Back to top

POOLING AND SERVICING AGREEMENT

Pooling and Servicing Agreement

POOLING AND SERVICING AGREEMENT | Document Parties: COUNTRYWIDE GP, INC | COUNTRYWIDE HOME LOANS SERVICING LP | DEUTSCHE BANK NATIONAL TRUST COMPANY | Finance LLC | GS MORTGAGE SECURITIES CORP | JP MORGAN TRUST COMPANY, NATIONAL ASSOCIATION | JPMORGAN CHASE BANK, NATIONAL ASSOCIATION | Principal Finance Group You are currently viewing:
This Pooling and Servicing Agreement involves

COUNTRYWIDE GP, INC | COUNTRYWIDE HOME LOANS SERVICING LP | DEUTSCHE BANK NATIONAL TRUST COMPANY | Finance LLC | GS MORTGAGE SECURITIES CORP | JP MORGAN TRUST COMPANY, NATIONAL ASSOCIATION | JPMORGAN CHASE BANK, NATIONAL ASSOCIATION | Principal Finance Group

. 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: 4/14/2005

POOLING AND SERVICING AGREEMENT, Parties: countrywide gp  inc , countrywide home loans servicing lp , deutsche bank national trust company , finance llc , gs mortgage securities corp , jp morgan trust company  national association , jpmorgan chase bank  national association , principal finance group
50 of the Top 250 law firms use our Products every day

EXHIBIT 4

EXECUTION COPY

 

GS MORTGAGE SECURITIES CORP.,

Depositor,

COUNTRYWIDE HOME LOANS SERVICING LP,

Servicer,

JPMORGAN CHASE BANK, NATIONAL ASSOCIATION,

Servicer,

J.P. MORGAN TRUST COMPANY, NATIONAL ASSOCIATION,

Custodian,

and

DEUTSCHE BANK NATIONAL TRUST COMPANY,

Trustee

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

POOLING AND SERVICING AGREEMENT

Dated as of March 1, 2005

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

GSAMP TRUST 2005-HE2

MORTGAGE PASS-THROUGH CERTIFICATES,

SERIES 2005-HE2

<PAGE>

TABLE OF CONTENTS

ARTICLE I

DEFINITIONS

Section 1.01 Definitions................................................

ARTICLE II

CONVEYANCE OF MORTGAGE LOANS;

REPRESENTATIONS AND WARRANTIES

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 Each

Servicer and the Custodian..............................

Section 2.04 [Reserved.]................................................

Section 2.05 Execution and Delivery of Certificates.....................

Section 2.06 REMIC Matters..............................................

Section 2.07 Representations and Warranties of the Depositor............

Section 2.08 Enforcement of Purchaser Obligations.......................

ARTICLE III

ADMINISTRATION AND SERVICING

OF MORTGAGE LOANS

Section 3.01 Servicers to Service Mortgage Loans........................

Section 3.02 Subservicing Agreements between a Servicer and

Subservicers............................................

Section 3.03 Successor Subservicers.....................................

Section 3.04 Liability of the Servicers.................................

Section 3.05 No Contractual Relationship between Subservicers and the

Trustee.................................................

Section 3.06 Assumption or Termination of Subservicing Agreements by

Trustee.................................................

Section 3.07 Collection of Certain Mortgage Loan Payments...............

Section 3.08 Subservicing Accounts......................................

Section 3.09 Collection of Taxes, Assessments and Similar Items;

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

Section 3.10 Collection Accounts........................................

Section 3.11 Withdrawals from the Collection Accounts...................

Section 3.12 Investment of Funds in the Collection Accounts and the

Distribution Account....................................

Section 3.13 Maintenance of Hazard Insurance, Errors and Omissions

and Fidelity Coverage...................................

Section 3.14 Enforcement of Due-on-Sale Clauses; Assumption Agreements..

Section 3.15 Realization upon Defaulted Mortgage Loans..................

Section 3.16 Release of Mortgage Files..................................

Section 3.17 Title, Conservation and Disposition of REO Property........

Section 3.18 Notification of Adjustments................................

Section 3.19 Access to Certain Documentation and Information

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

Section 3.20 Documents, Records and Funds in Possession of the

Servicers to Be Held for the Trustee....................

Section 3.21 Servicing Compensation.....................................

Section 3.22 Annual Statement as to Compliance..........................

Section 3.23 Annual Independent Public Accountants' Servicing

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

Section 3.24 Trustee to Act as Servicer.................................

Section 3.25 Compensating Interest......................................

Section 3.26 Credit Reporting; Gramm-Leach-Bliley Act...................

Section 3.27 Excess Reserve Fund Account; Distribution Account..........

Section 3.28 Optional Purchase of Delinquent Mortgage Loans.............

Section 3.29 Transfer of Servicing for Certain Acoustic Mortgage

Loans and Certain First NLC Mortgage Loans..............

ARTICLE IV

DISTRIBUTIONS AND

ADVANCES BY THE SERVICERS

Section 4.01 Advances...................................................

Section 4.02 Priorities of Distribution.................................

Section 4.03 Monthly Statements to Certificateholders...................

Section 4.04 Certain Matters Relating to the Determination of LIBOR.....

Section 4.05 Allocation of Applied Realized Loss Amounts................

Section 4.06 Supplemental Interest Trust................................

ARTICLE V

THE CERTIFICATES

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

Section 5.02 Certificate Register; Registration of Transfer and

Exchange of Certificates................................

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

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

Section 5.05 Access to List of Certificateholders' Names and Addresses..

Section 5.06 Maintenance of Office or Agency............................

ARTICLE VI

THE DEPOSITOR AND THE SERVICERS

Section 6.01 Respective Liabilities of the Depositor and the Servicers..

Section 6.02 Merger or Consolidation of the Depositor or a Servicer.....

Section 6.03 Limitation on Liability of the Depositor, the Servicers

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

Section 6.04 Limitation on Resignation of a Servicer....................

Section 6.05 Additional Indemnification by the Servicers; Third Party

Claims..................................................

ARTICLE VII

DEFAULT

Section 7.01 Events of Default..........................................

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

Section 7.03 Notification to Certificateholders.........................

ARTICLE VIII

CONCERNING THE TRUSTEE

Section 8.01 Duties of the Trustee......................................

Section 8.02 Certain Matters Affecting the Custodian and the Trustee....

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

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

Section 8.05 Trustee's Fees and Expenses................................

Section 8.06 Eligibility Requirements for the Trustee...................

Section 8.07 Resignation and Removal of the Trustee.....................

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

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

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

Section 8.11 Tax Matters................................................

Section 8.12 Periodic Filings...........................................

Section 8.13 Tax Treatment of Upper-Tier Carry Forward Amounts and

Basis Risk Carry Forward Amounts........................

Section 8.14 Custodial Responsibilities.................................

Section 8.15 Limitations on Custodial Responsibilities..................

ARTICLE IX

TERMINATION

Section 9.01 Termination upon Liquidation or Purchase of the Mortgage

Loans...................................................

Section 9.02 Final Distribution on the Certificates.....................

Section 9.03 Additional Termination Requirements........................

ARTICLE X

MISCELLANEOUS PROVISIONS

Section 10.01 Amendment..................................................

Section 10.02 Recordation of Agreement; Counterparts.....................

Section 10.03 Governing Law..............................................

Section 10.04 Intention of Parties.......................................

Section 10.05 Notices....................................................

Section 10.06 Severability of Provisions.................................

Section 10.07 Assignment; Sales; Advance Facilities......................

Section 10.08 Limitation on Rights of Certificateholders.................

Section 10.09 Inspection and Audit Rights................................

Section 10.10 Certificates Nonassessable and Fully Paid..................

Section 10.11 Waiver of Jury Trial.......................................

Section 10.12 Limitation of Damages......................................

Section 10.13 Rights of the Swap Provider................................

SCHEDULES

Schedule I Mortgage Loan Schedule

Schedule II Representations and Warranties of Countrywide, as Servicer

Schedule III Representations and Warranties of JPMorgan, as Servicer

Schedule IV Representations and Warranties of J.P. Morgan Trust Company,

National Association, as Custodian

EXHIBITS

Exhibit A-1 Form of Class A, Class M and Class B Certificates

Exhibit B Form of Class P Certificate

Exhibit C-1 Form of Class R-1 Certificate

Exhibit C-2 Form of Class R-2 Certificate

Exhibit D Form of Class X Certificate

Exhibit E Form of Initial Certification of Custodian or Trustee

Exhibit F Form of Document Certification and Exception Report of Custodian or

Trustee

Exhibit G Form of Residual Transfer Affidavit

Exhibit H Form of Transferor Certificate

Exhibit I Form of Rule 144A Letter

Exhibit J Form of Request for Release

Exhibit K Contents of Each Mortgage File

Exhibit L Servicer Reporting Requirements

Exhibit M Form of Certification to be provided with Form 10-K

Exhibit N Form of Trustee Certification to be provided to Depositor

Exhibit O Form of Servicer Certification to be provided to Depositor

Exhibit P Representations and Warranties Agreement

<PAGE>

 

THIS POOLING AND SERVICING AGREEMENT, dated as of March 1, 2005, is

among GS MORTGAGE SECURITIES CORP., a Delaware corporation (the "Depositor"),

COUNTRYWIDE HOME LOANS SERVICING LP, a Texas limited partnership

("Countrywide"), JPMORGAN CHASE BANK, NATIONAL ASSOCIATION, a national banking

association ("JPMorgan"), as a Servicer, J.P. MORGAN TRUST COMPANY, NATIONAL

ASSOCIATION, a national banking association, as custodian (the "Custodian"), and

DEUTSCHE BANK NATIONAL TRUST COMPANY, a national banking association, as trustee

(the "Trustee").

W I T N E S S E T H:

In consideration of the mutual agreements herein contained, the

parties hereto agree as follows:

PRELIMINARY STATEMENT

The Trustee shall elect that four segregated asset pools within the

Trust Fund (exclusive of (i) the Prepayment Premiums, (ii) the Interest Rate

Swap Agreement, (iii) the Supplemental Interest Trust, (iv) the Excess Reserve

Fund Account, and (v) the right of the Principal Certificates to receive

Upper-Tier Carry Forward Amounts and, without duplication, Basis Risk Carry

Forward Amounts and the obligation to pay Class IO Shortfalls) be treated for

federal income tax purposes as comprising four REMICs (each, a "Trust REMIC" or,

in the alternative, Pooling-Tier REMIC-1, Pooling-Tier REMIC 2, the Lower-Tier

REMIC and the Upper-Tier REMIC, respectively). The Class X Interest and each

Class of Principal Certificates (other than the right of each Class of Principal

Certificates to receive Upper-Tier Carry Forward Amounts and, without

duplication, Basis Risk Carry Forward Amounts) and the obligation to pay Class

IO Shortfalls represents ownership of a regular interest in a REMIC for purposes

of the REMIC Provisions. The Class R-2 Certificates represent ownership of the

sole class of residual interest in Pooling-Tier REMIC-1 for purposes of the

REMIC Provisions. The Class R-1 Certificates represent ownership of the sole

class of residual interest in each of Pooling-Tier REMIC 2, the Lower-Tier REMIC

and the Upper-Tier REMIC for purposes of the REMIC Provisions. The Start-up Day

for each REMIC described herein is the Closing Date. The latest possible

maturity date for each Certificate is the latest date referenced in Section

2.06. The Upper-Tier REMIC shall hold as assets the several classes of

uncertificated Lower-Tier Regular Interests, set out below. The Lower-Tier REMIC

shall hold as assets the several classes of uncertificated Pooling-Tier REMIC 2

Regular Interests. Pooling-Tier REMIC 2 shall hold as assets the several classes

of uncertificated Pooling-Tier REMIC-1 Regular Interests. Pooling-Tier REMIC-1

shall hold as assets the assets of the Trust Fund (exclusive of (i) the

Prepayment Premiums, (ii) the Interest Rate Swap Agreement, (iii) the

Supplemental Interest Trust, (iv) the Excess Reserve Fund Account, and (v) the

right of the Principal Certificates to receive Upper-Tier Carry Forward Amounts

and, without duplication, Basis Risk Carry Forward Amounts and the obligation to

pay Class IO Shortfalls).

For federal income tax purposes, each Class of Principal

Certificates represents a beneficial ownership of a regular interest in the

Upper-Tier REMIC, the right to receive Upper-Tier Carry Forward Amounts (and,

without duplication, Basis Risk Carry Forward Amounts), and the obligation to

pay Class IO Shortfalls, the Class X Certificates represent beneficial ownership

of the Class X Regular Interest, the Interest Rate Swap Agreement, the

Supplemental Interest Trust, the Excess Reserve Fund Account and the right to

receive Class IO Shortfalls, and the Class P Certificates represent beneficial

ownership of the Prepayment Premiums, which portions of the Trust Fund shall be

treated as a grantor trust.

Pooling-Tier REMIC-1

Pooling-Tier REMIC-1 shall issue the following interests in

Pooling-Tier REMIC-1, and each such interest is hereby designated as a regular

interest in the Pooling-Tier REMIC-1. Pooling-Tier REMIC-1 shall also issue the

Class R-2 Certificates. The Class R-2 Certificates are hereby designated as the

sole class of residual interest in Pooling-Tier REMIC-1. The Class R-2

Certificates shall have a $100 Class Certificate Balance and shall have no

interest rate.

Initial Pooling-Tier

Pooling-Tier REMIC-1 Pooling-Tier REMIC-1 REMIC-1 Principal

Interest Interest Rate Amount

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

Class PT1-1 (1) $ 607,611,047.65

Class PT1-2A (2) $ 703,992.15

Class PT1-2B (3) $ 703,992.15

Class PT1-3A (2) $ 810,810.81

Class PT1-3B (3) $ 810,810.81

Class PT1-4A (2) $ 915,244.15

Class PT1-4B (2) $ 915,244.15

Class PT1-5A (2) $ 1,013,526.37

Class PT1-5B (3) $ 1,013,526.37

Class PT1-6A (2) $ 1,116,890.75

Class PT1-6B (3) $ 1,116,890.75

Class PT1-7A (2) $ 1,206,577.87

Class PT1-7B (3) $ 1,206,577.87

Class PT1-8A (2) $ 1,293,844.33

Class PT1-8B (3) $ 1,293,844.33

Class PT1-9A (2) $ 1,374,545.47

Class PT1-9B (3) $ 1,374,545.47

Class PT1-10A (2) $ 1,406,927.54

Class PT1-10B (3) $ 1,406,927.54

Class PT1-11A (2) $ 1,356,926.64

Class PT1-11B (3) $ 1,356,926.64

Class PT1-12A (2) $ 1,306,650.43

Class PT1-12B (3) $ 1,306,650.43

Class PT1-13A (2) $ 1,258,231.75

Class PT1-13B (3) $ 1,258,231.75

Class PT1-14A (2) $ 1,211,602.10

Class PT1-14B (3) $ 1,211,602.10

Class PT1-15A (2) $ 1,166,695.56

Class PT1-15B (3) $ 1,166,695.56

Class PT1-16A (2) $ 1,123,448.57

Class PT1-16B (3) $ 1,123,448.57

Class PT1-17A (2) $ 1,081,799.95

Class PT1-17B (3) $ 1,081,799.95

Class PT1-18A (2) $ 1,041,690.78

Class PT1-18B (3) $ 1,041,690.78

Class PT1-19A (2) $ 1,003,064.27

Class PT1-19B (3) $ 1,003,064.27

Class PT1-20A (2) $ 965,865.75

Class PT1-20B (3) $ 965,865.75

Class PT1-21A (2) $ 930,042.57

Class PT1-21B (3) $ 930,042.57

Class PT1-22A (2) $ 895,543.97

Class PT1-22B (3) $ 895,543.97

Class PT1-23A (2) $ 862,321.11

Class PT1-23B (3) $ 862,321.11

Class PT1-24A (2) $ 830,326.93

Class PT1-24B (3) $ 830,326.93

Class PT1-25A (2) $ 799,516.10

Class PT1-25B (3) $ 799,516.10

Class PT1-26A (2) $ 769,844.97

Class PT1-26B (3) $ 769,844.97

Class PT1-27A (2) $ 741,271.46

Class PT1-27B (3) $ 741,271.46

Class PT1-28A (2) $ 713,755.09

Class PT1-28B (3) $ 713,755.09

Class PT1-29A (2) $ 687,256.84

Class PT1-29B (3) $ 687,256.84

Class PT1-30A (2) $ 661,739.14

Class PT1-30B (3) $ 661,739.14

Class PT1-31A (2) $ 637,165.80

Class PT1-31B (3) $ 637,165.80

Class PT1-32A (2) $ 613,501.96

Class PT1-32B (3) $ 613,501.96

Class PT1-33A (2) $ 590,714.03

Class PT1-33B (3) $ 590,714.03

Class PT1-34A (2) $ 568,769.70

Class PT1-34B (3) $ 568,769.70

Class PT1-35A (2) $ 547,637.81

Class PT1-35B (3) $ 547,637.81

Class PT1-36A (2) $ 527,288.37

Class PT1-36B (3) $ 527,288.37

Class PT1-37A (2) $ 507,692.48

Class PT1-37B (3) $ 507,692.48

Class PT1-38A (2) $ 488,822.30

Class PT1-38B (3) $ 488,822.30

Class PT1-39A (2) $ 470,651.05

Class PT1-39B (3) $ 470,651.05

Class PT1-40A (2) $ 453,152.89

Class PT1-40B (3) $ 453,152.89

Class PT1-41A (2) $ 436,302.98

Class PT1-41B (3) $ 436,302.98

Class PT1-42A (2) $ 420,077.37

Class PT1-42B (3) $ 420,077.37

Class PT1-43A (2) $ 404,452.98

Class PT1-43B (3) $ 404,452.98

Class PT1-44A (2) $ 389,407.60

Class PT1-44B (3) $ 389,407.60

Class PT1-45A (2) $ 374,919.84

Class PT1-45B (3) $ 374,919.84

Class PT1-46A (2) $ 360,969.09

Class PT1-46B (3) $ 360,969.09

Class PT1-47A (2) $ 347,535.52

Class PT1-47B (3) $ 347,535.52

Class PT1-48A (2) $ 334,599.98

Class PT1-48B (3) $ 334,599.98

Class PT1-49A (2) $ 322,144.08

Class PT1-49B (3) $ 322,144.08

Class PT1-50A (2) $ 310,150.10

Class PT1-50B (3) $ 310,150.10

Class PT1-51A (2) $ 298,600.94

Class PT1-51B (3) $ 298,600.94

Class PT1-52A (2) $ 287,480.17

Class PT1-52B (3) $ 287,480.17

Class PT1-53A (2) $ 276,771.94

Class PT1-53B (3) $ 276,771.94

Class PT1-54A (2) $ 266,460.99

Class PT1-54B (3) $ 266,460.99

Class PT1-55A (2) $ 256,532.64

Class PT1-55B (3) $ 256,532.64

Class PT1-56A (2) $ 246,972.72

Class PT1-56B (3) $ 246,972.72

Class PT1-57A (2) $ 237,767.62

Class PT1-57B (3) $ 237,767.62

Class PT1-58A (2) $ 229,034.50

Class PT1-58B (3) $ 229,034.50

Class PT1-59A (2) $ 220,497.37

Class PT1-59B (3) $ 220,497.37

Class PT1-60A (2) $ 212,314.83

Class PT1-60B (3) $ 212,314.83

Class PT1-61A (2) $ 5,444,743.68

Class PT1-61B (3) $ 5,444,743.68

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

(1) For any Distribution Date (and the related Interest Accrual Period), this

Pooling-Tier REMIC-1 Regular Interest shall bear interest at a per annum

rate (its "Pooling-Tier REMIC-1 Interest Rate") equal to the Pooling-Tier

REMIC-1 WAC Rate.

(2) For any Distribution Date (and the related Interest Accrual Period) this

Pooling-Tier REMIC-1 Regular Interest shall bear interest at a per annum

rate (its "Pooling-Tier REMIC-1 Interest Rate") equal to the product of

(i) 2 and (ii) the Pooling-Tier REMIC-1 WAC Rate, subject to a maximum

rate of 8.49%.

(3) For any Distribution Date (and the related Interest Accrual Period) this

Pooling-Tier REMIC-1 Regular Interest shall bear interest at a per annum

rate (its "Pooling-Tier REMIC-1 Interest Rate") equal to the excess, if

any, of (A) the product of (i) 2 and (ii) the Pooling-Tier REMIC-1 WAC

Rate over (B) 8.49%.

On each Distribution Date, the Trustee shall first pay from the

Trust Fund and charge as an expense of Pooling-Tier REMIC-1 all expenses of the

Trust for such Distribution Date. Such expense, other than Servicing Fees, the

Custodian Fees and Trustee Fees, shall be allocated in the same manner as

Realized Losses.

On each Distribution Date, the interest distributable in respect of

the Mortgage Loans for such Distribution Date shall be deemed to be distributed

to the Pooling-Tier REMIC-1 Regular Interests at the rates shown above.

On each Distribution Date, Realized Losses and payments of principal

in respect of the Mortgage Loans shall be allocated to the Class R-2

Certificates pursuant to Section 4.02(a)(ii) until its Class Certificate Balance

is reduced to zero and then to the outstanding Pooling-Tier REMIC-1 Regular

Interest with the lowest numerical denomination until the Pooling-Tier REMIC-1

Principal Amount of such interest is reduced to zero, provided that, with

respect to Pooling-Tier REMIC-1 Regular Interests with the same numerical

denomination, such Realized Losses and payments of principal shall be allocated

pro rata between such Pooling-Tier REMIC-1 Regular Interests.

Pooling-Tier REMIC-2

Pooling-Tier REMIC-2 shall issue the following interests in

Pooling-Tier REMIC-2, and each such interest, other than the Class PT2-R

Interest, is hereby designated as a regular interest in Pooling-Tier REMIC-2.

