Class 5-B-6 Certificates, as the case may be, an amount allocable

to principal equal to its Pro Rata Share for such Distribution Date

less any amount used to pay the PO Deferred Amounts of the Class

1-X-PO and Class 3-X-PO Components and the Class 15-PO Certificates

(in the case of the Class X-B-6 Certificates), the PO Deferred

Amounts of the Class 2-X-PO Component (in the case of the Class

2-B-6 Certificates) or the PO Deferred Amounts of the Class 5-PO

Certificates (in the case of the Class 5-B-6 Certificates) pursuant

to clause (iii) above until the Class Certificate Balance thereof

has been reduced to zero; and

(v) to the Holder of the Class 1-A-R Certificate, any amounts

remaining in the Upper-Tier Certificate Sub-Account, to the Holder of the

Class 1-A-MR Certificate, any amounts remaining in the Middle-Tier

Certificate Sub-Account and to the Holder of the Class 1-A-LR Certificate,

any remaining Pool Distribution Amounts.

No Class of Certificates or Component will be entitled to any

distributions with respect to the amount payable pursuant to clause (ii) of the

definition of "Interest Distribution Amount" or clause (ii) of the definition of

"Component Interest Distribution Amount" after its Class Certificate Balance or

Notional Amount has been reduced to zero.

For any Group and on any Distribution Date, amounts distributed in

respect of the PO Deferred Amounts (including the distribution of the PO

Recoveries) will not reduce the Component Balance of the applicable PO Component

or the Class Certificate Balance of the Class 15-PO or Class 5-PO Certificates.

All distributions in respect of the Interest Distribution Amount for

a Class or the Component Interest Distribution Amount for a Component will be

applied first with respect to the amount payable pursuant to clause (i) of the

definition of "Interest Distribution Amount," or "Component Interest

Distribution Amount," as applicable, and second with respect to the amount

payable pursuant to clause (ii) of such definitions.

On each Distribution Date, the Trustee shall distribute any

Reimbursement Amount sequentially to the Classes of Certificates then

outstanding which bore the loss to which such Reimbursement Amount relates

beginning with the most senior of such Classes of Certificates, up to, with

respect to each Class, the amount of loss borne by such Class. Any Reimbursement

Amount remaining after the application described in the preceding sentence shall

be included in the Pool Distribution Amount for the applicable Loan Group.

In the event that on any Distribution Date, the Subordinate

Principal Distribution Amounts for the Crossed Loan Groups is insufficient to

reduce the PO Deferred Amounts of the Class 1-X-PO Component, Class 3-X-PO

Component and the Class 15-PO Certificates to zero, the amount that is available

shall be distributed among such Components and such Class pro rata based on the

PO Deferred Amounts.

On each Distribution Date, each Uncertificated Middle-Tier Interest

(other than the Class 1-30-MIO Interest, Class 2-30-MIO Interest, Class 20-MIO

Interest, Class 15-MIO Interest and Class 5-MIO Interest) shall receive

distributions in respect of principal in an amount equal to the amount of

principal distributed to its respective Corresponding Upper-Tier Class, Classes

or Component as provided herein. On each Distribution Date, each Uncertificated

Middle-Tier Interest (other than the Class 1-X-MPO Interest, Class 2-X-MPO

Interest, Class 3-X-MPO Interest, Class 15-X-MPO Interest and Class 5-X-MPO

Interest) shall receive distributions in respect of interest in an amount equal

to the Interest Accrual Amounts and Unpaid Interest Shortfalls, as the case may

be, in respect of its Corresponding Upper-Tier Class, Classes or Component, in

each case to the extent actually distributed thereon. Such amounts distributed

to the Uncertificated Middle-Tier Interests in respect of principal and interest

with respect to any Distribution Date are referred to herein collectively as the

"Middle-Tier Distribution Amount."

As of any date, the principal balance or notional amount of each

Uncertificated Middle-Tier Interest equals the aggregate of the Class

Certificate Balances or Notional Amounts of the respective Corresponding

Upper-Tier Class, Classes or Component. The initial principal balance or

notional amount of each Uncertificated Middle-Tier Interest equals the aggregate

of the Initial Class Certificate Balances or Initial Notional Amounts of the

respective Corresponding Upper-Tier Class, Classes or Component.