The Class PT2-R Interest is hereby designated as the sole class of residual

interest in Pooling-Tier REMIC-2 and shall be represented by the Class R-1

Certificates.

<TABLE>

<CAPTION>

Pooling-Tier

REMIC-2 Initial

Principal Corresponding Corresponding

Pooling-Tier Amount or Class Corresponding Pooling-Tier Crossover

Pooling-Tier REMIC-2 Certificate Pooling-Tier REMIC-1 Distribution

REMIC 2 Interest Interest Rate Balance REMIC 2 IO Regular Interest Date

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

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

Class PT2-1 (1) $607,611,047.65 N/A N/A N/A

Class PT2-2A (2) $ 703,992.15 Class PT2-IO-2 N/A N/A

Class PT2-2B (3) $ 703,992.15 N/A N/A N/A

Class PT2-3A (2) $ 810,810.81 Class PT2-IO-3 N/A N/A

Class PT2-3B (3) $ 810,810.81 N/A N/A N/A

Class PT2-4A (2) $ 915,244.15 Class PT2-IO-4 N/A N/A

Class PT2-4B (3) $ 915,244.15 N/A N/A N/A

Class PT2-5A (2) $ 1,013,526.37 Class PT2-IO-5 N/A N/A

Class PT2-5B (3) $ 1,013,526.37 N/A N/A N/A

Class PT2-6A (2) $ 1,116,890.75 Class PT2-IO-6 N/A N/A

Class PT2-6B (3) $ 1,116,890.75 N/A N/A N/A

Class PT2-7A (2) $ 1,206,577.87 Class PT2-IO-7 N/A N/A

Class PT2-7B (3) $ 1,206,577.87 N/A N/A N/A

Class PT2-8A (2) $ 1,293,844.33 Class PT2-IO-8 N/A N/A

Class PT2-8B (3) $ 1,293,844.33 N/A N/A N/A

Class PT2-9A (2) $ 1,374,545.47 Class PT2-IO-9 N/A N/A

Class PT2-9B (3) $ 1,374,545.47 N/A N/A N/A

Class PT2-10A (2) $ 1,406,927.54 Class PT2-IO-10 N/A N/A

Class PT2-10B (3) $ 1,406,927.54 N/A N/A N/A

Class PT2-11A (2) $ 1,356,926.64 Class PT2-IO-11 N/A N/A

Class PT2-11B (3) $ 1,356,926.64 N/A N/A N/A

Class PT2-12A (2) $ 1,306,650.43 Class PT2-IO-12 N/A N/A

Class PT2-12B (3) $ 1,306,650.43 N/A N/A N/A

Class PT2-13A (2) $ 1,258,231.75 Class PT2-IO-13 N/A N/A

Class PT2-13B (3) $ 1,258,231.75 N/A N/A N/A

Class PT2-14A (2) $ 1,211,602.10 Class PT2-IO-14 N/A N/A

Class PT2-14B (3) $ 1,211,602.10 N/A N/A N/A

Class PT2-15A (2) $ 1,166,695.56 Class PT2-IO-15 N/A N/A

Class PT2-15B (3) $ 1,166,695.56 N/A N/A N/A

Class PT2-16A (2) $ 1,123,448.57 Class PT2-IO-16 N/A N/A

Class PT2-16B (3) $ 1,123,448.57 N/A N/A N/A

Class PT2-17A (2) $ 1,081,799.95 Class PT2-IO-17 N/A N/A

Class PT2-17B (3) $ 1,081,799.95 N/A N/A N/A

Class PT2-18A (2) $ 1,041,690.78 Class PT2-IO-18 N/A N/A

Class PT2-18B (3) $ 1,041,690.78 N/A N/A N/A

Class PT2-19A (2) $ 1,003,064.27 Class PT2-IO-19 N/A N/A

Class PT2-19B (3) $ 1,003,064.27 N/A N/A N/A

Class PT2-20A (2) $ 965,865.75 Class PT2-IO-20 N/A N/A

Class PT2-20B (3) $ 965,865.75 N/A N/A N/A

Class PT2-21A (2) $ 930,042.57 Class PT2-IO-21 N/A N/A

Class PT2-21B (3) $ 930,042.57 N/A N/A N/A

Class PT2-22A (2) $ 895,543.97 Class PT2-IO-22 N/A N/A

Class PT2-22B (3) $ 895,543.97 N/A N/A N/A

Class PT2-23A (2) $ 862,321.11 Class PT2-IO-23 N/A N/A

Class PT2-23B (3) $ 862,321.11 N/A N/A N/A

Class PT2-24A (2) $ 830,326.93 Class PT2-IO-24 N/A N/A

Class PT2-24B (3) $ 830,326.93 N/A N/A N/A

Class PT2-25A (2) $ 799,516.10 Class PT2-IO-25 N/A N/A

Class PT2-25B (3) $ 799,516.10 N/A N/A N/A

Class PT2-26A (2) $ 769,844.97 Class PT2-IO-26 N/A N/A

Class PT2-26B (3) $ 769,844.97 N/A N/A N/A

Class PT2-27A (2) $ 741,271.46 Class PT2-IO-27 N/A N/A

Class PT2-27B (3) $ 741,271.46 N/A N/A N/A

Class PT2-28A (2) $ 713,755.09 Class PT2-IO-28 N/A N/A

Class PT2-28B (3) $ 713,755.09 N/A N/A N/A

Class PT2-29A (2) $ 687,256.84 Class PT2-IO-29 N/A N/A

Class PT2-29B (3) $ 687,256.84 N/A N/A N/A

Class PT2-30A (2) $ 661,739.14 Class PT2-IO-30 N/A N/A

Class PT2-30B (3) $ 661,739.14 N/A N/A N/A

Class PT2-31A (2) $ 637,165.80 Class PT2-IO-31 N/A N/A

Class PT2-31B (3) $ 637,165.80 N/A N/A N/A

Class PT2-32A (2) $ 613,501.96 Class PT2-IO-32 N/A N/A

Class PT2-32B (3) $ 613,501.96 N/A N/A N/A

Class PT2-33A (2) $ 590,714.03 Class PT2-IO-33 N/A N/A

Class PT2-33B (3) $ 590,714.03 N/A N/A N/A

Class PT2-34A (2) $ 568,769.70 Class PT2-IO-34 N/A N/A

Class PT2-34B (3) $ 568,769.70 N/A N/A N/A

Class PT2-35A (2) $ 547,637.81 Class PT2-IO-35 N/A N/A

Class PT2-35B (3) $ 547,637.81 N/A N/A N/A

Class PT2-36A (2) $ 527,288.37 Class PT2-IO-36 N/A N/A

Class PT2-36B (3) $ 527,288.37 N/A N/A N/A

Class PT2-37A (2) $ 507,692.48 Class PT2-IO-37 N/A N/A

Class PT2-37B (3) $ 507,692.48 N/A N/A N/A

Class PT2-38A (2) $ 488,822.30 Class PT2-IO-38 N/A N/A

Class PT2-38B (3) $ 488,822.30 N/A N/A N/A

Class PT2-39A (2) $ 470,651.05 Class PT2-IO-39 N/A N/A

Class PT2-39B (3) $ 470,651.05 N/A N/A N/A

Class PT2-40A (2) $ 453,152.89 Class PT2-IO-40 N/A N/A

Class PT2-40B (3) $ 453,152.89 N/A N/A N/A

Class PT2-41A (2) $ 436,302.98 Class PT2-IO-41 N/A N/A

Class PT2-41B (3) $ 436,302.98 N/A N/A N/A

Class PT2-42A (2) $ 420,077.37 Class PT2-IO-42 N/A N/A

Class PT2-42B (3) $ 420,077.37 N/A N/A N/A

Class PT2-43A (2) $ 404,452.98 Class PT2-IO-43 N/A N/A

Class PT2-43B (3) $ 404,452.98 N/A N/A N/A

Class PT2-44A (2) $ 389,407.60 Class PT2-IO-44 N/A N/A

Class PT2-44B (3) $ 389,407.60 N/A N/A N/A

Class PT2-45A (2) $ 374,919.84 Class PT2-IO-45 N/A N/A

Class PT2-45B (3) $ 374,919.84 N/A N/A N/A

Class PT2-46A (2) $ 360,969.09 Class PT2-IO-46 N/A N/A

Class PT2-46B (3) $ 360,969.09 N/A N/A N/A

Class PT2-47A (2) $ 347,535.52 Class PT2-IO-47 N/A N/A

Class PT2-47B (3) $ 347,535.52 N/A N/A N/A

Class PT2-48A (2) $ 334,599.98 Class PT2-IO-48 N/A N/A

Class PT2-48B (3) $ 334,599.98 N/A N/A N/A

Class PT2-49A (2) $ 322,144.08 Class PT2-IO-49 N/A N/A

Class PT2-49B (3) $ 322,144.08 N/A N/A N/A

Class PT2-50A (2) $ 310,150.10 Class PT2-IO-50 N/A N/A

Class PT2-50B (3) $ 310,150.10 N/A N/A N/A

Class PT2-51A (2) $ 298,600.94 Class PT2-IO-51 N/A N/A

Class PT2-51B (3) $ 298,600.94 N/A N/A N/A

Class PT2-52A (2) $ 287,480.17 Class PT2-IO-52 N/A N/A

Class PT2-52B (3) $ 287,480.17 N/A N/A N/A

Class PT2-53A (2) $ 276,771.94 Class PT2-IO-53 N/A N/A

Class PT2-53B (3) $ 276,771.94 N/A N/A N/A

Class PT2-54A (2) $ 266,460.99 Class PT2-IO-54 N/A N/A

Class PT2-54B (3) $ 266,460.99 N/A N/A N/A

Class PT2-55A (2) $ 256,532.64 Class PT2-IO-55 N/A N/A

Class PT2-55B (3) $ 256,532.64 N/A N/A N/A

Class PT2-56A (2) $ 246,972.72 Class PT2-IO-56 N/A N/A

Class PT2-56B (3) $ 246,972.72 N/A N/A N/A

Class PT2-57A (2) $ 237,767.62 Class PT2-IO-57 N/A N/A

Class PT2-57B (3) $ 237,767.62 N/A N/A N/A

Class PT2-58A (2) $ 229,034.50 Class PT2-IO-58 N/A N/A

Class PT2-58B (3) $ 229,034.50 N/A N/A N/A

Class PT2-59A (2) $ 220,497.37 Class PT2-IO-59 N/A N/A

Class PT2-59B (3) $ 220,497.37 N/A N/A N/A

Class PT2-60A (2) $ 212,314.83 Class PT2-IO-60 N/A N/A

Class PT2-60B (3) $ 212,314.83 N/A N/A N/A

Class PT2-61A (2) $ 5,444,743.68 Class PT2-IO-61 N/A N/A

Class PT2-61B (3) $ 5,444,743.68 N/A N/A N/A

Class PT2-IO-2 (4) (4) N/A Class PT1-2A April 2005

Class PT2-IO-3 (4) (4) N/A Class PT1-3A May 2005

Class PT2-IO-4 (4) (4) N/A Class PT1-4A June 2005

Class PT2-IO-5 (4) (4) N/A Class PT1-5A July 2005

Class PT2-IO-6 (4) (4) N/A Class PT1-6A August 2005

Class PT2-IO-7 (4) (4) N/A Class PT1-7A September 2005

Class PT2-IO-8 (4) (4) N/A Class PT1-8A October 2005

Class PT2-IO-9 (4) (4) N/A Class PT1-9A November 2005

Class PT2-IO-10 (4) (4) N/A Class PT1-10A December 2005

Class PT2-IO-11 (4) (4) N/A Class PT1-11A January 2006

Class PT2-IO-12 (4) (4) N/A Class PT1-12A February 2006

Class PT2-IO-13 (4) (4) N/A Class PT1-13A March 2006

Class PT2-IO-14 (4) (4) N/A Class PT1-14A April 2006

Class PT2-IO-15 (4) (4) N/A Class PT1-15A May 2006

Class PT2-IO-16 (4) (4) N/A Class PT1-16A June 2006

Class PT2-IO-17 (4) (4) N/A Class PT1-17A July 2006

Class PT2-IO-18 (4) (4) N/A Class PT1-18A August 2006

Class PT2-IO-19 (4) (4) N/A Class PT1-19A September 2006

Class PT2-IO-20 (4) (4) N/A Class PT1-20A October 2006

Class PT2-IO-21 (4) (4) N/A Class PT1-21A November 2006

Class PT2-IO-22 (4) (4) N/A Class PT1-22A December 2006

Class PT2-IO-23 (4) (4) N/A Class PT1-23A January 2007

Class PT2-IO-24 (4) (4) N/A Class PT1-24A February 2007

Class PT2-IO-25 (4) (4) N/A Class PT1-25A March 2007

Class PT2-IO-26 (4) (4) N/A Class PT1-26A April 2007

Class PT2-IO-27 (4) (4) N/A Class PT1-27A May 2007

Class PT2-IO-28 (4) (4) N/A Class PT1-28A June 2007

Class PT2-IO-29 (4) (4) N/A Class PT1-29A July 2007

Class PT2-IO-30 (4) (4) N/A Class PT1-30A August 2007

Class PT2-IO-31 (4) (4) N/A Class PT1-31A September 2007

Class PT2-IO-32 (4) (4) N/A Class PT1-32A October 2007

Class PT2-IO-33 (4) (4) N/A Class PT1-33A November 2007

Class PT2-IO-34 (4) (4) N/A Class PT1-34A December 2007

Class PT2-IO-35 (4) (4) N/A Class PT1-35A January 2008

Class PT2-IO-36 (4) (4) N/A Class PT1-36A February 2008

Class PT2-IO-37 (4) (4) N/A Class PT1-37A March 2008

Class PT2-IO-38 (4) (4) N/A Class PT1-38A April 2008

Class PT2-IO-39 (4) (4) N/A Class PT1-39A May 2008

Class PT2-IO-40 (4) (4) N/A Class PT1-40A June 2008

Class PT2-IO-41 (4) (4) N/A Class PT1-41A July 2008

Class PT2-IO-42 (4) (4) N/A Class PT1-42A August 2008

Class PT2-IO-43 (4) (4) N/A Class PT1-43A September 2008

Class PT2-IO-44 (4) (4) N/A Class PT1-44A October 2008

Class PT2-IO-45 (4) (4) N/A Class PT1-45A November 2008

Class PT2-IO-46 (4) (4) N/A Class PT1-46A December 2008

Class PT2-IO-47 (4) (4) N/A Class PT1-47A January 2009

Class PT2-IO-48 (4) (4) N/A Class PT1-48A February 2009

Class PT2-IO-49 (4) (4) N/A Class PT1-49A March 2009

Class PT2-IO-50 (4) (4) N/A Class PT1-50A April 2009

Class PT2-IO-51 (4) (4) N/A Class PT1-51A May 2009

Class PT2-IO-52 (4) (4) N/A Class PT1-52A June 2009

Class PT2-IO-53 (4) (4) N/A Class PT1-53A July 2009

Class PT2-IO-54 (4) (4) N/A Class PT1-54A August 2009

Class PT2-IO-55 (4) (4) N/A Class PT1-55A September 2009

Class PT2-IO-56 (4) (4) N/A Class PT1-56A October 2009

Class PT2-IO-57 (4) (4) N/A Class PT1-57A November 2009

Class PT2-IO-58 (4) (4) N/A Class PT1-58A December 2009

Class PT2-IO-59 (4) (4) N/A Class PT1-59A January 2010

Class PT2-IO-60 (4) (4) N/A Class PT1-60A February 2010

Class PT2-IO-61 (4) (4) N/A Class PT1-61A March 2010

Class PT2-R (5) $100.00 N/A N/A N/A

</TABLE>

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

(1) For any Distribution Date (and the related Interest Accrual Period), this

Pooling-Tier REMIC-2 Regular Interest shall bear interest at a per annum

rate equal to the Pooling-Tier REMIC-1 WAC Rate.

(2) For any Distribution Date (and the related Interest Accrual Period) this

Pooling-Tier REMIC-2 Regular Interest shall bear interest at a per annum

rate (its "Pooling-Tier REMIC-2 Interest Rate") equal to the weighted

average of the Pooling-Tier REMIC-1 Interest Rates on the Pooling-Tier

REMIC-1 Regular Interests having an "A" in their class designation,

provided that, on each Distribution Date on which interest is

distributable on the Corresponding Pooling-Tier REMIC-2 IO Interest, this

Pooling-Tier REMIC-2 Regular Interest shall bear interest at a per annum

rate equal to Swap LIBOR subject to a maximum rate equal to the weighted

average of the Pooling-Tier REMIC-1 Interest Rates on the Pooling-Tier

REMIC-1 Regular Interests having an "A" in their class designation.

(3) For any Distribution Date (and the related Interest Accrual Period) this

Pooling-Tier REMIC-2 Regular Interest shall bear interest at a per annum

rate (its "Pooling-Tier REMIC-2 Interest Rate") equal to the weighted

average of the Pooling-Tier REMIC-1 Interest Rates on the Pooling-Tier

REMIC-1 Regular Interests having a "B" in their class designation.

(4) Each Pooling-Tier REMIC 2 IO is an interest-only interest and does not

have a principal balance. From the Closing Date through and including the

Corresponding Crossover Distribution Date, each Pooling-Tier REMIC 2 IO

Interest shall be entitled to receive interest that accrues on the

Corresponding Pooling-Tier REMIC-1 Regular Interest at a rate equal to the

excess, if any, of (i) the Pooling-Tier REMIC-1 Interest Rate for the

Corresponding Pooling-Tier REMIC-1 Regular Interest over (ii) Swap LIBOR.

After the Corresponding Crossover Distribution Date, the Pooling-Tier

REMIC 2 IO Interest shall not accrue interest.

(5) The Class PT2-R Interest shall not bear interest.

On each Distribution Date, the interest distributable in respect of

the Mortgage Loans for such Distribution Date shall be distributed to the

Pooling-Tier REMIC 2 Regular Interests at the Pooling-Tier REMIC-1 Interest

Rates shown above.

On each Distribution Date, Realized Losses and payments of principal

in respect of the Mortgage Loans shall be allocated to the Class R-1

Certificates in respect of the Class PT2-R Interest pursuant to Section

4.02(a)(ii) until its Class Certificate Balance is reduced to zero and then to

the outstanding Pooling-Tier REMIC-2 Regular Interests (other than the

Pooling-Tier REMIC 2 IO Interests) with the lowest numerical denomination until

the Pooling-Tier REMIC 2 Principal Amount of such interest is reduced to zero,

provided that, for Pooling-Tier REMIC 2 Regular Interests with the same

numerical denomination, such Realized Losses and payments of principal shall be

allocated pro rata between such Pooling-Tier REMIC-2 Regular Interests.

Lower-Tier REMIC

The Lower-Tier REMIC shall issue the following interests, and each

such interest, other than the Class LT-R Interest, is hereby designated as a

regular interest in the Lower-Tier REMIC. The Class LT-R Interest is hereby

designated as the sole class of residual interest in the Lower-Tier REMIC and

shall be represented by the Class R-1 Certificates.

 

<TABLE>

<CAPTION>

Corresponding

Upper-Tier

Lower-Tier Regular Lower-Tier Initial Lower-Tier Principal REMIC Regular

Interest Interest Rate Amount Interest

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

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

Class LT-A-1 (1) 1/2 initial Class Certificate Balance of A-1

Corresponding Upper-Tier REMIC Regular

Interest

Class LT-A-2 (1) 1/2 initial Class Certificate Balance of A-2

Corresponding Upper-Tier REMIC Regular

Interest

Class LT-A-3 (1) 1/2 initial Class Certificate Balance of A-3

Corresponding Upper-Tier REMIC Regular

Interest

Class LT-M-1 (1) 1/2 initial Class Certificate Balance of M-1

Corresponding Upper-Tier REMIC Regular

Interest

Class LT-M-2 (1) 1/2 initial Class Certificate Balance of M-2

Corresponding Upper-Tier REMIC Regular

Interest

Class LT-M-3 (1) 1/2 initial Class Certificate Balance of M-3

Corresponding Upper-Tier REMIC Regular

Interest

Class LT-B-1 (1) 1/2 initial Class Certificate Balance of B-1

Corresponding Upper-Tier REMIC Regular

Interest

Class LT-B-2 (1) 1/2 initial Class Certificate Balance of B-2

Corresponding Upper-Tier REMIC Regular

Interest

Class LT-B-3 (1) 1/2 initial Class Certificate Balance of B-3

Corresponding Upper-Tier REMIC Regular

Interest

Class LT-B-4 (1) 1/2 initial Class Certificate Balance of B-4

Corresponding Upper-Tier REMIC Regular

Interest

Class LT-Accrual (1) 1/2 Pool Principal Balance plus 1/2

Overcollateralized Amount, less $100

Class LT-IO (2) (2) N/A

Class LT-R (3) (3) N/A

</TABLE>

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

(1) The interest rate with respect to any Distribution Date for these

interests is a per annum variable rate equal to the weighted average of

the Pooling-Tier REMIC-2 Interest Rates of the Pooling-Tier REMIC-2

Regular Interests (other than the Pooling-Tier REMIC 2 IO Interests).

(2) This Lower-Tier Regular Interest is an interest-only interest and does not

have a Lower-Tier Principal Amount. On each Distribution Date, this

Lower-Tier Regular Interest shall be entitled to receive all interest

distributable on the Pooling-Tier REMIC 2 IO Interests.

(3) The Class LT-R Interest does not have a principal amount or an interest

rate.

Each Lower-Tier Regular Interest is hereby designated as a regular

interest in the Lower-Tier REMIC. The Class LT-A-1, Class LT-A-2, Class LT-A-3,

Class LT-M-1, Class LT-M-2, Class LT-M-3, Class LT-B-1, Class LT-B-2, Class

LT-B-3 and Class LT-B-4 Interests are hereby designated the LT-Accretion

Directed Classes (the "LT-Accretion Directed Classes").

On each Distribution Date, 50% of the increase in the

Overcollateralized Amount shall be payable as a reduction of the Lower-Tier

Principal Amount of the LT-Accretion Directed Classes (each such Class will be

reduced by an amount equal to 50% of any increase in the Overcollateralized

Amount that is attributable to a reduction in the Class Certificate Balance of

its Corresponding Class) and shall be accrued and added to the Lower-Tier

Principal Amount of the Class LT-Accrual Interest. On each Distribution Date,

the increase in the Lower-Tier Principal Amount of the Class LT-Accrual Interest

shall not exceed interest accruals for such Distribution Date for the Class

LT-Accrual Interest. In the event that: (i) 50% of the increase in the

Overcollateralized Amount exceeds (ii) interest accruals on the Class LT-Accrual

Interest for such Distribution Date, the excess for such Distribution Date

(accumulated with all such excesses for all prior Distribution Dates) will be

added to any increase in the Overcollateralized Amount for purposes of

determining the amount of interest accrual on the Class LT-Accrual Interest

payable as principal on the LT-Accretion Directed Classes on the next

Distribution Date pursuant to the first sentence of this paragraph. All payments

of scheduled principal and prepayments of principal generated by the Mortgage

Loans and all Subsequent Recoveries allocable to principal shall be allocated

(i) 50% to the Class LT-Accrual Interest and (ii) 50% to the LT-Accretion

Directed Classes (such principal payments and Subsequent Recoveries shall be

allocated among such LT-Accretion Directed Classes in an amount equal to 50% of

the principal amounts and Subsequent Recoveries allocated to their respective

Corresponding Classes), until paid in full. Notwithstanding the above, principal

payments allocated to the Class X Interest that result in the reduction in the

Overcollateralized Amount shall be allocated to the Class LT-Accrual Interest

(until paid in full). Realized Losses shall be applied so that after all

distributions have been made on each Distribution Date (i) the Lower-Tier

Principal Amount of each of the LT-Accretion Directed Classes is equal to 50% of

the Class Certificate Balance of their Corresponding Class, and (ii) the Class

LT-Accrual Interest is equal to 50% of the aggregate Stated Principal Balance of

the Mortgage Loans plus 50% of the Overcollateralized Amount. Any increase in

the Class Certificate Balance of a Class of Principal Certificates as result of

a Subsequent Recovery shall increase the Lower-Tier Principal Amount of the

Corresponding Lower-Tier Regular Interest by 50% of such increase, and the

remaining 50% of such increase shall increase the Class LT-Accrual Interest.

Upper-Tier REMIC

The Upper-Tier REMIC shall issue the following interests, and each

such interest, other than the Class UT-R Interest, is hereby designated as a

regular interest in the Upper-Tier REMIC. The Class UT-R Interest is hereby

designated as the sole class of residual interests in the Upper-Tier REMIC and

shall be represented by the Class R-1 Certificates.

<TABLE>

<CAPTION>

Upper-Tier REMIC Upper-Tier Initial Principal Corresponding Class

Interest Interest Rate Upper-Tier Amount of Certificates

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

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

Class A-1 (1) $297,636,000 Class A-1

Class A-2 (1) $169,463,000 Class A-2

Class A-3 (1) $ 79,117,000 Class A-3

Class M-1 (1) $ 49,720,000 Class M-1

Class M-2 (1) $ 40,265,000 Class M-2

Class M-3 (1) $ 11,555,000 Class M-3

Class B-1 (1) $ 10,154,000 Class B-1

Class B-2 (1) $ 8,403,000 Class B-2

Class B-3 (1) $ 8,754,000 Class B-3

Class B-4 (1) $ 9,804,000 Class B-4

Class IO (2) (2) N/A

Class X (3) (3) Class X

Class UT-R (4) (4) Class R

</TABLE>

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

(1) For any Distribution Date (and the related Interest Accrual Period) this

interest shall bear interest at the lesser of (i) the Pass-Through Rate

(determined without regard to the applicable WAC Cap) for the

Corresponding Class of Certificates and (ii) the Upper-Tier REMIC WAC

Rate.

(2) This interest is an interest-only interest and does not have a principal

balance. On each Distribution Date, the Class IO Interest shall be

entitled to receive all interest distributable on the Class LT-IO

Interest. This interest shall be beneficially owned by the holders of the

Class X Certificates and shall be held as an asset of the Supplemental

Interest Trust.

(3) The Class X Interest has an initial principal balance of $15,406,120.96

but will not accrue interest on such balance but will accrue interest on a

notional principal balance. As of any Distribution Date, the Class X

Interest shall have a notional principal balance equal to the aggregate of

the Lower-Tier Principal Amounts of the Lower-Tier Regular Interests

(other than the Class LT-IO Interest) as of the first day of the related

Interest Accrual Period. With respect to any Interest Accrual Period, the

Class X Interest shall bear interest at a rate equal to the excess, if

any, of the Upper-Tier REMIC WAC Rate over the product of (i) 2 and (ii)

the weighted average of the Lower-Tier Interest Rates of the Lower-Tier

REMIC Interests (other than the Class LT-IO Interest), where the

Lower-Tier Interest Rate on the Class LT Accrual Interest is subject to a

cap equal to zero and each LT Accretion Directed Class is subject to a cap

equal to the Upper-Tier Interest Rate on its Corresponding Class of

Upper-Tier Regular Interest. With respect to any Distribution Date,

interest that so accrues on the notional principal balance of the Class X

Interest shall be deferred in an amount equal to any increase in the

Overcollateralized Amount on such Distribution Date. Such deferred

interest shall not itself bear interest.

(4) The Class UT-R Interest does not have an interest rate or a principal

balance.

On each Distribution Date, interest distributable in respect of the

Lower-Tier Interests for such Distribution Date shall be deemed to be

distributed to the interest in the Upper-Tier REMIC at the rates shown above,

provided that the Class IO Interest shall be entitled to receive interest before

any other interest in the Upper-Tier REMIC.

On each Distribution Date, all Realized Losses and all payments of

principal shall be allocated to the Upper-Tier Interests until the outstanding

principal balance of each such interest equals the outstanding Class Certificate

Balance of the Corresponding Class of Certificates as of such Distribution Date.

Certificates

Class Pass-Through Class Certificate

Class Designation Rate Balance

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

Class A-1(14) (1) $ 297,636,000

Class A-2(14) (2) $ 169,463,000

Class A-3(14) (3) $ 79,117,000

Class M-1(14) (4) $ 49,720,000

Class M-2(14) (5) $ 40,265,000

Class M-3(14) (6) $ 11,555,000

Class B-1(14) (7) $ 10,154,000

Class B-2(14) (8) $ 8,403,000

Class B-3(13) (9) $ 8,754,000

Class B-4(13) (10) $ 9,804,000

Class X (11) 0(11)

Class R-1 (12) $100

Class R-2 (13) $100

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

(1) The Class A-1 Certificate will bear interest during each Interest Accrual

Period at a per annum rate equal to the lesser of (1) One-Month LIBOR plus

0.100% (0.200% after the first possible Optional Termination Date) and (2)

the WAC Cap.

(2) The Class A-2 Certificate will bear interest during each Interest Accrual

Period at a per annum rate equal to the lesser of (1) One-Month LIBOR plus

0.200% (0.400% after the first possible Optional Termination Date) and (2)

the WAC Cap.

(3) The Class A-3 Certificate will bear interest during each Interest Accrual

Period at a per annum rate equal to the lesser of (1) One-Month LIBOR plus

0.320% (0.640% after the first possible Optional Termination Date) and (2)

the WAC Cap.

(4) The Class M-1 Certificates will bear interest during each Interest Accrual

Period at a per annum rate equal to the lesser of (1) LIBOR plus 0.430%

(0.645% after the first possible Optional Termination Date) and (2) the

WAC Cap.

(5) The Class M-2 Certificates will bear interest during each Interest Accrual

Period at a per annum rate equal to the lesser of (1) LIBOR plus 0.650%

(0.975% after the first possible Optional Termination Date) and (2) the

WAC Cap.

(6) The Class M-3 Certificates will bear interest during each Interest Accrual

Period at a per annum rate equal to the lesser of (1) LIBOR plus 0.700%

(1.050% after the first possible Optional Termination Date) and (2) the

WAC Cap.

(7) The Class B-1 Certificates will bear interest during each Interest Accrual

Period at a per annum rate equal to the lesser of (1) LIBOR plus 1.180%

(1.770% after the first possible Optional Termination Date) and (2) the

WAC Cap.

(8) The Class B-2 Certificates will bear interest during each Interest Accrual

Period at a per annum rate equal to the lesser of (1) LIBOR plus 1.250%

(1.875% after the first possible Optional Termination Date) and (2) the

WAC Cap.

(9) The Class B-3 Certificate will bear interest during each Interest Accrual

Period at a per annum rate equal to the lesser of (1) One-Month LIBOR plus

1.900% (2.850% after the first possible Optional Termination Date) and (2)

the WAC Cap.

(10) The Class B-4 Interest will bear interest during each Interest Accrual

Period at a per annum rate equal to the lesser of (1) 6.000% (6.500% after

the first possible Optional Termination Date) and (2) the WAC Cap.

(11) The Class X Certificates will represent beneficial ownership of (i) the

Class X Interest, (ii) the Class IO Interest, (iii) the right to receive

Class IO Shortfalls, (iv) amounts in the Supplemental Interest Trust,

including the Interest Rate Swap Agreement subject to the obligation to

pay Net Swap Payments and Upper-Tier Carry Forward Amounts and, without

duplication, Basis Risk Carry Forward Amounts and (v) amounts in the

Excess Reserve Fund Account, subject to the obligation to make payments

from the Excess Reserve Fund Account in respect of Upper-Tier Carry

Forward Amounts and, without duplication, Basis Risk Carry Forward

Amounts. For federal income tax purposes, the Trustee will treat a Class X

Certificateholder's obligation to make payments of Basis Risk Carry

Forward Amounts and, without duplication, Upper-Tier Carry Forward Amounts

to the Principal Certificates from the Excess Reserve Fund Account and the

Supplemental Interest Trust as payments made pursuant to an interest rate

cap contract written by the Class X Certificateholders in favor of each

Class of Principal Certificates. Such rights of the Class X

Certificateholders and Principal Certificateholders shall be treated as

held in a portion of the Trust Fund that is treated as a grantor trust

under subpart E, Part I of subchapter J of the Code.

(12) The Class R-1 Certificates do not have an interest rate. The Class R-1

Certificates represent ownership of the Class PT2-R Interest, the Class

LT-R Lower-Tier Interest and the Class UT-R Interest.

(13) The Class R-2 Certificates do not have an interest rate. The Class R-2

Certificates represent the residual interest in Pooling-Tier REMIC-1.

(14) Each of these Certificates will represent not only the ownership of the

Corresponding Class of Upper-Tier Regular Interest but also the right to

receive payments from the Excess Reserve Fund Account and the Supplemental

Interest Trust. Each of these Certificates will also be subject to the

obligation to pay Class IO Shortfalls as described in Section 8.13. For

federal income tax purposes, any amount distributed on the Principal

Certificates on any such Distribution Date in excess of the amount

distributable on their Corresponding Class of Upper-Tier Regular Interest

on such Distribution Date shall be treated as having been paid from the

Excess Reserve Fund Account or the Supplemental Interest Trust, as

applicable, and any amount distributable on such Corresponding Class of

Upper-Tier Regular Interest on such Distribution Date in excess of the

amount distributable on Principal Certificates on such Distribution Date

shall be treated as having been paid to the Supplemental Interest Trust,

all pursuant to, and as further provided in, Section 8.13. The Trustee

will treat a Principal Certificateholder's right to receive payments from

the Excess Reserve Fund Account and the Supplemental Interest Trust as

payments made pursuant to an interest rate cap contract written by the

Class X Certificateholders.

The minimum denomination for the Principal Certificates will be

$25,000, with integral multiples of $1 in excess thereof except that one

Certificate in each Class may be issued in a different amount. The minimum

denomination for (a) each Class of Residual Certificates $100, representing a

100% Percentage Interest in the related Class, (b) the Class P Certificates will

be a 1% Percentage Interest in such Class and (c) the Class X Certificates will

be a 1% Percentage Interest in such Class.

Set forth below are designations of Classes of Certificates to the

categories used herein:

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

Physical Certificates.

Class A Certificates......... Class A-1, Class A-2 and Class A-3 Certificates.

Class R Certificates......... The Class R-1 and Class R-2 Certificates.

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

Certificates.

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

Delay Certificates........... The Fixed Rate Certificates.

ERISA-Restricted

Certificates............... Class R Certificates, Class P Certificates and

Class X Certificates; and any Certificate with a

rating below the lowest applicable permitted

rating under the Underwriters' Exemption.

Fixed Rate Certificates...... Class B-4 Certificates.

LIBOR Certificates........... The Class A-1, Class A-2, Class A-3, Class M-1,

Class M-2, Class M-3, Class B-1, Class B-2, Class

B-3 Certificates.

Non-Delay Certificates....... LIBOR Certificates.

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

Certificates.

Physical Certificates........ Class P Certificates, Class X Certificates and

Class R Certificates.

Principal Certificates....... Fixed Rate Certificates and LIBOR Certificates.

Private Certificates......... Class P Certificates and Class X Certificates.

Rating Agencies.............. Standard & Poor's and Moody's.

Regular Certificates......... All Classes of Certificates other than the Class P

Certificates and Class R Certificates.

Residual Certificates........ Class R-1 and Class R-2 Certificates.

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

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

ARTICLE I

DEFINITIONS

Section 1.01 Definitions. Whenever used in this Agreement, the

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

the following meanings:

Accepted Servicing Practices: (a) With respect to any Mortgage Loan

serviced by Countrywide, those mortgage servicing practices set forth in Section

3.01 of this Agreement; and (b) with respect to any Mortgage Loan serviced by

JPMorgan, the servicing and administration of such Mortgage Loan (i) in the same

manner in which, and with the same care, skill, prudence and diligence with

which JPMorgan generally services and administers similar mortgage loans with

similar mortgagors (A) for other third parties, giving due consideration to

customary and usual standards of practice of prudent institutional residential

mortgage lenders servicing their own mortgage loans or (B) held in JPMorgan's

own portfolio, whichever standard is higher, and (ii) in accordance with

applicable local, state and federal laws, rules and regulations.

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

any Escrow Account or the Excess Reserve Fund Account. Each Account shall be an

Eligible Account.

Accredited: Accredited Home Lenders, Inc., a California corporation,

and its successors in interest.

Accredited Mortgage Loan: Each Mortgage Loan purchased by the

Purchaser pursuant to the Accredited Purchase Agreement and identified as an

"Accredited Mortgage Loan" on the Mortgage Loan Schedule.

Accredited Purchase Agreement: The Flow Mortgage Loan Purchase and

Warranties Agreement, dated as of August 1, 2003, by and between Accredited and

the Purchaser, solely insofar as the Accredited Purchase Agreement relates to

the Accredited Mortgage Loans.

Accrued Certificate Interest Distribution Amount: With respect to

any Distribution Date for each Class of Principal Certificates, the amount of

interest accrued during the related Interest Accrual Period at the applicable

Pass-Through Rate on the related Class Certificate Balance immediately prior to

such Distribution Date, as reduced by such Class's share of Net Prepayment

Interest Shortfalls and Relief Act Interest Shortfalls for such Distribution

Date allocated to such Class pursuant to Section 4.02.

Acoustic: Acoustic Home Loans, LLC, a Delaware limited liability

company, and its successors in interest.

Acoustic Mortgage Loan: Each Mortgage Loan purchased by the

Purchaser pursuant to an Acoustic Purchase Agreement and identified as an

"Acoustic Mortgage Loan" on the Mortgage Loan Schedule.

Acoustic Purchase Agreement: The Flow Mortgage Loan Purchase and

Warranties Agreement, dated as of November 1, 2004, by and between Acoustic and

the Purchaser, solely insofar as the Acoustic Purchase Agreement relates to the

Acoustic Mortgage Loans.

Adjustable Rate Mortgage Loan: An adjustable rate Mortgage Loan

purchased pursuant to the Purchase Agreements.

Adjusted Net Mortgage Interest Rate: As to each Mortgage Loan and at

any time, the per annum rate equal to the Mortgage Interest Rate less the

Expense Fee Rate.

Adjustment Date: As to any Mortgage Loan, the first Due Date on

which the related Mortgage Interest Rate adjusts as set forth in the related

Mortgage Note and each Due Date thereafter on which the Mortgage Interest Rate

adjusts as set forth in the related Mortgage Note.

Advance: Any P&I Advance or Servicing Advance.

Advance Facility: A financing or other facility as described in

Section 10.07.

Advance Reimbursement Amounts: As defined in Section 10.07.

Advancing Person: The Person to whom any Servicer's rights under

this Agreement to be reimbursed for any P&I Advances or Servicing Advances have

been assigned pursuant to Section 10.07.

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

controlled by or under common control with such first Person. For the purposes

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

policies of such Person, directly or indirectly, whether through the ownership

of voting securities, by contract or otherwise; and the terms "controlling" and

"controlled" have meanings correlative to the foregoing.

Agreement: This Pooling and Servicing Agreement and all amendments

or supplements hereto.

Applied Realized Loss Amount: With respect to any Distribution Date,

the amount, if any, by which the aggregate Class Certificate Balance of the

Principal Certificates after distributions of principal on such Distribution

Date exceeds the aggregate Stated Principal Balance of the Mortgage Loans for

such Distribution Date.

Appraised Value: (i) With respect to any First Lien Mortgage Loan,

the value of the related Mortgaged Property based upon the appraisal made for

the originator at the time of origination of the Mortgage Loan or the sale price

of the Mortgaged Property at such time of origination, whichever is less, and

(ii) with respect to any Second Lien Mortgage Loan, the value, determined

pursuant to the applicable Underwriting Guidelines, of the related Mortgaged

Property as of the origination of the Second Lien Mortgage Loan; provided,

however, that in the case of a refinanced Mortgage Loan, such value is based

solely upon the appraisal made at the time of origination of such refinanced

Mortgage Loan.

Assignment of Mortgage: An assignment of the Mortgage, notice of

transfer or equivalent instrument in recordable form (other than the assignee's

name and recording information not yet returned from the recording office),

reflecting the sale of the Mortgage to the Trust.

Available Funds: With respect to any Distribution Date and the

Mortgage Loans to the extent received by the Trustee (x) the sum of (i) all

scheduled installments of interest (net of the related Expense Fees) and

principal due on the Due Date on such Mortgage Loans in the related Due Period

and received on or prior to the related Determination Date, together with any

P&I Advances in respect thereof; (ii) all Condemnation Proceeds, Insurance

Proceeds and Liquidation Proceeds received during the related Prepayment Period

(in each case, net of unreimbursed expenses incurred in connection with a

liquidation or foreclosure and unreimbursed Advances, if any); (iii) all partial

or full prepayments on the Mortgage Loans received during the related Prepayment

Period together with all Compensating Interest paid by the applicable Servicer

in connection therewith (excluding Prepayment Premiums); (iv) all amounts

received with respect to such Distribution Date as the Substitution Adjustment

Amount or Repurchase Price in respect of a Deleted Mortgage Loan substituted for

or a Mortgage Loan repurchased by the Purchaser as of such Distribution Date;

(v) any Net Swap Receipts for such Distribution Date; and (vi) the proceeds

received with respect to the termination of the Trust Fund pursuant to clause

(a) of Section 9.01, reduced by (y) all amounts in reimbursement for P&I

Advances and Servicing Advances previously made with respect to the Mortgage

Loans, and other amounts as to which the Servicers, the Depositor, the Trustee

(or co-trustee) or the Custodian are entitled to be paid or reimbursed pursuant

to this Agreement.

Basic Principal Distribution Amount: With respect to any

Distribution Date, the excess of (i) the Principal Remittance Amount for such

Distribution Date over (ii) the Excess Overcollateralized Amount, if any, for

such Distribution Date.

Basis Risk Carry Forward Amount: With respect to each Class of

Principal Certificates, as of any Distribution Date, the sum of (A) if on such

Distribution Date the Pass-Through Rate for any Class of Principal Certificates

is based upon the WAC Cap, the excess, if any, of (i) the amount of interest

such Class of Principal Certificates would otherwise be entitled to receive on

such Distribution Date had such Pass-Through Rate not been subject to the WAC

Cap, over (ii) the amount of interest payable on such Class of Certificates on

such Distribution Date taking into account the WAC Cap and (B) the Basis Risk

Carry Forward Amount for such Class of Principal Certificates for all previous

Distribution Dates not previously paid, together with interest thereon at a rate

equal to the applicable Pass-Through Rate for such Class of Principal

Certificates for such Distribution Date, without giving effect to the WAC Cap.

Basis Risk Payment: For any Distribution Date, an amount equal to

the lesser of (i) the aggregate of the Basis Risk Carry Forward Amounts for such

Distribution Date and (ii) the Class X Distributable Amount (prior to any

reduction for Basis Risk Payments from the Excess Reserve Fund Account or any

Defaulted Swap Termination Payment).

Best's: Best's Key Rating Guide, as the same shall be amended from

time to time.

Book-Entry Certificates: As specified in the Preliminary Statement.

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

day on which banking and savings and loan institutions, in (a) the States of New

York, New Jersey, Arizona, Texas and California, (b) the State in which a

Servicer's servicing operations are located, or (c) the State in which the

Trustee's operations are located, are authorized or obligated by law or

executive order to be closed.

Certificate: Any one of the Certificates executed by the Trustee in

substantially the forms attached hereto as exhibits.