The pass-through rate with respect to the Class 1-A-M1 Interest,

Class 1-A-M4 Interest, Class 1-A-M10 Interest and Class 1-A-MUR Interest shall

be 5.500% per annum. The pass-through rate with respect to the Class 1-A-M13

Interest shall be 5.250% per annum. The pass-through rate with respect to the

Class 1-A-M14 Interest shall be 8.000% per annum. The pass-through rate with

respect to the Class 2-A-M1 Interest shall be 5.750% per annum. The pass-through

rate with respect to the Class 3-A-M1 Interest shall be 5.750% per annum. The

pass-through rate with respect to the Class 4-A-M1 Interest shall be 5.000% per

annum. The pass-through rate with respect to the Class 5-A-M1 Interest shall be

6.500% per annum. The pass-through rate with respect to the Class 1-30-MIO

Interest shall be a per annum rate equal to the Pass-Through Rate of the Class

1-30-IO Component. The pass-through rate with respect to the Class 2-30-MIO

Interest shall be a per annum rate equal to the Pass-Through Rate of the Class

2-30-IO Component. The pass-through rate with respect to the Class 20-MIO

Interest shall be a per annum rate equal to the Pass-Through Rate of the Class

20-IO Certificates. The pass-through rate with respect to the Class 15-MIO

Interest shall be a per annum rate equal to the Pass-Through Rate of the Class

15-IO Certificates. The pass-through rate with respect to the Class 5-MIO

Interest shall be a per annum rate equal to the Pass-Through Rate of the Class

5-IO Certificates. The pass-through rate with respect to the Class X-B-M1

Interest, Class X-B-M2 Interest, Class X-B-M3 Interest, Class X-B-M4 Interest,

Class X-B-M5 Interest and Class X-B-M6 Interest shall be the weighted average of

the Class 1-LS Interest, (ii) the Class 3-LS Interest and (iii) the Class 4LS

Interest. The pass-through rate with respect to the Class 2-B-M1 Interest, Class

2-B-M2 Interest, Class 2-B-M3 Interest, Class 2-B-M4 Interest, Class 2-B-M5

Interest and Class 2-B-M6 Interest shall be 5.750% per annum. The pass-through

rate with respect to the Class 5-B-M1 Interest, Class 5-B-M2 Interest, Class

5-B-M3 Interest, Class 5-B-M4 Interest, Class 5-B-M5 Interest and Class 5-B-M6

shall be 6.500% per annum.

The Class 1-X-MPO Interest, the Class 2-X-MPO Interest, the Class

3-X-MPO Interest, the Class 15-MPO Interest and the Class 5-MPO Interest are

principal-only interests and are not entitled to distributions of interest.

On each Distribution Date, interest shall be distributed in respect of each

Uncertificated Lower-Tier Interest (other than the Class 1-LPO Interest, the

Class 2-LPO Interest, the Class 3-LPO Interest, the Class 4-LPO Interest and the

Class 5-LPO Interest) at the pass-through rate thereon, as described in the

final paragraph of this Section 5.02(a). On each Distribution Date,

distributions of principal with respect to the Uncertificated Lower-Tier

Interests shall be made first, to the Class 1-LPO Interest, Class 2-LPO

Interest, Class 3-LPO Interest, Class 4-LPO Interest and the Class 5-LPO

Interest, so as to keep the principal balances thereof at all times equal to the

Component Balance or Class Certificate Balance, as the case may be, of the Class

1-X-PO Component, Class 2-X-PO Component, Class 3-X-PO Component, Class 15-PO

Certificates and Class 5-PO Certificates, respectively; second, to the Class

1-LS Interest, the Class 3-LS Interest and the Class 4-LS Interest, so as to

keep the principal balances thereof (computed to eight decimal places) equal to

0.100% of the Group Subordinate Amount for Loan Group 1, Loan Group 3 and Loan

Group 4, respectively (except that if any such amount is greater than on the

preceding Distribution Date, the least amount of principal shall be distributed

to the Class 1-LS Interest, Class 3-LS Interest and Class 4-LS Interest such

that the Subordinate Balance Ratio is maintained), and third, any remaining

principal to the Class 1-L Interest, Class 2-L Interest, Class 3-L Interest,

Class 4-L Interest and Class 5-L Interest.

Any distributions made to the Uncertificated Lower-Tier Interests

pursuant to this paragraph shall be made (a) from Loan Group 1 Principal

Distribution Amounts to Uncertificated Lower-Tier Interests beginning with the

numeral "1," (b) from Loan Group 2 Principal Distribution Amounts to

Uncertificated Lower-Tier Interests beginning with the numeral "2," (c) from

Loan Group 3 Principal Distribution Amounts to Uncertificated Lower-Tier

Interests beginning with the numeral "3," (d) from Loan Group 4 Principal

Distribution Amounts to Uncertificated Lower-Tier Interests beginning with the

numeral "4" and (e) from Loan Group 5 Principal Distribution Amounts to

Uncertificated Lower-Tier Interests beginning with the numeral "5."

Realized Losses shall be applied after all distributions have been made on each

Distribution Date first, to the Class 1-LPO Interest, Class 2-LPO Interest,

Class 3-LPO Interest, Class 4-LPO Interest and Class 5-LPO Interest, so as to

keep their principal balances equal to the Component Balance or sum of the

Component Balance and Class Certificate Balance, as the case may be, of the

Class 1-X-PO Component, Class 2-X-PO Component, Class 3-X-PO Component, Class

15-PO Certificates and Class 5-PO Certificates, respectively; second, to the

Class 1-LS Interest, Class 3-LS Interest and Class 4-LS Interest, so as to keep

the principal balances thereof (computed to eight decimal places) equal to

0.100% of the Group Subordinate Amount for Loan Group 1, Loan Group 3 and Loan

Group 4, respectively (except that if any such amount is greater than on the

preceding Distribution Date, the least amount of Realized Loss shall be

allocated to the Class 1-LS Interest, Class 3-LS Interest and Class 4-LS

Interest such that the Subordinate Balance Ratio is maintained); and third, the

remaining Realized Losses shall be allocated to the Class 1-L Interest, Class

2-L Interest, Class 3-L Interest, Class 4-L Interest and Class 5-L Interest.

Any Realized Losses allocated to the Uncertificated Lower-Tier

Interests pursuant to this paragraph shall be (a) from Realized Losses allocated

to Loan Group 1 in the case of Uncertificated Lower-Tier Interests beginning

with the numeral "1," (b) from Realized Losses allocated to Loan Group 2 in the

case of Uncertificated Lower-Tier Interests beginning with the numeral "2," (c)

from Realized Losses allocated to Loan Group 3 in the case of Uncertificated

Lower-Tier Interests beginning with the numeral "3," (d) from Realized Losses

allocated to Loan Group 4 in the case of Uncertificated Lower-Tier Interests

beginning with the numeral "4" and (e) from Realized Losses allocated to Loan

Group 5 in the case of Uncertificated Lower-Tier Interests beginning with the

numeral "5."