Certificate Balance: With respect to any Class of Principal

Certificates or Residual Certificates, at any date, the maximum dollar amount of

principal to which the Holder thereof is then entitled hereunder, such amount

being equal to the Denomination thereof minus all distributions of principal

previously made with respect thereto and in the case of any Subordinated

Certificates, and reduced by the amount of any Applied Realized Loss Amounts

previously allocated to such Class of Subordinated Certificates; provided,

however, that immediately following the Distribution Date on which a Subsequent

Recovery is distributed, the Class Certificate Balances of any Class or Classes

of Certificates that have been previously reduced by Applied Realized Loss

Amounts will be increased, in order of seniority, by the amount of the

Subsequent Recovery distributed on such Distribution Date (up to the amount of

Applied Realized Loss Amounts allocated to such Class or Classes). The Class X

and Class P Certificates have no Certificate Balance.

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

Person who is the beneficial owner of such Book-Entry Certificate.

Certificate Register: The register maintained pursuant to Section

5.02.

Certificateholder or Holder: The Person in whose name a Certificate

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

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

the name of the Depositor or any affiliate of the Depositor shall be deemed not

to be Outstanding and the Percentage Interest evidenced thereby shall not be

taken into account in determining whether the requisite amount of Percentage

Interests necessary to effect such consent has been obtained; provided, however,

that if any such Person (including the Depositor) owns 100% of the Percentage

Interests evidenced by a Class of Certificates, such Certificates shall be

deemed to be Outstanding for purposes of any provision hereof that requires the

consent of the Holders of Certificates of a particular Class as a condition to

the taking of any action hereunder. The Trustee is entitled to rely conclusively

on a certification of the Depositor or any affiliate of the Depositor in

determining which Certificates are registered in the name of an affiliate of the

Depositor.

Certification: As defined in Section 8.12(b).

Class: All Certificates bearing the same class designation as set

forth in the Preliminary Statement.

Class A Certificates: As specified in the Preliminary Statement.

Class A Principal Distribution Amount: With respect to any

Distribution Date, the excess of (i) the aggregate Class Certificate Balances of

the Class A Certificates immediately prior to such Distribution Date over (ii)

the lesser of (A) 56.00% of the aggregate Stated Principal Balance of the

Mortgage Loans for such Distribution Date and (B) the excess, if any, of the

aggregate Stated Principal Balance of the Mortgage Loans for such Distribution

Date over the Overcollateralization Floor.

Class A-1 Certificates: All Certificates bearing the class

designation of "Class A-1."

Class A-2 Certificates: All Certificates bearing the class

designation of "Class A-2."

Class A-3 Certificates: All Certificates bearing the class

designation of "Class A-3."

Class B Certificates: As specified in the Preliminary Statement.

Class B-1 Certificates: All Certificates bearing the class

designation of "Class B-1."

Class B-1 Principal Distribution Amount: With respect to any

Distribution Date, the excess of (i) the sum of (A) the aggregate Class

Certificate Balances of the Class A Certificates (after taking into account the

distribution of the Class A Principal Distribution Amount on such Distribution

Date), (B) the Class Certificate Balance of the Class M-1 Certificates (after

taking into account the distribution of the Class M-1 Principal Distribution

Amount on such Distribution Date), (C) the Class Certificate Balance of the

Class M-2 Certificates (after taking into account the distribution of the Class

M-2 Principal Distribution Amount on such Distribution Date), (D) the Class

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

distribution of the Class M-3 Principal Distribution Amount on such Distribution

Date), and (E) the Class Certificate Balance of the Class B-1 Certificates

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

product of (x) 87.90% and (y) the aggregate Stated Principal Balance of the

Mortgage Loans for such Distribution Date, and (B) the excess, if any, of the

aggregate Stated Principal Balance of the Mortgage Loans for such Distribution

Date over the Overcollateralization Floor.

Class B-2 Certificates: All Certificates bearing the class

designation of "Class B-2."

Class B-2 Principal Distribution Amount: With respect to any

Distribution Date, the excess of (i) the sum of (A) the aggregate Class

Certificate Balances of the Class A Certificates (after taking into account the

distribution of the Class A Principal Distribution Amount on such Distribution

Date), (B) the Class Certificate Balance of the Class M-1 Certificates (after

taking into account the distribution of the Class M-1 Principal Distribution

Amount on such Distribution Date), (C) the Class Certificate Balance of the

Class M-2 Certificates (after taking into account the distribution of the Class

M-2 Principal Distribution Amount on such Distribution Date), (D) the Class

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

distribution of the Class M-3 Principal Distribution Amount on such Distribution

Date), (E) the Class Certificate Balance of the Class B-1 Certificates (after

taking into account the distribution of the Class B-1 Principal Distribution

Amount on such Distribution Date), and (F) the Class Certificate Balance of the

Class B-2 Certificates immediately prior to such Distribution Date, over (ii)

the lesser of (A) the product of (x) 90.30% and (y) the aggregate Stated

Principal Balance of the Mortgage Loans for such Distribution Date, and (B) the

excess, if any, of the aggregate Stated Principal Balance of the Mortgage Loans

for such Distribution Date over the Overcollateralization Floor.

Class B-3 Certificates: All Certificates bearing the class

designation of "Class B-3."

Class B-3 Principal Distribution Amount: With respect to any

Distribution Date, the excess of (i) the sum of (A) the aggregate Class

Certificate Balances of the Class A Certificates (after taking into account the

distribution of the Class A Principal Distribution Amount on such Distribution

Date), (B) the Class Certificate Balance of the Class M-1 Certificates (after

taking into account the distribution of the Class M-1 Principal Distribution

Amount on such Distribution Date), (C) the Class Certificate Balance of the

Class M-2 Certificates (after taking into account the distribution of the Class

M-2 Principal Distribution Amount on such Distribution Date), (D) the Class

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

distribution of the Class M-3 Principal Distribution Amount on such Distribution

Date), (E) the Class Certificate Balance of the Class B-1 Certificates (after

taking into account the distribution of the Class B-1 Principal Distribution

Amount on such Distribution Date), (F) the Class Certificate Balance of the

Class B-2 Certificates (after taking into account the distribution of the Class

B-2 Principal Distribution Amount on such Distribution Date), and (G) the Class

Certificate Balance of the Class B-3 Certificates immediately prior to such

Distribution Date over (ii) the lesser of (A) the product of (x) 92.80% and (y)

the aggregate Stated Principal Balance of the Mortgage Loans for such

Distribution Date, and (B) the excess, if any, of the aggregate Stated Principal

Balance of the Mortgage Loans for such Distribution Date over the

Overcollateralization Floor.

Class B-4 Certificates: All Certificates bearing the class

designation of "Class B-4."

Class B-4 Principal Distribution Amount: With respect to any

Distribution Date, the excess of (i) the sum of (A) the aggregate Class

Certificate Balances of the Class A Certificates (after taking into account the

distribution of the Class A Principal Distribution Amount on such Distribution

Date), (B) the Class Certificate Balance of the Class M-1 Certificates (after

taking into account the distribution of the Class M-1 Principal Distribution

Amount on such Distribution Date), (C) the Class Certificate Balance of the

Class M-2 Certificates (after taking into account the distribution of the Class

M-2 Principal Distribution Amount on such Distribution Date), (D) the Class

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

distribution of the Class M-3 Principal Distribution Amount on such Distribution

Date), (E) the Class Certificate Balance of the Class B-1 Certificates (after

taking into account the distribution of the Class B-1 Principal Distribution

Amount on such Distribution Date), (F) the Class Certificate Balance of the

Class B-2 Certificates (after taking into account the distribution of the Class

B-2 Principal Distribution Amount on such Distribution Date), (G) the Class

Certificate Balance of the Class B-3 Certificates (after taking into account the

distribution of the Class B-3 Principal Distribution Amount on such Distribution

Date), and (H) the Class Certificate Balance of the Class B-4 Certificates

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

product of (x) 95.60% and (y) the aggregate Stated Principal Balance of the

Mortgage Loans for such Distribution Date, and (B) the excess, if any, of the

aggregate Stated Principal Balance of the Mortgage Loans for such Distribution

Date over the Overcollateralization Floor.

Class Certificate Balance: With respect to any Class and as to any

date of determination, the aggregate of the Certificate Balances of all

Certificates of such Class as of such date.

Class IO Interest: As specified in the Preliminary Statement.

Class IO Shortfalls: As defined in Section 8.13. For the avoidance

of doubt, the Class IO Shortfall for any Distribution Date shall equal the

amount payable to the Class X Certificates in respect of amounts due to the Swap

Provider on such Distribution Date (other than Defaulted Swap Termination

Payments) in excess of the amount payable on the Class X Interest on such

Distribution Date, all as further provided in Section 8.13.

Class LT-R Interest: The residual interest in the Lower-Tier REMIC

as described in the Preliminary Statement and the related footnote thereto.

Class M Certificates: As specified in the Preliminary Statement.

Class M-1 Certificates: All Certificates bearing the class

designation of "Class M-1."

Class M-1 Principal Distribution Amount: With respect to any

Distribution Date, the excess of (i) the sum of (A) the aggregate Class

Certificate Balances of the Class A Certificates (after taking into account the

distribution of the Class A Principal Distribution Amount on such Distribution

Date), and (B) the Class Certificate Balance of the Class M-1 Certificates

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

product of (x) 70.20% and (y) the aggregate Stated Principal Balance of the

Mortgage Loans for such Distribution Date, and (B) the excess, if any, of the

Stated Principal Balance of the Mortgage Loans for such Distribution Date over

the Overcollateralization Floor.

Class M-2 Certificates: All Certificates bearing the class

designation of "Class M-2."

Class M-2 Principal Distribution Amount: With respect to any

Distribution Date, the excess of (i) the sum of (A) the aggregate Class

Certificate Balances of the Class A Certificates (after taking into account the

distribution of the Class A Principal Distribution Amount on such Distribution

Date), (B) the Class Certificate Balance of the Class M-1 Certificates (after

taking into account the distribution of the Class M-1 Principal Distribution

Amount on such Distribution Date) and (C) the Class Certificate Balance of the

Class M-2 Certificates immediately prior to such Distribution Date, over (ii)

the lesser of (A) the product of (x) 81.70% and (y) the aggregate Stated

Principal Balance of the Mortgage Loans for such Distribution Date, and (B) the

excess, if any, of the Stated Principal Balance of the Mortgage Loans for such

Distribution Date over the Overcollateralization Floor.

Class M-3 Certificates: All Certificates bearing the class

designation of "Class M-3."

Class M-3 Principal Distribution Amount: With respect to any

Distribution Date, the excess of (i) the sum of (A) the aggregate Class

Certificate Balances of the Class A Certificates (after taking into account the

distribution of the Class A Principal Distribution Amount on such Distribution

Date), (B) the Class Certificate Balance of the Class M-1 Certificates (after

taking into account the distribution of the Class M-1 Principal Distribution

Amount on such Distribution Date), (C) the Class Certificate Balance of the

Class M-2 Certificates (after taking into account the distribution of the Class

M-2 Principal Distribution Amount on such Distribution Date) and (D) the Class

Certificate Balance of the Class M-3 Certificates immediately prior to such

Distribution Date, over (ii) the lesser of (A) the product of (x) 85.00% and (y)

the aggregate Stated Principal Balance of the Mortgage Loans for such

Distribution Date, and (B) the excess, if any, of the aggregate Stated Principal

Balance of the Mortgage Loans for such Distribution Date over the

Overcollateralization Floor.

Class P Certificates: All Certificates bearing the class designation

of "Class P."

Class PTR-2 Interest: The residual interest in Pooling-Tier REMIC-2

as described in the Preliminary Statement and the related footnote thereto.

Class R Certificates: As defined in the Preliminary Statement.

Class R-1 Certificates: All Certificates bearing the class

designation of "Class R-1."

Class R-2 Certificates: All Certificates bearing the class

designation of "Class R-2."

Class UT-R Interest: The residual interest in the Upper-Tier REMIC

as described in the Preliminary Statement and the related footnote thereto.

Class X Certificates: All Certificates bearing the class designation

of "Class X."

Class X Distributable Amount: On any Distribution Date, (i) as a

distribution in respect of interest, the amount of interest that has accrued on

the Class X Interest and not applied as an Extra Principal Distribution Amount

on such Distribution Date, plus any such accrued interest remaining

undistributed from prior Distribution Dates, plus, without duplication, (ii) as

a distribution in respect of principal, any portion of the principal balance of

the Class X Interest which is distributable as an Overcollateralization

Reduction Amount, minus (iii) any amounts paid as a Basis Risk Payment from the

Excess Reserve Fund Account or any Defaulted Swap Termination Payment.

Class X Interest: The Upper-Tier Regular Interest represented by the

Class X Certificates as specified and described in the Preliminary Statement and

the related footnote thereto.

Closing Date: March 30, 2005.

Code: The Internal Revenue Code of 1986, including any successor or

amendatory provisions.

Collection Accounts: As defined in Section 3.10(a).

Combined Loan-to-Value Ratio or CLTV: As of the date of origination

and as to any Second Lien Mortgage Loan, the ratio, expressed as a percentage,

of (a) the sum of (i) the outstanding principal balance of the Second Lien

Mortgage Loan as of the date of origination and (ii) the outstanding principal

balance as of the date of origination of any mortgage loan or mortgage loans

that are senior to or equal in priority to the Second Lien Mortgage Loan and

which are secured by the same Mortgaged Property to (b) the Appraised Value.

Compensating Interest: For any Distribution Date, the lesser of (a)

the Prepayment Interest Shortfall, if any, for such Distribution Date, with

respect to Principal Prepayments during the related Prepayment Period, and (b)

the Servicing Fee payable to the applicable Servicer for such Distribution Date.

Condemnation Proceeds: All awards, compensation and/or settlements

in respect of a Mortgaged Property, whether permanent or temporary, partial or

entire, by exercise of the power of eminent domain or condemnation, to the

extent not required to be released to a Mortgagor in accordance with the terms

of the related Mortgage Loan Documents.

Conduit Mortgage Loan: Each Mortgage Loan purchased by the Purchaser

pursuant to its mortgage conduit program and identified as a "Conduit Mortgage

Loan" on the Mortgage Loan Schedule.

Corporate Trust Office: The designated office of the Trustee in the

State of California at which at any particular time its corporate trust business

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

execution of this Agreement is located at 1761 East St. Andrew Place, Santa Ana,

California 92705-4934, Attn: Trust Administration-GS05H2, facsimile no. (714)

247-6478 and which is the address to which notices to and correspondence with

the Trustee should be directed.

Corresponding Class: The Class of interests in one Trust REMIC

created under this Agreement that corresponds to the Class of interests in the

other Trust REMIC or to a Class of Certificates in the manner set out below:

Lower-Tier Upper-Tier Corresponding

Class Designation Regular Interest Class of Certificates

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

Class LT-A-1 Class A-1 Class A-1

Class LT-A-2 Class A-2 Class A-2

Class LT-A-3 Class A-3 Class A-3

Class LT-M-1 Class M-1 Class M-1

Class LT-M-2 Class M-2 Class M-2

Class LT-M-3 Class M-3 Class M-3

Class LT-B-1 Class B-1 Class B-1

Class LT-B-2 Class B-2 Class B-2

Class LT-B-3 Class B-3 Class B-3

Class LT-B-4 Class B-4 Class B-4

N/A Class X Class X

Corresponding Crossover Distribution Date: The Distribution Date in

the month and year specified in the Preliminary Statement corresponding to a

Pooling-Tier REMIC 2 IO Interest.

Corresponding Pooling-Tier REMIC 2 IO Interests: As described in the

Preliminary Statement.

Countrywide: Countrywide Home Loans Servicing LP, a Texas limited

partnership, and its successors in interest.

Countrywide Serviced Mortgaged Loan: Each Mortgage Loan with respect

to which Countrywide is listed as Servicer on the Mortgage Loan Schedule.

Custodial File: With respect to each Mortgage Loan, any Mortgage

Loan Document which is delivered to the Trustee or the Custodian, as applicable,

or which at any time comes into the possession of the Trustee or the Custodian,

as applicable.

Custodian: J.P. Morgan Trust Company, National Association, a

national banking association, and its successors in interest.

Custodian Fee: As to each Mortgage Loan and any Distribution Date,

an amount equal to one month's interest at the Custodian Fee Rate on the Stated

Principal Balance of such Mortgage Loan as of the preceding Distribution Date

(or as of the Closing Date in the case of the first Distribution Date) or, in

the event of any payment of interest which accompanies a Principal Prepayment in

Full made by the Mortgagor, interest at the Custodian Fee Rate on the Stated

Principal Balance of such Mortgage Loan for the period covered by such payment

of interest.

Custodian Fee Rate: With respect to each Mortgage Loan, 0.00125% per

annum.

Cut-off Date: March 1, 2005.

Cut-off Date Pool Principal Balance: The aggregate Stated Principal

Balances of all Mortgage Loans as of the Cut-off Date.

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

Principal Balance thereof as of the close of business on the Cut-off Date (after

giving effect to payments of principal due on that date, whether or not

received).

Data File: As defined in Section 4.03(e).

Data File Delivery Date: As defined in Section 4.03(e).

Data Tape Information: The information provided by the Original Loan

Sellers or the applicable Servicer as of the Cut-off Date to the Depositor

setting forth the following information with respect to each Mortgage Loan: (1)

the applicable Original Loan Seller's Mortgage Loan identifying number; (2) the

Mortgagor's name; (3) the street address of the Mortgaged Property including the

city, state and zip code; (4) a code indicating whether the Mortgaged Property

is owner-occupied, a second home or investment property; (5) the number and type

of residential units constituting the Mortgaged Property (i.e., a single family

residence, a 2-4 family residence, a unit in a condominium project or a unit in

a planned unit development or a manufactured housing unit); (6) the original

months to maturity or the remaining months to maturity from the Cut-off Date, in

any case based on the original amortization schedule and, if different, the

maturity expressed in the same manner but based on the actual amortization

schedule; (7) with respect to First Lien Mortgage Loans, the Loan-to-Value Ratio

at origination, and with respect to Second Lien Mortgage Loans, the Combined

Loan-to-Value Ratio at origination; (8) the Mortgage Interest Rate as of the

Cut-off Date; (9) the date on which the Scheduled Payment was due on the

Mortgage Loan and, if such date is not consistent with the Due Date currently in

effect, such Due Date; (10) the stated maturity date; (11) the amount of the

Scheduled Payment as of the Cut-off Date; (12) the last payment date on which a

Scheduled Payment was actually applied to pay interest and the outstanding

principal balance; (13) the original principal amount of the Mortgage Loan; (14)

the principal balance of the Mortgage Loan as of the close of business on the

Cut-off Date, after deduction of payments of principal due and collected on or

before the Cut-off Date; (15) with respect to Adjustable Rate Mortgage Loans,

the Adjustment Date; (16) with respect to Adjustable Rate Mortgage Loans, the

Gross Margin; (17) with respect to Adjustable Rate Mortgage Loans, the Lifetime

Rate Cap under the terms of the Mortgage Note; (18) with respect to Adjustable

Rate Mortgage Loans, a code indicating the type of Index; (19) with respect to

Adjustable Rate Mortgage Loans, the Periodic Mortgage Interest Rate Cap under

the terms of the Mortgage Note; (20) with respect to Adjustable Rate Mortgage

Loans, the Periodic Mortgage Interest Rate Floor under the terms of the Mortgage

Note; (21) the type of Mortgage Loan (i.e., fixed rate, adjustable rate, first

lien, second lien); (22) a code indicating the purpose of the loan (i.e.,

purchase, rate and term refinance, equity take-out refinance); (23) a code

indicating the documentation style (i.e., full documentation, limited

documentation or stated income); (24) the loan credit classification (as

described in the Underwriting Guidelines); (25) whether such Mortgage Loan

provides for a Prepayment Premium; (26) the Prepayment Premium period of such

Mortgage Loan, if applicable; (27) a description of the Prepayment Premium, if

applicable; (28) the Mortgage Interest Rate as of origination; (29) the credit

risk score (FICO score) at origination; (30) the date of origination; (31) the

date of the purchase of the Mortgage Loan, if applicable; (32) a code indicating

whether the Mortgage Loan is assumable; (33) the Mortgage Interest Rate

adjustment period; (34) the Mortgage Interest Rate floor; (35) the Mortgage

Interest Rate calculation method (i.e., 30/360, simple interest, other); (36) a

code indicating whether the Mortgage Loan has been modified; (37) the one-year

payment history; (38) the Due Date for the first Scheduled Payment; (39) the

original Scheduled Payment due; (40) with respect to the related Mortgagor, the

debt-to-income ratio; (41) the Appraised Value of the Mortgaged Property; (42)

the sales price of the Mortgaged Property if the Mortgage Loan was originated in

connection with the purchase of the Mortgaged Property; (43) whether the

Mortgage Loan is covered by PMI policy and name of insurer; (44) with respect to

each MERS Designated Mortgage Loan, the MERS identification number; (45) a code

indicating if a Mortgage Loan is or has had a 30-Day Delinquency; (46) the

applicable Servicer; and (47) a code indicating if the Mortgage Loan is an

Interest Only Mortgage Loan. With respect to the related Mortgage Loans in the

aggregate: (1) the number of Mortgage Loans; (2) the current aggregate

outstanding principal balance of the Mortgage Loans; (3) the weighted average

Mortgage Interest Rate of the Mortgage Loans; and (4) the weighted average

maturity of the Mortgage Loans.

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

reduction by a court of competent jurisdiction in a proceeding under the United

States Bankruptcy Code in the Scheduled Payment for such Mortgage Loan which

became final and non appealable, except for such a reduction resulting from a

Deficient Valuation or any reduction that results in a permanent forgiveness of

principal.

Defaulted Swap Termination Payment: Any Swap Termination Payment

required to be paid by the Trust to the Swap Provider pursuant to the Interest

Rate Swap Agreement as a result of an Event of Default (as defined in the

Interest Rate Swap Agreement) with respect to which the Swap Provider is the

defaulting party or a Termination Event (as defined in the Interest Rate Swap

Agreement) (other than Illegality or a Tax Event that is not a Tax Event Upon

Merger (each as defined in the Interest Rate Swap Agreement )) with respect to

which the Swap Provider is the sole Affected Party (as defined in the Interest

Rate Swap Agreement).

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

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

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

which valuation results from a proceeding initiated under the United States

Bankruptcy Code.

Definitive Certificates: Any Certificate evidenced by a Physical

Certificate and any Certificate issued in lieu of a Book-Entry Certificate

pursuant to Section 5.02(e).

Delay Certificates: As specified in the Preliminary Statement.

Deleted Mortgage Loan: As defined in Section 2.03(d).

Denomination: With respect to each Certificate, the amount set forth

on the face thereof as the "Initial Certificate Balance of this Certificate" or

the Percentage Interest appearing on the face thereof.

Depositor: GS Mortgage Securities Corp., a Delaware corporation, and

its successors in interest.

Depository: The initial Depository shall be The Depository Trust

Company, the nominee of which is CEDE & Co., as the registered Holder of the

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

corporation" as defined in Section 8-102(a)(5) of the Uniform Commercial Code

of the State of New York.

Depository Institution: Any depository institution or trust company,

including the Trustee, that (a) is incorporated under the laws of the United

States of America or any State thereof, (b) is subject to supervision and

examination by federal or state banking authorities and (c) has outstanding

unsecured commercial paper or other short-term unsecured debt obligations that

are rated P-1 by Moody's, F1+ by Fitch and A-1 by Standard & Poor's (in each

case, to the extent they are designated as Rating Agencies in the Preliminary

Statement).

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

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

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

Determination Date: With respect to each Distribution Date, the 18th

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

is not a Business Day, the immediately preceding Business Day.

Distribution Account: The separate Eligible Account created and

maintained by the Trustee pursuant to Section 3.27(b) in the name of the Trustee

for the benefit of the Certificateholders and designated "Deutsche Bank National

Trust Company in trust for registered holders of GSAMP Trust 2005-HE2 Mortgage

Pass-Through Certificates, Series 2005-HE2." Funds in the Distribution Account

shall be held in trust for the Certificateholders for the uses and purposes set

forth in this Agreement and may be invested in Permitted Investments.

Distribution Date: The 25th day of each calendar month after the

initial issuance of the Certificates or, if such day is not a Business Day, the

next succeeding Business Day, commencing in April 2005.

Document Certification and Exception Report: The report attached to

Exhibit F hereto.

Due Date: The day of the month on which the Scheduled Payment is due

on a Mortgage Loan, exclusive of any days of grace.

Due Period: With respect to any Distribution Date, the period

commencing on the second day of the calendar month preceding the month in which

the Distribution Date occurs and ending on the first day of the calendar month

in which the Distribution Date occurs.

Eligible Account: Either (i) an account maintained with a federal or

state chartered depository institution or trust company the short-term unsecured

debt obligations of which (or, in the case of a depository institution or trust

company that is a subsidiary of a holding company, the short-term unsecured debt

obligations of such holding company) are rated "A-1" by Standard & Poor's, "F-1"

by Fitch and "P-1" by Moody's (in each case, to the extent they are designated

as Rating Agencies in the Preliminary Statement) (and a comparable rating if

another Rating Agency is specified by the Depositor by written notice to the

Servicers) at the time any amounts are held on deposit therein, (ii) a trust

account or accounts maintained with a federal or state chartered depository

institution or trust company acting in its fiduciary capacity or (iii) 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.

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

amended.

ERISA-Qualifying Underwriting: A best efforts or firm commitment

underwriting or private placement that meets the requirements of Prohibited

Transaction Exemption ("PTE") 2002-41, 67 Fed. Reg. 54487 (2002) (or any

successor thereto), or any substantially similar administrative exemption

granted by the U.S. Department of Labor.

ERISA-Restricted Certificate: As specified in the Preliminary

Statement.

Escrow Account: The Eligible Account or Accounts established and

maintained pursuant to Section 3.09(b).

Escrow Payments: As defined in Section 3.09(b) of this Agreement.

Event of Default: As defined in Section 7.01.

Excess Overcollateralized Amount: With respect to any Distribution

Date, the excess, if any, of (a) the Overcollateralized Amount on such

Distribution Date over (b) the Specified Overcollateralized Amount for such

Distribution Date.

Excess Reserve Fund Account: The separate Eligible Account created

and maintained by the Trustee pursuant to Sections 3.27(a) in the name of the

Trustee for the benefit of the Regular Certificateholders and designated

"Deutsche Bank National Trust Company in trust for registered holders of GSAMP

Trust 2005-HE2, Mortgage Pass-Through Certificates, Series 2005-HE2." Funds in

the Excess Reserve Fund Account shall be held in trust for the Regular

Certificateholders for the uses and purposes set forth in this Agreement.

Amounts on deposit in the Excess Reserve Fund Account shall not be invested.

Exchange Act: The Securities Exchange Act of 1934, as amended.

Expense Fee Rate: As to each Mortgage Loan, a per annum rate equal

to the sum of the Servicing Fee Rate, the Custodian Fee Rate and the Trustee Fee

Rate.

Expense Fees: As to each Mortgage Loan, the sum of the Servicing

Fee, the Custodian Fee and the Trustee Fee.

Extra Principal Distribution Amount: As of any Distribution Date,

the lesser of (x) the related Total Monthly Excess Spread for such Distribution

Date and (y) the related Overcollateralization Deficiency for such Distribution

Date.

Fannie Mae: The Federal National Mortgage Association and its

successors in interest.

Fannie Mae Guides: The Fannie Mae Seller's Guide and the Fannie Mae

Servicer's Guide and all amendments or additions thereto.

FDIC: The Federal Deposit Insurance Corporation, and its successors

in interest.

Final Recovery Determination: With respect to any defaulted Mortgage

Loan or any REO Property (other than a Mortgage Loan or REO Property purchased

by the Depositor or the Purchaser, as contemplated by this Agreement), a

determination made by the applicable Servicer that all Insurance Proceeds,

Condemnation Proceeds, Liquidation Proceeds and other payments or recoveries

which the applicable Servicer, in its reasonable good faith judgment, expects to

be finally recoverable in respect thereof have been so recovered. The applicable

Servicer shall maintain records, prepared by a Servicing Officer, of each Final

Recovery Determination made thereby.

Final Scheduled Distribution Date: The Final Scheduled Distribution

Date for each Class of Certificates is the Distribution Date occurring in March

2035.

First Lien Mortgage Loan: Any Mortgage Loan secured by a first lien

Mortgage on the related Mortgaged Property.

First NLC: First NLC Financial Services, LLC, a Florida limited

liability company, and its successors in interest.

First NLC Mortgage Loan: Each Mortgage Loan purchased by the

Purchaser pursuant to a First NLC Purchase Agreement and identified as a "First

NLC Mortgage Loan" on the Mortgage Loan Schedule.

First NLC Purchase Agreement: The Mortgage Loan Purchase and

Warranties Agreement, dated as of March 25, 2004, as supplemented by that

certain letter dated as of March 25, 2004 and as amended by Amendment No. 1 to

Purchase Agreement, dated as of July 15, 2004, each by and between First NLC and

the Purchaser, solely insofar as the First NLC Purchase Agreement relates to the

First NLC Mortgage Loans.

Fitch: Fitch, Inc., and its successors in interest. If Fitch is

designated as a Rating Agency in the Preliminary Statement, for purposes of

Section 10.05(b) the address for notices to Fitch shall be Fitch, Inc., One

State Street Plaza, New York, New York 10004, Attention: MBS Monitoring - GSAMP

Trust 2005-HE2, or such other address as Fitch may hereafter furnish to the

Depositor, the Servicer, the Custodian and the Trustee.

Fixed Rate Mortgage Loan: A fixed rate Mortgage Loan.

Forbearance: As defined in Section 3.07(a).

Freddie Mac: The Federal Home Loan Mortgage Corporation, a corporate

instrumentality of the United States created and existing under Title III of the

Emergency Home Finance Act of 1970, as amended, and its successors in interest.

Gross Margin: With respect to each Adjustable Rate Mortgage Loan,

the fixed percentage amount set forth in the related Mortgage Note to be added

to the applicable Index to determine the Mortgage Interest Rate.

Home Loan: A Mortgage Loan categorized as "Home Loan" pursuant to

Appendix E of Standard & Poor's Glossary.

Index: As to each Adjustable Rate Mortgage Loan, the index from time

to time in effect for the adjustment of the Mortgage Interest Rate set forth as

such on the related Mortgage Note.

Insurance Proceeds: With respect to each Mortgage Loan, proceeds of

insurance policies insuring the Mortgage Loan or the related Mortgaged Property.

Interest Accrual Period: With respect to each Class of Non-Delay

Certificates and each Corresponding Class of Lower-Tier Regular Interests and

each Corresponding Class of Upper-Tier Regular Interests any Distribution Date,

the period commencing on the immediately preceding Distribution Date (or, for

the initial Distribution Date, the Closing Date) and ending on the day

immediately preceding the current Distribution Date. With respect to the Delay

Certificates, Corresponding Class of Lower-Tier Regular Interests, each

Pooling-Tier Regular Interest and any Distribution Date, the calendar month

immediately preceding the month in which such Distribution Date occurs. For

purposes of computing interest accruals on each Class of Non-Delay Certificates,

each Corresponding Class of Lower-Tier Regular Interest and each Corresponding

Class of Upper-Tier Regular Interest, each Interest Accrual Period has the

actual number of days in such period and each year is assumed to have 360 days.

For purposes of computing interest accruals on each Class of Delay Certificates,

each Corresponding Lower-Tier Regular Interest, each Interest Accrual Period has

30 days in such period and each year is assumed to have 360 days.

Interest Only Mortgage Loan: A Mortgage Loan for which the related

Mortgage Note provides for Scheduled Payments of interest only for a period of

time as specified in the related Mortgage Note.

Interest Rate Swap Agreement: The interest rate swap agreement,

dated as of March 29, 2005, between Goldman Sachs Capital Markets, L.P. and

Goldman Sachs Mortgage Company.

Interest Remittance Amount: With respect to any Distribution Date,

that portion of Available Funds attributable to interest relating to the

Mortgage Loans.

Interim Servicing Agreement: Collectively, the Flow Interim

Servicing Agreement, dated as of October 1, 2004, between the Purchaser and

Acoustic relating to the Acoustic Mortgage Loans, and the Interim Servicing

Agreement, dated as of November 1, 2004, between the Purchaser and First NLC

relating to certain First NLC Mortgage Loans.

Investment Account: As defined in Section 3.12(a).

Investor: With respect to each MERS Designated Mortgage Loan, the

Person named on the MERS System as the investor pursuant to the MERS Procedures

Manual.

JPMorgan: JPMorgan Chase Bank, National Association, a national

banking association, and its successors in interest.

JPMorgan Serviced Mortgage Loan: Each Mortgage Loan with respect to

which JPMorgan is listed as Servicer on the Mortgage Loan Schedule.

Investor Based Exemption: Any of Prohibited Transaction Class

Exemption ("PTCE") 84-14 (for transactions by independent "qualified

professional asset managers"), PTCE 91-38 (for transactions by bank collective

investment funds), PTCE 90-1 (for transactions by insurance company pooled

separate accounts), PTCE 95-60 (for transactions by insurance company general

accounts) or PTCE 96-23 (for transactions effected by "in-house asset

managers"), or any comparable exemption available under Similar Law.

Late Collections: With respect to any Mortgage Loan and any Due

Period, all amounts received after the Remittance Date immediately following

such Due Period, whether as late payments of Scheduled Payments or as Insurance

Proceeds, Condemnation Proceeds, Liquidation Proceeds or otherwise, which

represent late payments or collections of principal and/or interest due (without

regard to any acceleration of payments under the related Mortgage and Mortgage

Note) but delinquent for such Due Period and not previously recovered.

LIBOR: With respect to any Interest Accrual Period for the LIBOR

Certificates, the rate determined by the Trustee on the related LIBOR

Determination Date on the basis of the offered rate for one-month U.S. dollar

deposits as such rate appears on Telerate Page 3750 as of 11:00 a.m. (London

time) on such date; provided, that if such rate does not appear on Telerate Page

3750, the rate for such date will be determined on the basis of the rates at

which one-month U.S. dollar deposits are offered by the Reference Banks at

approximately 11:00 a.m. (London time) on such date to prime banks in the London

interbank market. In such event, the Trustee shall request the principal London

office of each of the Reference Banks to provide a quotation of its rate. If at

least two such quotations are provided, the rate for that date will be the

arithmetic mean of the quotations (rounded upwards if necessary to the nearest

whole multiple of 1/16%). If fewer than two quotations are provided as

requested, the rate for that date will be the arithmetic mean of the rates

quoted by major banks in New York City, selected by the Trustee (after

consultation with the Depositor), at approximately 11:00 a.m. (New York City

time) on such date for one-month U.S. dollar deposits of leading European banks.

LIBOR Certificates: As specified in the Preliminary Statement.

LIBOR Determination Date: With respect to any Interest Accrual

Period for the LIBOR Certificates, the second London Business Day preceding the

commencement of such Interest Accrual Period.

Lifetime Rate Cap: The provision of each Mortgage Note related to an

Adjustable Rate Mortgage Loan which provides for an absolute maximum Mortgage

Interest Rate thereunder. The Mortgage Interest Rate during the terms of each

Adjustable Rate Mortgage Loan shall not at any time exceed the Mortgage Interest

Rate at the time of origination of such Adjustable Rate Mortgage Loan by more

than the amount per annum set forth on the Mortgage Loan Schedule.

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

defaulted Mortgage Loan (including any REO Property) which was liquidated or

charged-off in the calendar month preceding the month of such Distribution Date

and as to which the applicable Servicer has certified (in accordance with this

Agreement) that it has made a Final Recovery Determination.

Liquidation Event: With respect to any Mortgage Loan, any of the

following events: (i) such Mortgage Loan is paid in full; (ii) a Final Recovery

Determination is made as to such Mortgage Loan; or (iii) such Mortgage Loan is

removed from coverage under this Agreement by reason of its being purchased,

sold or replaced pursuant to or as contemplated by this Agreement. With respect

to any REO Property, either of the following events: (i) a Final Recovery

Determination is made as to such REO Property; or (ii) such REO Property is

removed from coverage under this Agreement by reason of its being purchased

pursuant to this Agreement.

Liquidation Proceeds: The amounts, other than Insurance Proceeds,

Condemnation Proceeds or those received following the acquisition of REO

Property, received in connection with the liquidation of a defaulted Mortgage

Loan, whether through a trustee's sale, foreclosure sale or otherwise, including

any Subsequent Recoveries.

Loan-to-Value Ratio or LTV: With respect to any Mortgage Loan, at

any time, the ratio (expressed as a percentage) of the principal balance of the

Mortgage Loan as of the date of determination, to the Appraisal Value of the

related Mortgaged Property.

London Business Day: Any day on which dealings in deposits of United

States dollars are transacted in the London interbank market.

Lower-Tier Interest Rate: As described in the Preliminary Statement.

Lower-Tier Principal Amount: As described in the Preliminary

Statement.

Lower-Tier Regular Interest: Each of the Class LT-A-1, Class LT-A-2,

Class LT-A-3, Class LT-M-1, Class LT-M-2, Class LT-M-3, Class LT-B-1, Class

LT-B-2, Class LT-B-3, Class LT-B-4, Class LT-IO and Class LT-Accrual Interests

as described in the Preliminary Statement.

Lower-Tier REMIC: As described in the Preliminary Statement.

Majority Class X Certificateholder: The Holder or Holders of a

majority of the Percentage Interests in the Class X Certificates.

Mandalay: United Pacific Mortgage Co. Inc., a California general

partnership, d/b/a Mandalay Mortgage, and its successors in interest.

Mandalay Mortgage Loan: Each Mortgage Loan purchased by the

Purchaser pursuant to a Mandalay Purchase Agreement and identified as a

"Mandalay Mortgage Loan" on the Mortgage Loan Schedule.

Mandalay Purchase Agreement: The Master Mortgage Loan Purchase

Agreement, dated as of December 6, 2004, by and between Mandalay and the

Purchaser, solely insofar as the Mandalay Purchase Agreement relates to the

Mandalay Mortgage Loans.

Market Value Change Report: A report setting forth changes in

property value of the Mortgaged Properties in a format agreed upon by the

applicable Servicer and the Depositor.

MERS: As defined in Section 2.01.

MERS Designated Mortgage Loan: Mortgage Loans for which (a) the

applicable Original Loan Seller has designated or will designate MERS as, and

has taken or will take such action as is necessary to cause MERS to be, the

mortgagee of record, as nominee for the applicable Original Loan Seller, in

accordance with MERS Procedure Manual and (b) the applicable Original Loan

Seller has designated or will designate the Trust as the Investor on the MERS(R)

System.

MERS Procedure Manual: The MERS Procedures Manual, as it may be

amended, supplemented or otherwise modified from time to time.

MERS(R) System: MERS mortgage electronic registry system, as more

particularly described in the MERS Procedures Manual.

Monthly Statement: The statement made available to the

Certificateholders pursuant to Section 4.03.

Moody's: Moody's Investors Service, Inc., and its successors in

interest. If Moody's is designated as a Rating Agency in the Preliminary

Statement, for purposes of Section 10.05(b) the address for notices to Moody's

shall be Moody's Investors Service, Inc., 99 Church Street, New York, New York

10007, Attention: Residential Mortgage Pass-Through Group, or such other address

as Moody's may hereafter furnish to the Depositor, the Servicers, the Custodian

and the Trustee.

Mortgage: The mortgage, deed of trust or other instrument identified

on the Mortgage Loan Schedule as securing a Mortgage Note.

Mortgage File: The items pertaining to a particular Mortgage Loan

contained in either the Servicing File or Custodial File.

Mortgage Interest Rate: The annual rate of interest borne on a

Mortgage Note with respect to each Mortgage Loan.

Mortgage Loan: An individual Mortgage Loan which is the subject of

this Agreement, each Mortgage Loan originally sold and subject to this Agreement

being identified on the Mortgage Loan Schedule, which Mortgage Loan includes,

without limitation, the Mortgage File, the Custodial File, the Servicing File,

the Scheduled Payments, Principal Prepayments, Liquidation Proceeds,

Condemnation Proceeds, Insurance Proceeds, REO Disposition proceeds, Prepayment

Premiums and all other rights, benefits, proceeds and obligations arising from

or in connection with such Mortgage Loan, excluding replaced or repurchased

Mortgage Loans.

Mortgage Loan Documents: The mortgage loan documents pertaining to

each Mortgage Loan.

Mortgage Loan Schedule: A schedule of Mortgage Loans annexed hereto

as Schedule I, such schedule setting forth the following information with

respect to each Mortgage Loan as of the Cut-off Date: (1) the applicable

Original Loan Seller's Mortgage Loan identifying number; (2) the Mortgagor's

name; (3) the street address of the Mortgaged Property including the city, state

and zip code; (4) a code indicating whether the Mortgaged Property is

owner-occupied, a second home or investment property; (5) the number and type of

residential units constituting the Mortgaged Property (i.e., a single family

residence, a 2-4 family residence, a unit in a condominium project or a unit in

a planned unit development or a manufactured housing unit); (6) the original

months to maturity or the remaining months to maturity from the Cut-off Date, in

any case based on the original amortization schedule and, if different, the

maturity expressed in the same manner but based on the actual amortization

schedule; (7) with respect to First Lien Mortgage Loans, the Loan-to-Value Ratio

at origination, and with respect to Second Lien Mortgage Loans, the Combined

Loan-to-Value Ratio at origination; (8) the Mortgage Interest Rate as of the

Cut-off Date; (9) the date on which the Scheduled Payment was due on the

Mortgage Loan and, if such date is not consistent with the Due Date currently in

effect, such Due Date; (10) the stated maturity date; (11) the amount of the

Scheduled Payment as of the Cut-off Date; (12) the last payment date on which a

Scheduled Payment was actually applied to pay interest and the outstanding

principal balance; (13) the original principal amount of the Mortgage Loan; (14)

the principal balance of the Mortgage Loan as of the close of business on the

Cut-off Date, after deduction of payments of principal due and collected on or

before the Cut-off Date; (15) with respect to Adjustable Rate Mortgage Loans,

the Adjustment Date; (16) with respect to Adjustable Rate Mortgage Loans, the

Gross Margin; (17) with respect to Adjustable Rate Mortgage Loans, the Lifetime

Rate Cap under the terms of the Mortgage Note; (18) with respect to Adjustable

Rate Mortgage Loans, a code indicating the type of Index; (19) with respect to

Adjustable Rate Mortgage Loans, the Periodic Mortgage Interest Rate Cap under

the terms of the Mortgage Note; (20) with respect to Adjustable Rate Mortgage

Loans, the Periodic Mortgage Interest Rate Floor under the terms of the Mortgage

Note; (21) the type of Mortgage Loan (i.e., fixed rate, adjustable rate, first

lien, second lien); (22) a code indicating the purpose of the loan (i.e.,

purchase, rate and term refinance, equity take-out refinance); (23) a code

indicating the documentation style (i.e., full documentation, limited

documentation or stated income); (24) the loan credit classification (as

described in the Underwriting Guidelines); (25) whether such Mortgage Loan

provides for a Prepayment Premium; (26) the Prepayment Premium period of such

Mortgage Loan, if applicable; (27) a description of the Prepayment Premium, if

applicable; (28) the Mortgage Interest Rate as of origination; (29) the credit

risk score (FICO score) at origination; (30) the date of origination; (31) the

date of the purchase of the Mortgage Loan, if applicable; (32) a code indicating

whether the Mortgage Loan is assumable; (33) the Mortgage Interest Rate

adjustment period; (34) the Mortgage Interest Rate floor; (35) the Mortgage

Interest Rate calculation method (i.e., 30/360, simple interest, other); (36) a

code indicating whether the Mortgage Loan has been modified; (37) the one-year

payment history; (38) the Due Date for the first Scheduled Payment; (39) the

original Scheduled Payment due; (40) with respect to the related Mortgagor, the

debt-to-income ratio; (41) the Appraised Value of the Mortgaged Property; (42)

the sales price of the Mortgaged Property if the Mortgage Loan was originated in

connection with the purchase of the Mortgaged Property; (43) whether the

Mortgage Loan is covered by PMI policy and name of insurer; (44) with respect to

each MERS Designated Mortgage Loan, the MERS identification number; (45) a code

indicating if a Mortgage Loan is or has had a 30 Day Delinquency; (46) whether

the Mortgage Loan is an Accredited Mortgage Loan, an Acoustic Mortgage Loan, a

First NLC Mortgage Loan, a Mandalay Mortgage Loan or a Conduit Mortgage Loan;

(47) the applicable Servicer for such Mortgage Loan; (48) a code indicating if

the Mortgage Loan is an Interest Only Mortgage Loan; and (49) a code indicating

whether such Mortgage Loan is a Home Loan. With respect to the related Mortgage

Loans in the aggregate: (1) the number of Mortgage Loans; (2) the current

aggregate outstanding principal balance of the Mortgage Loans; (3) the weighted

average Mortgage Interest Rate of the Mortgage Loans; and (4) the weighted

average maturity of the Mortgage Loans.