As of any date, the notional balance of the Class 1-LIO Interest will be equal

to the Class 1-30-IO Notional Amount. As of any date, the notional balance of

the Class 2-LIO Interest will be equal to the Class 2-30-IO Notional Amount. As

of any date, the notional balance of the Class 3-LIO Interest will be equal to

the Class 20-IO Notional Amount. As of any date, the notional balance of the

Class 4-LIO Interest will be equal to the Class 15-IO Notional Amount. As of any

date, the notional balance of the Class 5-LIO Interest will be equal to the

Class 5-IO Notional Amount. As of any date, (i) the principal balance of the

Class 1-LPO Interest will be equal to the Component Balance of the Class 1-X-PO

Component, (ii) the principal balance of the Class 2-LPO Interest will be equal

to the Component Balance of the Class 2-X-PO Component, (iii) the principal

balance of the Class 3-LPO Interest will be equal to the Component Balance of

the Class 3-X-PO Component, (iv) the principal balance of the Class 4-LPO

Interest will be equal to the and the Certificate Balance of the Class 15-PO

Certificates, and (v) the principal balance of the Class 5-LPO Interest will be

equal to the Certificate Balance of the Class 5-PO Certificates. As of any date,

the aggregate principal balance of the Class 1-L Interest and the Class 1-LS

Interest shall equal the aggregate Pool Stated Principal Balance (Non-PO

Portion) of Loan Group 1 minus the Class Certificate Balance of the Class 1-A-LR

Certificate (the "Adjusted Loan Group Balance"). As of any date, the principal

balance of the Class 2-L Interest shall equal the aggregate Pool Stated

Principal Balance (Non-PO Portion) of Loan Group 2. As of any date, the

aggregate principal balance of the Class 3-L Interest and the Class 3-LS

Interest shall equal the aggregate Pool Stated Principal Balance (Non-PO

Portion) of Loan Group 3. As of any date, the aggregate principal balance of the

Class 4-L Interest and the Class 4-LS Interest shall equal the aggregate Pool

Stated Principal Balance (Non-PO Portion) of Loan Group 4. As of any date, the

principal balance of the Class 5-L Interest shall equal the aggregate Pool

Stated Principal Balance (Non-PO Portion) of Loan Group 5.

The pass-through rate with respect to the Class 1-L Interest and the

Class 1-LS Interest shall be 5.500% per annum. The pass-through rate with

respect to the Class 2-L Interest shall be 5.750% per annum. The pass-through

rate with respect to the Class 3-L Interest and the Class 3-LS Interest shall be

5.750% per annum. The pass-through rate with respect to the Class 4-L Interest

and the Class 4-LS Interest shall be 5.000% per annum. The pass through rate

with respect to the Class 5-L Interest shall be 6.500% per annum. The

pass-through rate with respect to the Class 1-LIO Interest shall be a per annum

rate equal the Pass-Through Rate of the Class 1-30-IO Component. The

pass-through rate with respect to the Class 2-LIO Interest shall be a per annum

rate equal the Pass-Through Rate of the Class 2-30-IO Component. The

pass-through rate with respect to the Class 3-LIO Interest shall be a per annum

rate equal the Pass-Through Rate of the Class 20-IO Certificates. The

pass-through rate with respect to the Class 4-LIO Interest shall be a per annum

rate equal the Pass-Through Rate of the Class 15-IO Certificates. The

pass-through rate with respect to the Class 5-LIO Interest shall be a per annum

rate equal the Pass-Through Rate of the Class 5-IO Certificates. The Class 1-LPO

Interest, the Class 2-LPO Interest, the Class 3-LPO Interest, the Class 4-LPO

Interest and the Class 5-LPO Interest are principal-only interests and are not

entitled to distributions of interest. Any Non-Supported Interest Shortfalls and

Relief Act Reductions will be allocated to each Uncertificated Lower-Tier

Interest in the same relative proportions as interest is allocated to such

Uncertificated Lower-Tier Interest. Amounts distributed to the Uncertificated

Lower-Tier Interests in respect of principal and interest with respect to any

Distribution Date are referred to herein collectively as the "Lower-Tier

Distribution Amount."

(b) (i) With respect to the Group 1 Senior Certificates:

I. On each Distribution Date occurring prior to the Accretion

Termination Date, the Class 1-A-11 Accrual Distribution Amount and the

Class 1-A-16 Accrual Distribution Amount will be allocated, sequentially,

as follows:

(i) to the Class 1-A-10 Certificates, until their Class

Certificate Balance has been reduced to zero; and

(ii) concurrently, to the Class 1-A-11 Class 1-A-16

Certificates, pro rata, until their Class Certificate Balances have

been reduced to zero.

II. On each Distribution Date prior to the Senior Credit Support

Depletion Date for Group 1, the amount distributable to the Group 1 Senior

Certificates pursuant to Section 5.02(a)(iii) for such Distribution Date,

will be distributed, sequentially, as follows:

first, concurrently, to the Class 1-A-R, Class 1-A-MR and Class

1-A-LR Certificates, pro rata, until their Class Certificate Balances have

been reduced to zero;

second, concurrently, to the Class 1-A-1, Class 1-A-2, Class 1-A-4

and Class 1-A-8 Certificates, pro rata, up to the Priority Amount for such

Distribution Date, until their Class Certificate Balances have been

reduced to zero;

third, concurrently, to the Class 1-A-3, Class 1-A-13 and Class

1-A-14 Certificates, pro rata, until their Class Certificate Balances have

been reduced to zero;

fourth, sequentially, as follows:

(a) if the sum of the Class Certificate Balances of the Class 1-A-11

and Class 1-A-16 Certificates is greater than or equal to $8,723,223.83,

sequentially, as follows:

(i) to the Class 1-A-10 Certificates, until their Class

Certificate Balance has been reduced to zero; and

(ii) concurrently, to the Class 1-A-11 and Class 1-A-16

Certificates, pro rata;

(b) after the sum of the Class Certificate Balances of the Class

1-A-11 and Class 1-A-16 Certificates is less than $8,723,223.83,

concurrently, as follows:

(i) 46.5903944233%, concurrently, to the Class 1-A-11 and

Class 1-A-16 Certificates, pro rata, until their Class Certificate

Balances have been reduced to zero; and

(ii) 53.4096055767%, sequentially, to the Class 1-A-5, Class

1-A-6 and Class 1-A-7 Certificates, in that order, until their Class

Certificate Balances have been reduced to zero; and

fifth, concurrently, to the Class 1-A-1, Class 1-A-2, Class 1-A-4

and Class 1-A-8 Certificates, pro rata, until their Class Certificate

Balances have been reduced to zero.

(ii) With respect to the Group 2 Senior Certificates:

On each Distribution Date prior to the Senior Credit Support

Depletion Date for Group 2, the amount distributable to the Group 2 Senior

Certificates pursuant to Section 5.02(a)(iii) for such Distribution Date,

will be distributed, concurrently, to the Class 2-A-1 and Class 2-A-2

Certificates, pro rata, until their Class Certificate Balances have been

reduced to zero.

(iii) With respect to the Group 3 Senior Certificates:

On each Distribution Date prior to the Senior Credit Support

Depletion Date for Group 3, the amount distributable to the Group 3 Senior

Certificates pursuant to Section 5.02(a)(iii) for such Distribution Date,

will be distributed to the Class 3-A-1 Certificates until their Class

Certificate Balance has been reduced to zero.

(iv) With respect to the Group 4 Senior Certificates:

On each Distribution Date prior to the Senior Credit Support

Depletion Date for Group 4, the amount distributable to the Group 4 Senior

Certificates pursuant to Section 5.02(a)(iii) for such Distribution Date,

will be distributed to the Class 4-A-1 Certificates until their Class

Certificate Balance has been reduced to zero.

(v) With respect to the Group 5 Senior Certificates:

On each Distribution Date prior to the Senior Credit Support

Depletion Date for Group 5, the amount distributable to the Group 5 Senior

Certificates pursuant to Section 5.02(a)(iii) for such Distribution Date,

will be distributed to the Class 5-A-1 Certificates until their Class

Certificate Balance has been reduced to zero.

On each Distribution Date on or after the applicable Senior Credit

Support Depletion Date, notwithstanding the allocation and priority set forth

above, the portion of the Pool Distribution Amount with respect to a Loan Group

available to be distributed as principal of the Senior Certificates of the

Related Group (but not the Class 15-PO and Class 5-PO Certificates) shall be

distributed concurrently, as principal, on such Classes, pro rata, on the basis

of their respective Class Certificate Balances, until the Class Certificate

Balances thereof are reduced to zero.

The Class 1-A-9, Class 1-A-12, Class 1-A-15, Class 30-IO, Class

20-IO, Class 15-IO and Class 5-IO Certificates are Interest-Only Certificates

and are not entitled to distributions in respect of principal.

(vi) Notwithstanding the foregoing, on each Distribution Date prior

to the Senior Credit Support Depletion Date for the Crossed Groups but on or

after the date on which the aggregate Class Certificate Balance of the Senior

Certificates of a Crossed Group (not including the Class 15-PO Certificates) has

been reduced to zero, amounts otherwise distributable as principal payments on

the Class X-B Certificates will be paid as principal to the Classes of Senior

Certificates of the remaining Crossed Groups (but not the Class 15-PO

Certificates), in accordance with the priorities set forth for the applicable

Group in (i), (iii) or (iv) above, provided that on such Distribution Date (a)