Mortgage Note: The note or other evidence of the indebtedness of a

Mortgagor under a Mortgage Loan, including all riders thereto.

Mortgaged Property: The real property (or leasehold estate, if

applicable) identified on the Mortgage Loan Schedule as securing repayment of

the debt evidenced by a Mortgage Note.

Mortgagor: The obligor(s) on a Mortgage Note.

Net Monthly Excess Cash Flow: For any Distribution Date the amount

remaining for distribution pursuant to subsection 4.02(a)(iii) (before giving

effect to distributions pursuant to such subsection).

Net Prepayment Interest Shortfall: For any Distribution Date, the

amount by which the sum of the Prepayment Interest Shortfalls for such

Distribution Date exceeds the sum of the Compensating Interest payments made

with respect to such Distribution Date.

Net Swap Payment: With respect to any Distribution Date, any net

payment (other than a Swap Termination Payment) made by the Trust to the Swap

Provider on the related Fixed Rate Payer Payment Date (as defined in the

Interest Rate Swap Agreement).

Net Swap Receipt: With respect to any Distribution Date, any net

payment (other than a Swap Termination Payment) made by the Swap Provider to the

Trust on the related Floating Rate Payer Payment Date (as defined in the

Interest Rate Swap Agreement).

NIM Issuer: The entity established as the issuer of the NIM

Securities.

NIM Securities: Any debt securities secured or otherwise backed by

some or all of the Class X and Class P Certificates that are rated by one or

more rating agencies.

NIM Trustee: The trustee for the NIM Securities.

90+ Day Delinquent Mortgage Loan: Each Mortgage Loan with respect to

which any portion of a Scheduled Payment is, as of the last day of the prior Due

Period, three months or more past due (without giving effect to any grace

period), including each Mortgage Loan in foreclosure, all REO Property and each

Mortgage Loan for which the Mortgagor has filed for bankruptcy.

Non-Delay Certificates: As specified in the Preliminary Statement.

Non-Permitted Transferee: As defined in Section 8.11(e).

Nonrecoverable P&I Advance: Any P&I Advance previously made or

proposed to be made in respect of a Mortgage Loan or REO Property that, in the

good faith business judgment of the applicable Servicer, will not or, in the

case of a proposed P&I Advance, would not be ultimately recoverable from related

late payments, Insurance Proceeds, Condemnation Proceeds or Liquidation Proceeds

on such Mortgage Loan or REO Property as provided herein.

Nonrecoverable Servicing Advance: Any Servicing Advances previously

made or proposed to be made in respect of a Mortgage Loan or REO Property,

which, in the good faith business judgment of the applicable Servicer, will not

or, in the case of a proposed Servicing Advance, would not, be ultimately

recoverable from related Insurance Proceeds, Condemnation Proceeds, Liquidation

Proceeds or otherwise.

Notice of Final Distribution: The notice to be provided pursuant to

Section 9.02 to the effect that final distribution on any of the Certificates

shall be made only upon presentation and surrender thereof.

Offered Certificates: As specified in the Preliminary Statement.

Officer's Certificate: A certificate signed by an officer of the

applicable Servicer with responsibility for the servicing of the Mortgage Loans

required to be serviced by such Servicer and listed on a list delivered to the

Trustee pursuant to this Agreement.

Opinion of Counsel: A written opinion of counsel, who may be

in-house counsel for a Servicer or a Subservicer, reasonably acceptable to the

Trustee; provided, that any Opinion of Counsel relating to (a) qualification of

any Trust REMIC as a REMIC or (b) compliance with the REMIC Provisions, must

(unless otherwise stated in such Opinion of Counsel) be an opinion of counsel

who (i) is in fact independent of such Servicer of the Mortgage Loans, (ii) does

not have any material direct or indirect financial interest in such Servicer of

the Mortgage Loans or in an affiliate of either and (iii) is not connected with

such Servicer of the Mortgage Loans as an officer, employee, director or person

performing similar functions.

Optional Termination Date: The date determined as follows:

(i) JPMorgan (at the direction of the Majority Class X

Certificateholder (as evidenced on the Certificate Register)), pursuant to

Section 9.01, shall cause the Optional Termination Date to occur on any

Distribution Date on which the aggregate Stated Principal Balance of the

Mortgage Loans, as of the last day of the related Due Period, is equal to 10% or

less of the Cut off Date Pool Principal Balance (provided, that if the Depositor

or an Affiliate of the Depositor is one of the Holders constituting such

majority, then there must be at least one other unaffiliated Holder constituting

such majority and the Class X Certificates held by such Holder, or unaffiliated

Holders in the aggregate, must represent at least a 10% Percentage Interest in

the Class X Certificates); or

(ii) JPMorgan may cause the Optional Termination Date to occur on

Distribution Date on which the aggregate Stated Principal Balance of the

Mortgage Loans, as of the last day of the related Due Period, is equal to 5% or

less of the Cut-off Date Pool Principal Balance.

In the event that JPMorgan acting for its own account and/or

JPMorgan (at the direction of the Majority Class X Certificateholder) have the

right to cause the Optional Termination Date to occur at the same time, the

first Person to provide notice to exercise such right will have the right to

purchase the Mortgage Loans.

Original Loan Sellers: With respect to each Accredited Mortgage

Loan, Accredited, with respect to each Acoustic Mortgage Loan, Acoustic, with

respect to each First NLC Mortgage Loan, First NLC, with respect to each

Mandalay Mortgage Loan, Mandalay and with respect to each Conduit Mortgage Loan,

the Person who sold such Conduit Mortgage Loan to the Purchaser.

Original Purchase Date: With respect to any Mortgage Loan, the date

on which the applicable Original Loan Seller sold such Mortgage Loan to the

Purchaser pursuant to the applicable Purchase Agreement.

OTS: Office of Thrift Supervision, and any successor thereto.

Outstanding: With respect to the Certificates as of any date of

determination, all Certificates theretofore executed and authenticated under

this Agreement except:

(i) Certificates theretofore cancelled by the Trustee or delivered

to the Trustee for cancellation; and

(ii) Certificates in exchange for which or in lieu of which other

Certificates have been executed and delivered by the Trustee pursuant to

this Agreement.

Outstanding Mortgage Loan: As of any Due Date, a Mortgage Loan with

a Stated Principal Balance greater than zero which was not the subject of a

Principal Prepayment in Full prior to such Due Date and which did not become a

Liquidated Mortgage Loan prior to such Due Date.

Overcollateralized Amount: As of any Distribution Date, the excess,

if any, of (a) the aggregate Stated Principal Balance of the Mortgage Loans for

such Distribution Date over (b) the aggregate of the Class Certificate Balances

of the Certificates as of such Distribution Date (after giving effect to the

payment of the Principal Remittance Amount on such Certificates on such

Distribution Date).

Overcollateralization Deficiency: With respect to any Distribution

Date, the excess, if any, of (a) the Specified Overcollateralized Amount

applicable to such Distribution Date over (b) the Overcollateralized Amount

applicable to such Distribution Date.

Overcollateralization Floor: With respect to any Distribution Date,

0.50% of the aggregate Stated Principal Balance of the Mortgage Loans as of the

Cut-off Date.

Overcollateralization Reduction Amount: With respect to any

Distribution Date, an amount equal to the lesser of (a) the Excess

Overcollateralized Amount and (b) the Net Monthly Excess Cash Flow.

Ownership Interest: As to any Residual Certificate, any ownership

interest in such Certificate including any interest in such Certificate as the

Holder thereof and any other interest therein, whether direct or indirect, legal

or beneficial.

P&I Advance: As to any Mortgage Loan or REO Property, any advance

made by the applicable Servicer in respect of any Remittance Date representing

the aggregate of all payments of principal and interest, net of the Servicing

Fee, that were due during the related Due Period on the Mortgage Loans and that

were delinquent on the related Remittance Date, plus certain amounts

representing assumed payments not covered by any current net income on the

Mortgaged Properties acquired by foreclosure or deed in lieu of foreclosure as

determined pursuant to Section 4.01.

Pass-Through Margin: With respect to each Class of LIBOR

Certificates, the following percentages: Class A-1 Certificates, 0.100%; Class

A-2 Certificates, 0.200%; Class A-3 Certificates, 0.320%; Class M-1

Certificates, 0.430%; Class M-2 Certificates, 0.650%; Class M-3 Certificates,

0.700%; Class B-1 Certificates, 1.180%; Class B-2 Certificates, 1.250% and Class

B-3 Certificates, 1.900%. On the first possible Optional Termination Date, the

Pass-Through Margins shall increase to: Class A-1 Certificates, 0.200%; Class

A-2 Certificates, 0.400%; Class A-3 Certificates, 0.640%; Class M-1

Certificates, 0.645%; Class M-2 Certificates, 0.975%; Class M-3 Certificates,

1.050%; Class B-1 Certificates, 1.770%; Class B-2 Certificates, 1.875%; and

Class B-3 Certificates, 2.850%.

Pass-Through Rate: For each Class of Regular Certificates, each

Pooling-Tier REMIC-1 Regular Interest, each Pooling-Tier REMIC 2 Regular

Interest, each Lower-Tier Regular Interest and each Upper-Tier Regular Interest,

the per annum rate set forth or calculated in the manner described in the

Preliminary Statement.

Percentage Interest: As to any Certificate, the percentage interest

evidenced thereby in distributions required to be made on the related Class,

such percentage interest being set forth on the face thereof or equal to the

percentage obtained by dividing the Denomination of such Certificate by the

aggregate of the Denominations of all Certificates of the same Class.

Periodic Mortgage Interest Rate Cap: With respect to each Adjustable

Rate Mortgage Loan, the provision of each Mortgage Note which provides for an

absolute maximum amount by which the Mortgage Interest Rate therein may increase

or decrease on an Adjustment Date above or below the Mortgage Interest Rate

previously in effect. The Periodic Mortgage Interest Rate Cap for each

Adjustable Rate Mortgage Loan is the rate set forth on the Mortgage Loan

Schedule.

Periodic Mortgage Interest Rate Floor: With respect to each

Adjustable Rate Mortgage Loan, the provision of each Mortgage Note which

provides for an absolute minimum amount by which the Mortgage Interest Rate

therein may increase or decrease on an Adjustment Date above or below the

Mortgage Interest Rate previously in effect. The Periodic Mortgage Interest Rate

Floor for each Adjustable Rate Mortgage Loan is the rate set forth on the

Mortgage Loan Schedule.

Permitted Investments: Any one or more of the following obligations

or securities acquired at a purchase price of not greater than par, regardless

of whether issued by a Servicer, the Trustee or any of their respective

Affiliates:

(i) direct obligations of, or obligations fully guaranteed as to

timely payment of principal and interest by, the United States or any

agency or instrumentality thereof, provided such obligations are backed by

the full faith and credit of the United States;

(ii) demand and time deposits in, certificates of deposit of, or

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 and

issued by any Depository Institution and rated "P-1" by Moody's, "A-1+" by

S&P and "F1+" by Fitch (in each case, to the extent they are designated as

Rating Agencies in the Preliminary Statement);

(iii) repurchase obligations with respect to any security described

in clause (i) above entered into with a Depository Institution (acting as

principal);

(iv) securities bearing interest or sold at a discount that are

issued by any corporation incorporated under the laws of the United States

of America or any state thereof and that are rated by each Rating Agency

that rates such securities in its highest long-term unsecured rating

categories at the time of such investment or contractual commitment

providing for such investment;

(v) commercial paper (including both non-interest-bearing discount

obligations and interest-bearing obligations payable on demand or on a

specified date not more than 30 days after the date of acquisition

thereof) that is rated by each Rating Agency that rates such securities in

its highest short-term unsecured debt rating available at the time of such

investment; (vi) units of money market funds, including money market funds

advised by the Depositor or the Trustee or an Affiliate thereof, that have

been rated "Aaa" by Moody's, "AAAm" or "AAAm-G" by Standard & Poor's and

at least "AA" by Fitch (in each case, to the extent they are designated as

Rating Agencies in the Preliminary Statement); and

(vii) if previously confirmed in writing to the Trustee, any other

demand, money market or time deposit, or any other obligation, security or

investment, as may be acceptable to the Rating Agencies as a permitted

investment of funds backing "Aaa" or "AAA" rated securities;

provided, however, that no instrument described hereunder shall evidence either

the right to receive (a) only interest with respect to the obligations

underlying such instrument or (b) both principal and interest payments derived

from obligations underlying such instrument and the interest and principal

payments with respect to such instrument provide a yield to maturity at par

greater than 120% of the yield to maturity at par of the underlying obligations.

For investments in the Distribution Account (except during the Trustee Float

Period), only the obligations or securities (or instruments which invest in the

obligations or securities) specified in clause (i) above shall constitute

Permitted Investments.

Permitted Transferee: Any Person other than (i) the United States,

any State or political subdivision thereof, or any agency or instrumentality of

any of the foregoing, (ii) a foreign government, international organization or

any agency or instrumentality of either of the foregoing, (iii) an organization

(except certain farmers' cooperatives described in Section 521 of the Code)

which is exempt from tax imposed by Chapter 1 of the Code (including the tax

imposed by Section 511 of the Code on unrelated business taxable income) on any

excess inclusions (as defined in Section 860E(c)(1) of the Code) with respect to

any Residual Certificate, (iv) rural electric and telephone cooperatives

described in Section 1381(a)(2)(C) of the Code, (v) a Person that is not a U.S.

Person or a U.S. Person with respect to whom income from a Residual Certificate

is attributable to a foreign permanent establishment or fixed base (within the

meaning of an applicable income tax treaty) of such Person or any other U.S.

Person, (vi) an "electing large partnership" within the meaning of Section 775

of the Code and (vii) any other Person so designated by the Depositor based upon

an Opinion of Counsel that the Transfer of an Ownership Interest in a Residual

Certificate to such Person may cause any Trust REMIC to fail to qualify as a

REMIC at any time that the Certificates are outstanding. The terms "United

States," "State" and "international organization" shall have the meanings set

forth in Section 7701 of the Code or successor provisions. A corporation will

not be treated as an instrumentality of the United States or of any State or

political subdivision thereof for these purposes if all of its activities are

subject to tax and, with the exception of Freddie Mac, a majority of its board

of directors is not selected by such government unit.

Person: Any individual, corporation, partnership, joint venture,

association, limited liability company, joint-stock company, trust,

unincorporated organization or government, or any agency or political

subdivision thereof.

Physical Certificates: As specified in the Preliminary Statement.

Plan: As defined in Section 5.02(b).

Pool Stated Principal Balance: As to any Distribution Date, the

aggregate of the Stated Principal Balances of the Mortgage Loans for such

Distribution Date that were Outstanding Mortgage Loans on the Due Date in the

related Due Period.

Pooling-Tier Interest Rate: As specified in the Preliminary

Statement.

Pooling-Tier REMIC-1: As described in the Preliminary Statement.

Pooling-Tier REMIC-1 Interest Rate: As described in the Preliminary

Statement.

Pooling-Tier REMIC-1 Principal Amount: As described in the

Preliminary Statement.

Pooling-Tier REMIC-1 Regular Interest: As described in the

Preliminary Statement.

Pooling-Tier REMIC-1 WAC Rate: With respect to the Mortgage Loans as

of any Distribution Date, a per annum rate equal to (a) the weighted average of

the Mortgage Interest Rates for each Mortgage Loan (in each case, less than the

applicable Expense Fee Rate) then in effect on the beginning of the related Due

Period on the Mortgage Loans, multiplied by (b) 30 divided by the actual number

of days in the related Interest Accrual Period.

Pooling-Tier REMIC-2: As described in the Preliminary Statement.

Pooling-Tier REMIC-2 Interest Rate: As described in the Preliminary

Statement.

Pooling-Tier REMIC 2 IO Interest: Any of the Pooling-Tier REMIC-2

Regular Interests with the designation "IO" in its name.

Pooling-Tier REMIC 2 Principal Amount: As described in the

Preliminary Statement.

Pooling-Tier REMIC 2 Regular Interest: As described in the

Preliminary Statement.

Prepayment Interest Shortfall: With respect to any Remittance Date,

the sum of, for each Mortgage Loan that was, during the related Prepayment

Period, the subject of a Principal Prepayment that was applied by the applicable

Servicer to reduce the outstanding principal balance of such Mortgage Loan on a

date preceding the Due Date in the succeeding Prepayment Period, an amount equal

to the product of (a) the Mortgage Interest Rate net of the Servicing Fee Rate

for such Mortgage Loan, (b) the amount of the Principal Prepayment for such

Mortgage Loan, (c) 1/360 and (d) the number of days commencing on the date on

which such Principal Prepayment was applied and ending on the last day of the

related Prepayment Period.

Prepayment Period: With respect to any Distribution Date, the

calendar month preceding the month in which such Distribution Date occurs.

Prepayment Premium: Any prepayment premium, penalty or charge

collected by the applicable Servicer with respect to a Mortgage Loan from a

Mortgagor in connection with any voluntary Principal Prepayment pursuant to the

terms of the related Mortgage Note.

Principal Certificates: As specified in the Preliminary Statement.

Principal Distribution Amount: For any Distribution Date, the sum of

(i) the Basic Principal Distribution Amount for such Distribution Date and (ii)

the Extra Principal Distribution Amount for such Distribution Date.

Principal Prepayment: Any full or partial payment or other recovery

of principal on a Mortgage Loan (including upon liquidation of a Mortgage Loan)

which is received in advance of its scheduled Due Date, excluding any Prepayment

Premium and which 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.

Principal Prepayment in Full: Any Principal Prepayment made by a

Mortgagor of the entire principal balance of a Mortgage Loan.

Principal Remittance Amount: With respect to any Distribution Date,

the amount equal to the sum of the following amounts (without duplication) with

respect to the related Due Period: (i) each scheduled payment of principal on a

Mortgage Loan due during such Due Period and received by the applicable Servicer

on or prior to the related Determination Date or advanced by the applicable

Servicer for the related Remittance Date (ii) all Principal Prepayments received

during the related Prepayment Period, (iii) all Liquidation Proceeds,

Condemnation Proceeds and Insurance Proceeds on the Mortgage Loans allocable to

principal actually collected by the Servicers during the related Prepayment

Period, (iv) the portion of the Repurchase Price allocable to principal with

respect to each Deleted Mortgage Loan, the repurchase obligation for which arose

during the related Prepayment Period, that was repurchased during the period

from the prior Distribution Date through the Remittance Date for the current

Distribution Date, (v) the portion of all Substitution Adjustment Amounts

allocable to principal with respect to the substitutions of Mortgage Loans that

occur during the calendar month in which such Distribution Date occurs, and (vi)

the allocable portion of the proceeds received with respect to the termination

of the Trust Fund pursuant to clause (a) of Section 9.01 (to the extent such

proceeds relate to principal).

Privacy Laws: Title V of the Gramm-Leach-Bliley Act of 1999, as

amended, and all applicable regulations promulgated thereunder.

Private Certificates: As specified in the Preliminary Statement.

Prospectus Supplement: The Prospectus Supplement, dated March 24,

2005, relating to the Offered Certificates.

PTCE 95-60: As defined in Section 5.02(b).

PUD: A planned unit development.

Purchase Agreement: The Accredited Purchase Agreement, the Acoustic

Purchase Agreement, the First NLC Purchase Agreement, the Mandalay Purchase

Agreement or, with respect to any Conduit Mortgage Loans, the Master Loan

Purchase Agreement by and between the related Original Loan Seller and the

Purchaser, as applicable.

Purchaser: Goldman Sachs Mortgage Company, a New York limited

partnership, and its successors in interest, as purchaser of the Mortgage Loans

under the Purchase Agreements.

Rating Agency: Each of the Rating Agencies specified in the

Preliminary Statement. If 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. For purposes of Section

10.05(b), the addresses for notices to each Rating Agency shall be the address

specified therefor in the definition corresponding to the name of such Rating

Agency, or such other address as either such Rating Agency may hereafter furnish

to the Depositor and the Servicers.

Realized Losses: With respect to any date of determination and any

Liquidated Mortgage Loan, the amount, if any, by which (a) the unpaid principal

balance of such Liquidated Mortgage Loan together with accrued and unpaid

interest thereon exceeds (b) the Liquidation Proceeds with respect thereto net

of the expenses incurred by the related Servicer in connection with the

liquidation of such Liquidated Mortgage Loan and net of the amount of

unreimbursed Servicing Advances with respect to such Liquidated Mortgage Loan.

Record Date: With respect to any Distribution Date, the close of

business on the last Business Day of the related Interest Accrual Period;

provided, however, that for any Certificate issued in definitive form, the

Record Date shall be the close of business on the last Business Day of the month

preceding the month in which such applicable Distribution Date occurs.

Reference Bank: As defined in Section 4.04.

Regular Certificates: As specified in the Preliminary Statement.

Relief Act Interest Shortfall: With respect to any Distribution Date

and any Mortgage Loan, any reduction in the amount of interest collectible on

such Mortgage Loan for the most recently ended Due Period as a result of the

application of the Servicemembers Civil Relief Act, or any similar state

statutes.

REMIC: A "real estate mortgage investment conduit" within the

meaning of Section 860D of the Code.

REMIC Provisions: Provisions of the federal income tax law relating

to real estate mortgage investment conduits, which appear at Sections 860A

through 860G of Subchapter M of Chapter 1 of the Code, and related provisions,

and regulations promulgated thereunder, as the foregoing may be in effect from

time to time as well as provisions of applicable state laws.

Remittance Date: With respect to any Distribution Date, no later

than 12:00 PM, Central Time on the Business Day immediately preceding such

Distribution Date.

REO Disposition: The final sale by the applicable Servicer of any

REO Property.

REO Imputed Interest: As to any REO Property, for any period, an

amount equivalent to interest (at the Mortgage Interest Rate net of the

Servicing Fee Rate that would have been applicable to the related Mortgage Loan

had it been outstanding) on the unpaid principal balance of the Mortgage Loan as

of the date of acquisition thereof (as such balance is reduced pursuant to

Section 3.15 by any income from the REO Property treated as a recovery of

principal).

REO Property: A Mortgaged Property acquired by the Trust Fund

through foreclosure or deed-in-lieu of foreclosure in connection with a

defaulted Mortgage Loan.

Reporting Date: The 18th day of each calendar month or the

immediately following Business Day if the 18th is not a Business Day.

Representations and Warranties Agreement: The Representations and

Warranties Agreement, dated as of March 30, 2005, by and between the Depositor

and the Purchaser, a copy of which is attached hereto as Exhibit P.

Repurchase Price: With respect to any Mortgage Loan repurchased by

the Purchaser, an amount equal to the sum of (i) the unpaid principal balance of

such Mortgage Loan as of the date of repurchase, (ii) interest on such unpaid

principal balance of such Mortgage Loan at the Mortgage Interest Rate from the

last date through which interest has been paid and distributed to the Trustee to

the date of repurchase, (iii) all unreimbursed Servicing Advances (or, with

respect to any First NLC Mortgage Loan repurchased by the Purchaser,

unreimbursed Servicing Advances reasonably incurred by the applicable Servicer)

and (iv) all expenses incurred (or, with respect to any First NLC Mortgage Loan

repurchased by the Purchaser, reasonably incurred) by the applicable Servicer,

the Trust or the Trustee, as the case may be, in respect of a breach or defect,

including, without limitation, expenses arising out of the applicable Servicer's

or Trustee's, as the case may be, enforcement of the Purchaser's repurchase

obligations, as applicable, to the extent not included in clause (iii), and (v)

any costs and damages incurred by the Trust in connection with any violation by

such Mortgage Loan of any predatory lending law or abusive lending law.

Request for Release: The Request for Release submitted by a Servicer

to the Custodian or the Trustee, as applicable, substantially in the form of

Exhibit J.

Residual Certificates: As specified in the Preliminary Statement.

Responsible Officer: When used with respect to the Trustee, any vice

president, any assistant vice president, any assistant secretary, any assistant

treasurer, any associate or any other officer of the Trustee customarily

performing functions similar to those performed by any of the above designated

officers who at such time shall be officers to whom, with respect to a

particular matter, such matter is referred because of such officer's knowledge

of and familiarity with the particular subject and who shall have direct

responsibility for the administration of this Agreement.

Rule 144A Letter: As defined in Section 5.02(b).

Scheduled 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.

Second Lien Mortgage Loan: A Mortgage Loan secured by a second lien

Mortgage on the related Mortgaged Property.

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

Senior Enhancement Percentage: With respect to any Distribution

Date, the percentage obtained by dividing (x) the sum of (i) the aggregate Class

Certificate Balance of the Subordinated Certificates and (ii) the

Overcollateralized Amount (in each case after taking into account the

distributions of the Principal Distribution Amount for such Distribution Date)

by (y) the aggregate Stated Principal Balance of the Mortgage Loans for such

Distribution Date.

Senior Specified Enhancement Percentage: As of any date of

determination, 56.00%.

Servicer: With respect to (i) each Accredited Mortgage Loan,

JPMorgan, (ii) each Acoustic Mortgage Loan, Countrywide after the Servicing

Transfer Date, (iii) each First NLC Mortgage Loan, Countrywide after the

Servicing Transfer Date with respect to each Countrywide Serviced Mortgage Loan

and JPMorgan with respect to each JPMorgan Serviced Mortgage Loan, and (iv) each

Mandalay Mortgage Loan and each Conduit Mortgage Loan, Countrywide, and in any

case, if a successor servicer is appointed hereunder, such successor servicer.

Prior to the Servicing Transfer Date, "Servicer" shall mean Acoustic with

respect to the Acoustic Mortgage Loans, or First NLC with respect to certain

First NLC Mortgage Loans previously identified to the Trustee by the Depositor

or its designee.

Servicer Remittance Report: As defined in Section 4.03(d).

Servicing Advances: The reasonable "out-of-pocket" costs and

expenses (including legal fees) incurred prior to, on, or after the Cut-off Date

by the applicable Servicer in the performance of its servicing obligations in

connection with a default, delinquency or other unanticipated event, including,

but not limited to, the cost of (i) the preservation, restoration, inspection

and protection of a Mortgaged Property, (ii) any enforcement or judicial

proceedings, including foreclosures and litigation, in respect of a particular

Mortgage Loan, (iii) the management (including reasonable fees in connection

therewith) and liquidation of any REO Property, (iv) the performance of its

obligations under Sections 3.01, 3.09, 3.13 and 3.15. Servicing Advances also

include any reasonable "out-of-pocket" costs and expenses (including legal fees)

incurred by the applicable Servicer in connection with executing and recording

instruments of satisfaction, deeds of reconveyance or Assignments of Mortgage in

connection with any satisfaction or foreclosures in respect of any Mortgage Loan

to the extent not recovered from the Mortgagor or otherwise payable under this

Agreement and (v) obtaining or correcting any legal documentation required to be

included in the Mortgage Files and necessary for the applicable Servicer to

perform its obligations under this Agreement. No Servicer shall be required to

make any Nonrecoverable Servicing Advances.

Servicing Fee: With respect to each Servicer, each Mortgage Loan

serviced by such Servicer and any Distribution Date, an amount equal to the

product of (i) one-twelfth of the Servicing Fee Rate and (ii) the Stated

Principal Balance of such Mortgage Loan as of the first day of the calendar

month preceding the month in which such Distribution Date occurs. Such fee shall

be payable monthly, and shall be pro rated for any portion of a month during

which the Mortgage Loan is serviced by such Servicer under this Agreement. The

Servicing Fee is payable solely from the interest portion (including recoveries

with respect to interest from Liquidation Proceeds, Insurance Proceeds,

Condemnation Proceeds and proceeds received with respect to REO Properties, to

the extent permitted by Section 3.11) of such Scheduled Payment collected by

such Servicer or as otherwise provided under Section 3.11.

Servicing Fee Rate: With respect to each Mortgage Loan, 0.50% per

annum.

Servicing File: With respect to each Mortgage Loan, the file

retained by the applicable Servicer consisting of originals or copies of all

documents in the Mortgage File which are not delivered to the Trustee in the

Custodial File and copies of the Mortgage Loan Documents set forth in Exhibit K

hereto.

Servicing Officer: Any officer of any Servicer involved in, or

responsible for, the administration and servicing of the Mortgage Loans whose

name and facsimile signature appear on a list of servicing officers furnished to

the Trustee by such Servicer on the Closing Date pursuant to this Agreement, as

such list may from time to time be amended.

Servicing Transfer Costs: All reasonable out-of-pocket costs and

expenses incurred by the Trustee in connection with the transfer of servicing

from a terminated Servicer, including, without limitation, any such 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 (or any successor Servicer appointed pursuant to

Section 7.02) to service the Mortgage Loans properly and effectively.

Servicing Transfer Date: On or about April 1, 2005.

Similar Law: As defined in Section 5.02(b).

60+ Day Delinquent Mortgage Loan: Each Mortgage Loan with respect to

which any portion of a Scheduled Payment is, as of the last day of the prior Due

Period, two months or more past due (without giving effect to any grace period),

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

which the Mortgagor has filed for bankruptcy.

Specified Overcollateralized Amount: Prior to the Stepdown Date, an

amount equal to 2.20% of the Cut-off Date Pool Principal Balance. On and after

the Stepdown Date, an amount equal to 4.40% of the aggregate Stated Principal

Balance of the Mortgage Loans for such Distribution Date, subject, until the

Class Certificate Balance of each Class of Principal Certificates has been

reduced to zero, to a minimum amount equal to the Overcollateralization Floor;

provided, however, that if, on any Distribution Date, a Trigger Event has

occurred, the Specified Overcollateralized Amount shall not be reduced to the

applicable percentage of the then current aggregate Stated Principal Balance of

the Mortgage Loans until the Distribution Date on which a Trigger Event is no

longer occurring; provided, further, that when the Class Certificate Balance of

each Class of Principal Certificates has been reduced to zero, the Specified

Overcollateralized Amount will thereafter equal zero.

Standard & Poor's: Standard & Poor's Ratings Services, a division of

The McGraw-Hill Companies, Inc., and its successors in interest. If Standard &

Poor's is designated as a Rating Agency in the Preliminary Statement, for

purposes of Section 10.05(b) the address for notices to Standard & Poor's shall

be Standard & Poor's, 55 Water Street, New York, New York 10041, Attention:

Residential Mortgage Surveillance Group - GSAMP Trust 2005-HE2, or such other

address as Standard & Poor's may hereafter furnish to the Depositor, the

Servicers, the Custodian and the Trustee.

Standard & Poor's Glossary: Version 5.6 of the Standard & Poor's

LEVELS(R) Glossary.

Start-up Day: As defined in Section 2.06.

Stated Principal Balance: As to each Mortgage Loan and as of any

date of determination, (i) the principal balance of the Mortgage Loan at the

Cut-off Date after giving effect to payments of principal due on or before such

date, minus (ii) all amounts previously remitted to the Trustee with respect to

the related Mortgage Loan representing payments or recoveries of principal

including advances in respect of scheduled payments of principal. For purposes

of any Distribution Date, the Stated Principal Balance of any Mortgage Loan will

give effect to any scheduled payments of principal received by the related

Servicer on or prior to the related Determination Date or advanced by the

related Servicer for the related Remittance Date and any unscheduled principal

payments and other unscheduled principal collections received during the related

Prepayment Period, and the Stated Principal Balance of any Mortgage Loan that

has prepaid in full or has become a Liquidated Mortgage Loan during the related

Prepayment Period shall be zero.

Stepdown Date: The earlier to occur of (a) the date on which the

aggregate Class Certificate Balances of the Class A Certificates have been

reduced to zero, and (b) the later to occur of (i) the Distribution Date in

April 2008, and (ii) the first Distribution Date on which the Senior Enhancement

Percentage is greater than or equal to the Senior Specified Enhancement

Percentage.

Subordinated Certificates: As specified in the Preliminary

Statement.

Subsequent Recoveries: Amounts received with respect to any

Liquidated Mortgage Loan after it has become a Liquidated Mortgage Loan.

Subservicer: As defined in Section 3.02(a).

Subservicing Account: As defined in Section 3.08.

Subservicing Agreements: As defined in Section 3.02(a).

Substitute Mortgage Loan: A "Qualified Substitute Mortgage Loan" as

that term is defined in the Representations and Warranties Agreement.

Substitution Adjustment Amount: Any amount to be paid in connection

with a Substitute Mortgage Loan pursuant to fourth full paragraph of Section 3

of the Representations and Warranties Agreement, and any additional amounts

required to be paid by the Purchaser in connection with such a substitution.

Supplemental Interest Trust: The corpus of a trust created pursuant

to Section 4.06 of this Agreement, consisting of the Interest Rate Swap

Agreement, the Class IO Interest and the right to receive Class IO Shortfalls,

subject to the obligation to pay amounts specified in Section

4.06.

Swap LIBOR: With respect to any Distribution Date (and the related

Interest Accrual Period), the product of (i) USD-LIBOR-BBA (as used in the

Interest Swap Agreement), (ii) two, and (iii) the quotient of (a) the actual

number of days in the Interest Accrual Period for the Principal Certificates

divided by (b) 30.

Swap Provider: Goldman Sachs Mitsui Marine Derivative Products,

L.P., a Delaware limited partnership, and its successors in interest.

Swap Termination Payment: Any payment payable by the Trust or the

Swap Provider upon termination of the Interest Rate Swap Agreement as a result

of an Event of Default (as defined in the Interest Rate Swap Agreement) or a

Termination Event (as defined in the Interest Rate Swap Agreement).

Tax Matters Person: The Holder of the (i) Class R-2 and (ii) Class

R-1 Certificates designated as "tax matters person" of (i) Pooling-Tier REMIC-1,

and (ii) Pooling-Tier REMIC 2, the Lower-Tier REMIC and the Upper-Tier REMIC,

respectively, in the manner provided under Treasury Regulations Section

1.860F-4(d) and Treasury Regulations Section 301.6231(a)(7)-1.

Tax Service Contract: As defined in Section 3.09(a).

Telerate Page 3750: The display page currently so designated on the

Bridge Telerate Service (or such other page as may replace that page on that

service for displaying comparable rates or prices).

Termination Price: As defined in Section 9.01.

30 Day Delinquency: The failure of the Mortgagor to make any

Scheduled Payment due under the Mortgage Note on or prior to the date which is

30 days after such payment's Due Date.

Total Monthly Excess Spread: As to any Distribution Date, an amount

equal to the excess if any, of (i) the interest collected on the Mortgage Loans

received by the Servicers on or prior to the related Determination Date or

advanced by the Servicers for the related Remittance Date (net of Expense Fees)

and plus any Net Swap Receipts and less any Net Swap Payments for such

Distribution Date, over (ii) the sum of the interest payable to the Principal

Certificates on such Distribution Date pursuant to Section 4.02(a)(i).

Transfer: Any direct or indirect transfer or sale of any Ownership

Interest in a Residual Certificate.

Transfer Affidavit: As defined in Section 5.02(c).

Transferor Certificate: As defined in Section 5.02(b).

Trigger Event: With respect to any Distribution Date, a Trigger

Event exists if (i) the quotient (expressed as a percentage) of (1) the rolling

three month average of the aggregate unpaid principal balance of 60+ Day

Delinquent Mortgage Loans, divided by (2) the aggregate unpaid principal balance

of the Mortgage Loans as of the last day of the related Due Period, equals or

exceeds 36.00% of the Senior Enhancement Percentage as of the last day of the

prior Due Period or (ii) the quotient (expressed as a percentage) of (x) the

aggregate amount of Realized Losses incurred since the Cut-off Date through the

last day of the related Prepayment Period divided by (y) the Cut-off Date Pool

Principal Balance, exceeds the applicable percentages set forth below with

respect to such Distribution Date:

Distribution Date Occurring In Loss Percentage

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

April 2008 through March 2009 3.750% for the first month, plus an

additional 1/12th of 2.000% for

each month thereafter (e.g.,

approximately 3.917% in May 2008)

April 2009 through March 2010 5.750% for the first month, plus an

additional 1/12th of 1.750% for

each month thereafter (e.g.,

approximately 5.896% in May 2009)

April 2010 through March 2011 7.500% for the first month, plus an

additional 1/12th of 0.500% for

each month thereafter (e.g.,

approximately 7.542% in May 2010)

April 2011 and thereafter 8.000%

Trust: The express trust created hereunder in Section 2.01(c).

Trust Fund: The corpus of the trust created hereunder consisting of

(i) the Mortgage Loans and all interest and principal received on or with

respect thereto after the related Cut-off Date, other than such amounts which

were due on the Mortgage Loans on or before the related Cut-off Date; (ii) the

Collection Account, the Excess Reserve Fund Account, the Distribution Account,

and all amounts deposited therein pursuant to the applicable provisions of this

Agreement; (iii) property that secured a Mortgage Loan and has been acquired by

foreclosure, deed-in-lieu of foreclosure or otherwise; (iv) the Interest Rate

Swap Agreement; (v) the Interim Servicing Agreements, (solely insofar as the

Interim Servicing Agreements relate to the Mortgage Loans); (vi) the Depositor's

rights under the Representations and Warranties Agreement; (vii) the

Supplemental Interest Trust; and (viii) all proceeds of the conversion,

voluntary or involuntary, of any of the foregoing.

Trust REMIC: Any of Pooling-Tier REMIC-1, Pooling-Tier REMIC 2, the

Lower-Tier REMIC or the Upper-Tier REMIC, as applicable.

Trustee: Deutsche Bank National Trust Company, and its successors in

interest and, if a successor trustee is appointed hereunder, such successor.

Trustee Fee: As to each Mortgage Loan and any Distribution Date, an

amount equal to one month's interest at the related Trustee Fee Rate on the

Stated Principal Balance of such Mortgage Loan as of the preceding Distribution

Date (or as of the Closing Date in the case of the first Distribution Date) or,

in the event of any payment of interest which accompanies a Principal Prepayment

in Full made by the Mortgagor, interest at the Trustee Fee Rate on the Stated

Principal Balance of such Mortgage Loan for the period covered by such payment

of interest.

Trustee Fee Rate: With respect to each Mortgage Loan, 0.0063% per

annum.

Trustee Float Period: With respect to any Distribution Date and the

related amounts in the Distribution Account, the period commencing on the

Business Day immediately preceding such Distribution Date and ending on such

Distribution Date.

U.S. Person: (i) A citizen or resident of the United States; (ii) a

corporation (or entity treated as a corporation for tax purposes) created or

organized in the United States or under the laws of the United States or of any

State thereof, including, for this purpose, the District of Columbia; (iii) a

partnership (or entity treated as a partnership for tax purposes) organized in

the United States or under the laws of the United States or of any state

thereof, including, for this purpose, the District of Columbia (unless provided

otherwise by future Treasury regulations); (iv) an estate whose income is

includible in gross income for United States income tax purposes regardless of

its source; or (v) a trust, if a court within the United States is able to

exercise primary supervision over the administration of the trust and one or

more U.S. Persons have authority to control all substantial decisions of the

trust. Notwithstanding the last clause of the preceding sentence, to the extent

provided in Treasury regulations, certain trusts in existence on August 20,

1996, and treated as U.S. Persons prior to such date, may elect to continue to

be U.S. Persons.

Underwriters' Exemption: Any exemption listed in footnote 1 of, and

amended by, Prohibited Transaction Exemption 2002-41, 67 Fed. Reg. 54487 (2002),

or any successor exemption.

Underwriting Guidelines: The underwriting guidelines attached to the

applicable Purchase Agreement.

Unpaid Interest Amounts: As of any Distribution Date and any Class

of Certificates, the sum of (a) the portion of the Accrued Certificate Interest

Distribution Amount from prior Distribution Dates remaining unpaid immediately

prior to the current Distribution Date and (b) interest on such unpaid amount in

clause (a) at the applicable Pass-Through Rate (to the extent permitted by

applicable law).

Upper-Tier Carry Forward Amount: With respect to each Class of

Principal Certificates, as of any Distribution Date, the sum of (A) if on such

Distribution Date the Upper-Tier Interest Rate for the Class of Corresponding

Upper-Tier REMIC Regular Interest is based upon the Upper-Tier REMIC WAC Rate,

the excess, if any, of (i) the amount of interest such Class of Upper-Tier

Regular Interest would otherwise be entitled to receive on such Distribution

Date had such Upper-Tier REMIC Regular Interest not been subject to the

Upper-Tier REMIC WAC Rate, over (ii) the amount of interest payable on such

Class of Certificates on such Distribution Date taking into account the

Upper-Tier REMIC WAC Rate and (B) the Upper-Tier Carry Forward Amount for such

Class of Certificates for all previous Distribution Dates not previously paid,

together with interest thereon at a rate equal to the applicable Upper-Tier

Interest Rate for such Class of Certificates for such Distribution Date, without

giving effect to the Upper-Tier REMIC WAC Rate.

Upper-Tier Interest Rate: As described in the Preliminary Statement.

Upper-Tier Regular Interest: As described in the Preliminary

Statement.

Upper-Tier REMIC: As described in the Preliminary Statement.

Upper-Tier REMIC WAC Rate: For any Distribution Date, the weighted

average of the Lower-Tier Interest Rates on the Lower-Tier Regular Interests

(other than the Class LT-IO Interest) as of the first day of the related

Interest Accrual Period, weighted on the basis of the Lower-Tier Principal

Amounts of such Lower-Tier Regular Interests as of the first day of the related

Interest Accrual Period.

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 Class X

Certificates, if any (such Voting Rights to be allocated among the holders of

Certificates of each such Class in accordance with their respective Percentage

Interests), (b) 1% of all Voting Rights shall be allocated to the Class P

Certificates, if any, and (c) 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.

WAC Cap: With respect to the Mortgage Loans as of any Distribution

Date, a per annum rate equal to (a) the weighted average of the Adjusted Net

Mortgage Interest Rates then in effect on the beginning of the related Due

Period on the Mortgage Loans, plus any Net Swap Receipts and less any Net Swap

Payments for such Distribution Date, in each case converted to a per annum rate

on the Mortgage Loans calculated on the basis of the actual number of days in

the related Interest Accrual Period and a 360-day year. In the case of the Class

B-4 Certificates, the WAC Cap will be converted to a rate calculated on the

basis of a 360-day year with 30 days in each Interest Accrual Period.