the Crossed Aggregate Subordinate Percentage for such Distribution Date is less

than twice the initial Crossed Aggregate Subordinate Percentage or (b) the

outstanding principal balance of all Mortgage Loans in the Crossed Loan Groups

(including, for this purpose, any Mortgage Loans in foreclosure, any REO

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

after the Closing Date) delinquent 60 days or more (averaged over the preceding

six month period), as a percentage of the aggregate Class Certificate Balance of

the Class X-B Certificates, is equal to or greater than 50%. If the Senior

Certificates of two Crossed Groups (not including the Class 15-PO Certificates)

remain outstanding, the distributions described in the previous sentence will be

made to such Senior Certificates of such Groups, pro rata, in proportion to the

aggregate Class Certificate Balance of the Senior Certificates of each such

Group. In addition, if on any Distribution Date the aggregate Class Certificate

Balance of the Senior Certificates of a Crossed Group (but not the Class 15-PO

Certificates) is greater than the Adjusted Pool Amount (Non-PO Portion) of the

related Crossed Loan Groups (any such Group, the "Crossed Undercollateralized

Group" and any such excess, the "Crossed Undercollateralized Amount"), all

amounts otherwise distributable as principal on the Class X-B Certificates

pursuant to 5.02(a)(iv)(L), (J), (H), (F), (D) and (B), in that order, will be

paid as principal to the Senior Certificates (but not the Class 15-PO

Certificates) of the Crossed Undercollateralized Group in accordance with the

priorities set forth for the applicable Group above under (i), (iii) or (iv)

until the aggregate Class Certificate Balance of the Senior Certificates (but

not the Class 15-PO Certificates) of the 30 Year Crossed Undercollateralized

Group equals the Adjusted Pool Amount (Non-PO Portion) of the Related Loan

Group. Also, the amount of any Class Unpaid Interest Shortfalls and Component

Unpaid Interest Shortfalls with respect to the Crossed Undercollateralized Group

(including any Class Unpaid Interest Shortfalls and Component Unpaid Interest

Shortfalls for such Distribution Date) will be paid to the Crossed

Undercollateralized Group including the Class IO Component, if any, of such

Group pursuant to Section 5.02(a)(i) prior to the payment of any Crossed

Undercollateralized Amount from amounts otherwise distributable as principal on

the Class X-B Certificates pursuant to 5.02(a)(iv)(L), (J) (H), (F), (D) and

(B), in that order: such amount will be paid to the Senior Certificates and

Class IO Component of such Crossed Undercollateralized Group up to their

Interest Distribution Amounts or Component Interest Distribution Amount, as

applicable, for such Distribution Date. If two Groups are Undercollateralized

Groups, the distributions described above will be made, pro rata, in proportion

to the amount by which the aggregate Class Certificate Balance of the Senior

Certificates of each such Group exceeds the Adjusted Pool Amount (Non-PO

Portion) of the related Loan Group.

The PO Deferred Amounts for the Class 1-X-PO Component and Class

3-X-PO Component and the Class 15-PO Certificates will be paid from amounts

otherwise distributable as principal on the Class X-B Certificates before any

payments are made pursuant to the preceding paragraph.

(c) On each Distribution Date, Accrued Certificate Interest and

Accrued Component Interest, as applicable, for each Class of Group 1 Senior

Certificates, each Class of Group 3 Senior Certificates, each Class of Group 4

Senior Certificates, the Class 1-30-IO Component and each Class of Class X-B

Certificates for such Distribution Date shall be reduced by such Class' or

Component's pro rata share, based on such Class' Interest Distribution Amount or

Component's Component Interest Distribution Amount, as applicable, for such

Distribution Date, without taking into account the allocation made by this

Section 5.02(c), of (A) Non-Supported Interest Shortfalls for the Crossed Loan

Groups, (B) on and after the applicable Senior Credit Support Depletion Date,

any other Realized Loss on the Mortgage Loans in the Related Loan Group

allocable to interest and (C) Relief Act Reductions incurred on the Mortgage

Loans in such Loan Groups during the calendar month preceding the month of such

Distribution Date.

On each Distribution Date, Accrued Certificate Interest and Accrued

Component Interest, as applicable, for each Class of Group 2 Senior

Certificates, the Class 2-30-IO Component and each Class of Class 2-B

Certificates for such Distribution Date shall be reduced by such Class' or

Component's pro rata share, based on such Class' Interest Distribution Amount or

Component's Interest Distribution Amount, as applicable, for such Distribution

Date, without taking into account the allocation made by this Section 5.02(c),

of (A) Non-Supported Interest Shortfalls for Loan Group 2, (B) on and after the

applicable Senior Credit Support Depletion Date, any other Realized Loss on the

Group 2 Mortgage Loans allocable to interest and (C) Relief Act Reductions

incurred on the Group 2 Mortgage Loans during the calendar month preceding the

month of such Distribution Date.

On each Distribution Date, Accrued Certificate Interest for each

Class of Group 5 Senior Certificates and each Class of Class 5-B Certificates

for such Distribution Date shall be reduced by such Class' pro rata share, based

on such Class' Interest Distribution Amount for such Distribution Date, without

taking into account the allocation made by this Section 5.02(c), of (A)

Non-Supported Interest Shortfalls for Loan Group 5, (B) on and after the

applicable Senior Credit Support Depletion Date, any other Realized Loss on the

Group 5 Mortgage Loans allocable to interest and (C) Relief Act Reductions

incurred on the Group 5 Mortgage Loans during the calendar month preceding the

month of such Distribution Date.

(d) Notwithstanding the priority and allocation contained in Section

5.02(a)(iv), if with respect to any Class of Class X-B Certificates, Class 2-B

Certificates or Class 5-B Certificates on any Distribution Date, (i) the

aggregate of the Class Certificate Balances immediately prior to such

Distribution Date of all Classes of Class X-B Certificates, Class 2-B

Certificates or Class 5-B Certificates, as the case may be, which have a higher

numerical Class designation than such Class, divided by (ii) the aggregate Pool

Stated Principal Balance (Non-PO Portion) for Loan Group 1, Loan Group 3 and

Loan Group 4 in the case of the Class X-B Certificates, the Pool Stated

Principal Balance (Non-PO Portion) for Loan Group 2 in the case of the Class 2-B

Certificates and the Pool Stated Principal Balance (Non-PO Portion) for Loan

Group 5 in the case of the Class 5-B Certificates (for each Class, the

"Fractional Interest") is less than the Original Fractional Interest for such

Class, no distribution of principal will be made to any Classes of Class X-B

Certificates, Class 2-B Certificates or Class 5-B Certificates junior to such

Class (the "Restricted Classes") and the Class Certificate Balances of the

Restricted Classes of Class X-B Certificates, Class 2-B Certificates or Class

5-B Certificates will not be used in determining the Pro Rata Share for the

Class X-B Certificates, Class 2-B Certificates or Class 5-B Certificates that

are not Restricted Classes. If the aggregate Class Certificate Balances of the

Class X-B Certificates, Class 2-B Certificates or Class 5-B Certificates that

are not Restricted Classes are reduced to zero, notwithstanding the previous

sentence, any funds remaining will be distributed sequentially to the Class X-B

Certificates, Class 2-B Certificates or Class 5-B Certificates that are

Restricted Classes of such Related Group in order of their respective numerical

Class designations (beginning with the Class of Class X-B Certificates, Class

2-B Certificates or Class 5-B Certificates that is a Restricted Class then

outstanding with the lowest numerical Class designation).

Section 5.03 Allocation of Losses. (a) On or prior to each

Determination Date, the Servicer shall inform the Trustee in writing with

respect to each Mortgage Loan: (1) whether any Realized Loss is a Deficient

Valuation or a Debt Service Reduction, (2) of the amount of such loss or

Deficient Valuation, or of the terms of such Debt Service Reduction and (3) of

the total amount of Realized Losses on the Mortgage Loans in each Loan Group.

Based on such information, the Trustee shall determine the total amount of

Realized Losses on the Mortgage Loans in each Loan Group with respect to the

related Distribution Date. Realized Losses shall be allocated to the

Certificates by a reduction in the Class Certificate Balances of the designated

Classes pursuant to the operation of Section 5.03(b).

(b) The Component Balance of the PO Component of Group 1, Group 2

and Group 3 shall be reduced on each Distribution Date by the amount, if any, by

which the Component Balance of such PO Component (after giving effect to the

amount to be distributed as a distribution of principal on such Distribution

Date) exceeds the Adjusted Pool Amount (PO Portion) for the Related Loan Group

for such Distribution Date.

The Class Certificate Balance for the Class 15-PO Certificates shall

be reduced on each Distribution Date by the amount, if any, by which such Class

Certificate Balance (after giving effect to the amounts to be distributed as a

distribution of principal on such Distribution Date) exceeds the Adjusted Pool

Amount (PO Portion) for Loan Group 4 for such Distribution Date.

The Class Certificate Balance for the Class 5-PO Certificates shall

be reduced on each Distribution Date by the amount, if any, by which such Class

Certificate Balance (after giving effect to the amounts to be distributed as a

distribution of principal on such Distribution Date) exceeds the Adjusted Pool

Amount (PO Portion) for Loan Group 5 for such Distribution Date.

The Class Certificate Balance of the Class X-B Certificates then

outstanding with the highest numerical Class designation shall be reduced or

increased on each Distribution Date by the amount, if any, necessary such that

the aggregate of the Class Certificate Balances of all outstanding Classes of

Group 1 Senior Certificates, Group 3 Senior Certificates, Group 4 Senior

Certificates and Class X-B Certificates (but not the Component Balances of the

Class 1-X-PO Component and Class 3-X-PO Component and the Class Certificate

Balance of the Class 15-PO Certificates) (after giving effect to the amount to

be distributed as a distribution of principal and the allocation of the PO

Deferred Amounts on such Distribution Date) equals the sum of the Adjusted Pool

Amounts (Non-PO Portion) for Loan Group 1, Loan Group 3 and Loan Group 4 for

such Distribution Date.

The Class Certificate Balance of the Class of Class 2-B Certificates

then outstanding with the highest numerical Class designation shall be reduced

or increased on each Distribution Date by the amount, if any, necessary such

that the aggregate of the Class Certificate Balances of all outstanding Classes

of Group 2 Senior Certificates and Class 2-B Certificates (but not the Component

Balance of the Class 2-X-PO Component) (after giving effect to the amount to be

distributed as a distribution of principal and the allocation of the PO Deferred

Amounts on such Distribution Date) equals the Adjusted Pool Amount (Non-PO

Portion) for Loan Group 2 for such Distribution Date.

The Class Certificate Balance of the Class 5-B Certificates then

outstanding with the highest numerical Class designation shall be reduced or

increased on each Distribution Date by the amount, if any, necessary such that

the aggregate of the Class Certificate Balances of all outstanding Classes of

Group 5 Senior Certificates and Class 5-B Certificates (but not the Class

Certificate Balance of the Class 5-PO Certificates) (after giving effect to the

amount to be distributed as a distribution of principal and the allocation of

the PO Deferred Amounts on such Distribution Date) equals the Adjusted Pool

Amount (Non-PO Portion) for Loan Group 5 for such Distribution Date.

After the applicable Senior Credit Support Depletion Date, the Class

Certificate Balances of the Senior Certificates of each Group in the aggregate

shall be reduced or increased on each Distribution Date by the amount, if any,

necessary such that the aggregate of the Class Certificate Balances of all

outstanding Classes of Senior Certificates of such Group (after giving effect to

the amount to be distributed as a distribution of principal on such Distribution

Date) equals the Adjusted Pool Amount (Non-PO Portion) for the Related Loan

Group for such Distribution Date.

Any such reduction or increase shall be allocated among the Senior

Certificates of such Group (but not the Class 15-PO and Class 5-PO

Certificates), based on the Class Certificate Balances immediately prior to such

Distribution Date or, in the case of the Class 1-A-11 or Class 1-A-16

Certificates, the respective Initial Class Certificate Balance, if lower, until

the Class Certificate Balances thereof have been reduced to zero.

(c) Any reduction or increase in the Class Certificate Balance of a

Class of Certificates pursuant to Section 5.03(b) above shall be allocated among

the Certificates of such Class in proportion to their respective Percentage

Interests.

(d) The calculation of the amount to be distributed as principal to

any Class of Class X-B Certificates, Class 2-B Certificates or Class 5-B

Certificates with respect to a Distribution Date (the "Calculated Principal

Distribution") shall be made prior to the allocation of any Realized Losses for

such Distribution Date; provided, however, the actual payment of principal to

the Classes of Class X-B Certificates, Class 2-B Certificates or Class 5-B

Certificates shall be made subsequent to the allocation of Realized Losses for

such Distribution Date. I


 
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