ARTICLE II

CONVEYANCE OF MORTGAGE LOANS;

REPRESENTATIONS AND WARRANTIES

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 for the benefit of the

Certificateholders, without recourse, all the right, title and interest of the

Depositor in and to the Trust Fund, and the Trustee, on behalf of the Trust,

hereby accepts the Trust Fund.

(b) In connection with the transfer and assignment of each Mortgage

Loan, the Depositor has delivered or caused to be delivered to the Custodian,

with respect to the Mandalay Mortgage Loans and the Conduit Mortgage Loans, and

the Trustee, with respect to the Accredited Mortgage Loans, the Acoustic

Mortgage Loans and the First NLC Mortgage Loans, for the benefit of the

Certificateholders the following documents or instruments with respect to each

Mortgage Loan so assigned:

(i) the original Mortgage Note bearing all intervening endorsements

endorsed "Pay to the order of _____________, without recourse" and signed

in the name of the last endorsee. To the extent that there is no room on

the face of any Mortgage Note for an endorsement, the endorsement may be

contained on an allonge, if state law so allows and the Trustee is so

advised by the Depositor that state law so allows;

(ii) except with respect to the Mandalay Mortgage Loans and the

Conduit Mortgage Loans, the original of any guarantee executed in

connection with the Mortgage Note;

(iii) (A) with respect to the Accredited Mortgage Loans, the

Acoustic Mortgage Loans and the First NLC Mortgage Loans, the original

Mortgage with evidence of recording thereon. If in connection with any

Mortgage Loan, the applicable Original Loan Seller, cannot deliver or

cause to be delivered the original Mortgage with evidence of recording

thereon on or prior to the Closing Date because of a delay caused by the

public recording office where such Mortgage has been delivered for

recordation or because such Mortgage has been lost or because such public

recording office retains the original recorded Mortgage, the applicable

Original Loan Seller, (to the extent that it has not previously delivered

the same to the Purchaser or the Trustee) shall deliver or cause to be

delivered to the Trustee, a photocopy of such Mortgage, together with (i)

in the case of a delay caused by the public recording office, an officer's

certificate of (or certified by) the applicable Original Loan Seller (or

certified by the title company, escrow agent, or closing attorney) stating

that such Mortgage has been dispatched to the appropriate public recording

office for recordation and that the original recorded Mortgage or a copy

of such Mortgage certified by such public recording office to be a true

and complete copy of the original recorded Mortgage will be promptly

delivered to the Trustee upon receipt thereof by the applicable Original

Loan Seller; or (ii) in the case of a Mortgage where a public recording

office retains the original recorded Mortgage or in the case where a

Mortgage is lost after recordation in a public recording office, a copy of

such Mortgage certified by such public recording office to be a true and

complete copy of the original recorded Mortgage;

(B) with respect to the Mandalay Mortgage Loans and the

Conduit Mortgage Loans, the original Mortgage with evidence of

recording thereon. If in connection with any Mortgage Loan, the

applicable Original Loan Seller, cannot deliver or cause to be

delivered the original Mortgage with evidence of recording thereon

on or prior to the Closing Date because of a delay caused by the

public recording office where such Mortgage has been delivered for

recordation or because such Mortgage has been lost or because such

public recording office retains the original recorded Mortgage, the

applicable Original Loan Seller, (to the extent that it has not

previously delivered the same to the Purchaser or the Custodian)

shall deliver or cause to be delivered to the Custodian, a photocopy

of such Mortgage, together with (i) in the case of a delay caused by

the public recording office, an officer's certificate of (or

certified by) the applicable Original Loan Seller (or certified by

the title company, escrow agent, or closing attorney) stating that

such Mortgage has been dispatched to the appropriate public

recording office for recordation and that the original recorded

Mortgage or a copy of such Mortgage certified by such public

recording office to be a true and complete copy of the original

recorded Mortgage will be promptly delivered to the Custodian upon

receipt thereof by the applicable Original Loan Seller; or (ii) in

the case of a Mortgage where a public recording office retains the

original recorded Mortgage or in the case where a Mortgage is lost

after recordation in a public recording office, a copy of such

Mortgage certified by such public recording office to be a true and

complete copy of the original recorded Mortgage;

(iv) the originals of all assumption, modification, consolidation or

extension agreements, (if provided), with evidence of recording thereon or

a certified true copy of such agreement submitted for recording;

(v) except with respect to each MERS Designated Mortgage Loan, the

original Assignment of Mortgage for each Mortgage Loan endorsed in blank

and in recordable form;

(vi) (A) with respect to the Accredited Mortgage Loans, the Acoustic

Mortgage Loans and the First NLC Mortgage Loans, the originals of all

intervening Assignments of Mortgage (if any) evidencing a complete chain

of assignment from the applicable originator (or MERS with respect to each

MERS Designated Mortgage Loan) to the last endorsee with evidence of

recording thereon, or if any such intervening assignment has not been

returned from the applicable recording office or has been lost or if such

public recording office retains the original recorded Assignments of

Mortgage, the applicable Original Loan Seller (to the extent that it has

not previously delivered the same to the Purchaser or the Trustee) shall

deliver or cause to be delivered to the Trustee, a photocopy of such

intervening assignment, together with (A) in the case of a delay caused by

the public recording office, an officer's certificate of (or certified by)

the applicable Original Loan Seller (or certified by the title company,

escrow agent, or closing attorney) stating that such intervening

Assignment of Mortgage has been dispatched to the appropriate public

recording office for recordation and that such original recorded

intervening Assignment of Mortgage or a copy of such intervening

Assignment of Mortgage certified by the appropriate public recording

office to be a true and complete copy of the original recorded intervening

assignment of mortgage will be promptly delivered to the Trustee upon

receipt thereof by the applicable Original Loan Seller; or (B) in the case

of an intervening assignment where a public recording office retains the

original recorded intervening assignment or in the case where an

intervening assignment is lost after recordation in a public recording

office, a copy of such intervening assignment certified by such public

recording office to be a true and complete copy of the original recorded

intervening assignment;

(B) with respect to the Mandalay Mortgage Loans and the

Conduit Mortgage Loans, the originals of all intervening Assignments

of Mortgage (if any) evidencing a complete chain of assignment from

the applicable originator (or MERS with respect to each MERS

Designated Mortgage Loan) to the last endorsee with evidence of

recording thereon, or if any such intervening assignment has not

been returned from the applicable recording office or has been lost

or if such public recording office retains the original recorded

Assignments of Mortgage, the applicable Original Loan Seller (to the

extent that it has not previously delivered the same to the

Purchaser or the Trustee) shall deliver or cause to be delivered to

the Custodian, a photocopy of such intervening assignment, together

with (A) in the case of a delay caused by the public recording

office, an officer's certificate of (or certified by) the applicable

Original Loan Seller (or certified by the title company, escrow

agent, or closing attorney) stating that such intervening Assignment

of Mortgage has been dispatched to the appropriate public recording

office for recordation and that such original recorded intervening

Assignment of Mortgage or a copy of such intervening Assignment of

Mortgage certified by the appropriate public recording office to be

a true and complete copy of the original recorded intervening

assignment of mortgage will be promptly delivered to the Custodian

upon receipt thereof by the applicable Original Loan Seller; or (B)

in the case of an intervening assignment where a public recording

office retains the original recorded intervening assignment or in

the case where an intervening assignment is lost after recordation

in a public recording office, a copy of such intervening assignment

certified by such public recording office to be a true and complete

copy of the original recorded intervening assignment;

(vii) the original or duplicate lender's title policy and any riders

thereto or, any one of an original title binder, an original or copy of

the preliminary title report or an original or copy of the title

commitment, and if, copies then certified by the title company; and

(viii) a security agreement, chattel mortgage or equivalent document

executed in connection with the Mortgage (if provided).

The Depositor shall use reasonable efforts to assist the Custodian

and the Trustee, as applicable, and the applicable Servicer in enforcing the

obligations of the Purchaser under the Representations and Warranties Agreement,

and the obligations of Acoustic and First NLC under their respective Interim

Servicing Agreements.

Each Mortgage Loan for which a Mortgage Note is missing shall be

evidenced by a lost note affidavit as of the Closing Date. In the event one or

more lost note affidavits are provided to cover multiple missing Mortgage Notes

on the Closing Date, the Depositor shall use reasonable efforts to cause the

Purchaser to deliver to the Custodian or the Trustee, as applicable, the

applicable individual lost note affidavits within ten (10) Business Days of the

Closing Date. If the applicable Original Loan Seller fails to deliver the

required individual lost note affidavits within the specified period of time,

the Custodian or the Trustee, as applicable, shall notify the Purchaser to take

such remedial actions, including, without limitation, the repurchase by the

Purchaser of such Mortgage Loan within 60 days of the Closing Date with respect

to any Accredited Mortgage Loan, any Acoustic Mortgage Loan or First NLC

Mortgage Loan, or within 180 days of the Closing Date with respect to any

Mandalay Mortgage Loan or any Conduit Mortgage Loan.

The Depositor shall use reasonable efforts to cause the Purchaser to

deliver to the Custodian or the Trustee, as applicable, the applicable recorded

document promptly upon receipt from the respective recording office but in no

event later than 180 days from the Closing Date.

If any Mortgage has been recorded in the name of Mortgage Electronic

Registration System, 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 applicable Servicer shall take all reasonable actions as are necessary at

the expense of the Depositor to cause the Trust to be shown as the owner of the

related Mortgage Loan on the records of MERS for the purpose of the system of

recording transfers of beneficial ownership of mortgages maintained by MERS.

The Depositor shall use reasonable efforts to cause the Purchaser to

forward to the Custodian or the Trustee, as applicable, additional documents

evidencing an assumption, modification, consolidation or extension of a Mortgage

Loan approved by the applicable Original Loan Seller in accordance with the

terms of the applicable Purchase Agreement. All such mortgage documents held by

the Custodian or the Trustee, as applicable, as to each Mortgage Loan shall

constitute the "Custodial File."

On or prior to the Closing Date, the Depositor shall use reasonable

efforts to cause the Purchaser to deliver to the Custodian or the Trustee, as

applicable, Assignments of Mortgages, in blank, for each applicable Mortgage

Loan (except with respect to each MERS Designated Mortgage Loan). The Depositor

shall use reasonable efforts to cause the Purchaser to cause the Assignments of

Mortgage with completed recording information to be provided to the related

Servicer in a reasonably acceptable manner. No later than thirty (30) Business

Days following the later of the Closing Date and the date of receipt by the

Depositor of the fully completed Assignments of Mortgages in recordable form,

the Depositor shall promptly submit or cause to be submitted for recording, at

the expense of the Purchaser, at no expense to the Trust Fund, the Custodian,

the Trustee or the Depositor in the appropriate public office for real property

records, each Assignment of Mortgage referred to in Section 2.01(b)(v).

Notwithstanding the foregoing, however, for administrative convenience and

facilitation of servicing and to reduce closing costs, the Assignments of

Mortgage shall not be required to be completed and submitted for recording with

respect to any Mortgage Loan (i) if the Trustee and each Rating Agency has

received an opinion of counsel, satisfactory in form and substance to the

Trustee and each Rating Agency, to the effect that the recordation of such

Assignments of Mortgage in any specific jurisdiction is not necessary to protect

the Trustee's interest in the related Mortgage Note or (ii) if such Mortgage

Loan is a MERS Designated Mortgage Loan. If the Assignment of Mortgage is to be

recorded, the Depositor shall use reasonable efforts to cause the Purchaser to

assign the Mortgage at the Purchaser's expense to "Deutsche Bank National Trust

Company, as trustee under the Pooling and Servicing Agreement dated as of March

1, 2005, GSAMP Trust 2005-HE2." In the event that any such assignment is lost or

returned unrecorded because of a defect therein with respect to any Mortgage

Loan, and such defect is not cured, the Trustee shall cause the Purchaser to

repurchase such Mortgage Loan pursuant to the Representations and Warranties

Agreement.

On or prior to the Closing Date, the Depositor shall deliver to the

Custodian or the Trustee, as applicable, and each Servicer a copy of the Data

Tape Information in electronic, machine readable medium in a form mutually

acceptable to the Depositor, each Servicer, the Custodian and the Trustee.

Within ten (10) Business Days of the Closing Date, the Depositor shall deliver a

copy of the complete Mortgage Loan Schedule to the Custodian, the Trustee and

each Servicer, and the Custodian and the Trustee shall promptly upon receipt of

the Mortgage Loan Schedule (or any other mortgage loan schedules received by the

Custodian or the Trustee from the Depositor) inform the Depositor of receipt

thereof.

In the event, with respect to any Mortgage Loan, that such original

or copy of any document submitted for recordation to the appropriate public

recording office is not so delivered to the Custodian or the Trustee, as

applicable, within 90 days following the applicable Original Purchase Date, and

in the event that the Purchaser does not cause such failure to be cured within

60 days of discovery of receipt of written notification of such failure from the

Depositor, the related Mortgage Loan shall, upon the request of the Depositor,

be repurchased by the Purchaser pursuant to the Representations and Warranties

Agreement, at the price and in the manner specified in Section 2.03. The

foregoing repurchase remedy shall not apply in the event that the Purchaser

cannot deliver such original or copy of any document submitted for recordation

to the appropriate public recording office within the specified period due to a

delay caused by the recording office in the applicable jurisdiction; provided,

that the Purchaser shall instead deliver a recording receipt of such recording

office or, if such recording receipt is not available, an officer's certificate

of an officer of the Purchaser confirming that such document has been accepted

for recording.

Notwithstanding anything to the contrary contained in this Section

2.01, in those instances where the public recording office retains or loses the

original Mortgage or assignment after it has been recorded, the obligations of

the Purchaser shall be deemed to have been satisfied upon delivery by the

Purchaser to the Custodian or the Trustee, as applicable, prior to the Closing

Date of a copy of such Mortgage or assignment, as the case may be, certified

(such certification to be an original thereof) by the public recording office to

be a true and complete copy of the recorded original thereof.

(c) The Depositor does hereby establish, pursuant to the further

provisions of this Agreement and the laws of the State of New York, an express

trust (the "Trust") to be known, for convenience, as "GSAMP Trust 2005-HE2" and

Deutsche Bank National Trust Company is hereby appointed as Trustee in

accordance with the provisions of this Agreement.

(d) The Trust shall have the capacity, power and authority, and the

Trustee on behalf of the Trust is hereby authorized, to accept the sale,

transfer, assignment, set over and conveyance by the Depositor to the Trust of

all the right, title and interest of the Depositor in and to the Trust Fund

(including, without limitation, the Mortgage Loans and the Interest Rate Swap

Agreement) pursuant to Section 2.01(a). The parties hereby acknowledge and agree

that the execution and delivery of the Interest Rate Swap Agreement by the

Trustee on behalf of the Trust were authorized and are hereby ratified and

confirmed.

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

Custodian and the Trustee, as applicable, acknowledge receipt of the documents

identified in the Initial Certification in the form annexed hereto as Exhibit E,

and the Trustee declares that the Custodian, on the Trustee's behalf, holds and

will hold such documents and the other documents delivered to them pursuant to

Section 2.01, and that the Trustee holds or will hold such other assets as are

included in the Trust Fund, in trust for the exclusive use and benefit of all

present and future Certificateholders. The Custodian and the Trustee, as

applicable, acknowledge that they will maintain possession of the related

Mortgage Notes in the States of Texas and California, respectively, unless

otherwise permitted by the Rating Agencies.

Prior to and as a condition to the Closing, the Custodian and the

Trustee shall each deliver via facsimile (with original to follow the next

Business Day) to the Depositor and each Servicer an Initial Certification prior

to the Closing Date, or as the Depositor agrees to, on the Closing Date,

certifying receipt of a Mortgage Note and Assignment of Mortgage for each

Mortgage Loan with any exceptions thereon. Neither the Custodian nor the Trustee

shall be responsible to verify the validity, sufficiency or genuineness of any

document in any Custodial File.

On the Closing Date, the Custodian and the Trustee shall ascertain

that all documents required to be reviewed by them are in their possession, and

shall deliver to the Depositor and the applicable Servicer an Initial

Certification, in the form annexed hereto as Exhibit E, and shall deliver to the

Depositor and the applicable Servicer Document Certification and Exception

Report, in the form annexed hereto as Exhibit F, within 90 days after the

Closing Date to the effect that, as to each Mortgage Loan listed in the Mortgage

Loan Schedule (other than any Mortgage Loan paid in full or any Mortgage Loan

specifically identified in such certification as an exception and not covered by

such certification): (i) all documents required to be reviewed by it are in its

possession; (ii) such documents have been reviewed by it and appear regular on

their face and relate to such Mortgage Loan; (iii) based on its examination and

only as to the foregoing documents, the information set forth in items (1), (2)

and (13) of the Mortgage Loan Schedule and items (1), (2) and (13) of the Data

Tape Information respecting such Mortgage Loan is correct; and (iv) each

Mortgage Note has been endorsed as provided in Section 2.01 of this Agreement.

Neither the Custodian nor the Trustee shall be responsible to verify the

validity, sufficiency or genuineness of any document in any Custodial File.

The Custodian and the Trustee, as applicable, shall retain

possession and custody of each Custodial File in accordance with and subject to

the terms and conditions set forth herein. Each Servicer shall promptly deliver

to the Custodian or the Trustee, as applicable, upon the execution or receipt

thereof, the originals of such other documents or instruments constituting the

Custodial File as come into the possession of such Servicer from time to time.

The Depositor shall use reasonable efforts to cause the Purchaser to

deliver to the applicable Servicer copies of all trailing documents required to

be included in the Custodial File at the same time the original or certified

copies thereof are delivered to the Custodian or the Trustee, as applicable,

including but not limited to such documents as the title insurance policy and

any other Mortgage Loan documents upon return from the public recording office.

The Depositor shall use reasonable efforts to cause the Purchaser to deliver, at

the Purchaser's expense, to the related Servicer and in no event shall the

related Servicer be responsible for such expense.

Section 2.03 Representations, Warranties and Covenants of Each

Servicer and the Custodian. (a) Countrywide hereby makes the representations and

warranties set forth in Schedule II hereto to the Depositor, the Custodian and

the Trustee as of the Closing Date. JPMorgan, hereby makes the representations

and warranties set forth in Schedule III hereto to the Depositor and the Trustee

as of the Closing Date. The Custodian hereby makes the representations and

warranties set forth in Schedule IV hereto to the Depositor, Countrywide and the

Trustee as of the Closing Date.

(b) It is understood and agreed by the Servicers and the Custodian

that the representations and warranties set forth in this Section 2.03 shall

survive the transfer of the Mortgage Loans by the Depositor to the Trustee, and

shall inure to the benefit of the Depositor and the Trustee notwithstanding any

restrictive or qualified endorsement on any Mortgage Note or Assignment of

Mortgage or the examination or failure to examine any Mortgage File. Upon

discovery by any of the Depositor, Trustee, or any Servicer of a breach of any

of the foregoing representations and warranties, the party discovering such

breach shall give prompt written notice to the other; provided that a Servicer

need not give notice to the other Servicer.

(c) [Reserved]

(d) [Reserved]

(e) In connection with any repurchase or substitution of a Mortgage

Loan pursuant to this Section 2.03, Section 2.07 or Section 2.08, the applicable

Servicer shall, based on information provided by the Purchaser, amend the

Mortgage Loan Schedule for the benefit of the Certificateholders to reflect the

removal of such Deleted Mortgage Loan and the substitution of the Substitute

Mortgage Loan or Loans and the applicable Servicer shall deliver the amended

Mortgage Loan Schedule to the Custodian or the Trustee, as applicable. Upon any

such repurchase or any substitution and the deposit to the Collection Account of

any Substitution Adjustment Amount, the Custodian or the Trustee, as applicable,

shall release the Mortgage File held for the benefit of the Certificateholders

relating to such Deleted Mortgage Loan to the Purchaser, and shall execute and

deliver at the direction of the Purchaser such instruments of transfer or

assignment prepared by the Purchaser in each case without recourse, as shall be

necessary to vest title in the Purchaser or its designee, the Trustee's interest

in any Deleted Mortgage Loan substituted for pursuant to this Section 2.03.

(f) [Reserved]

(g) For any month in which the Purchaser substitutes one or more

Substitute Mortgage Loans for one or more Deleted Mortgage Loans, the related

Servicer will determine the amount (if any) by which the aggregate unpaid

principal balance of all such Substitute Mortgage Loans as of the date of

substitution is less than the aggregate Stated Principal Balance of all such

Deleted Mortgage Loans (after application of the scheduled principal portion of

the Scheduled Payments due in the Due Period of substitution). The Depositor

shall use reasonable efforts to cause the Purchaser to remit to the applicable

Servicer for deposit into the related Collection Account on or before the next

Remittance Date any Substitution Adjustment Amount.

(h) In the event that a Mortgage Loan shall have been repurchased

pursuant to the Representations and Warranties Agreement, the Repurchase Price

thereof shall be deposited in the related Collection Account by the applicable

Servicer pursuant to Section 3.10 on or before the next Remittance Date and upon

such deposit of the Repurchase Price, and receipt of a Request for Release in

the form of Exhibit J hereto, the Custodian or the Trustee, as applicable, shall

release the related Custodial File held for the benefit of the

Certificateholders to such Person as directed by the applicable Servicer, and

the Custodian or the Trustee, as applicable, shall execute and deliver at such

Person's direction such instruments of transfer or assignment prepared by such

Person, in each case without recourse, as shall be necessary to transfer title

from the Trustee. It is understood and agreed that the obligation under this

Agreement of any Person to cure, repurchase or replace any Mortgage Loan as to

which a breach has occurred and is continuing and satisfaction of any related

indemnification obligations shall constitute the sole remedy against such

Persons respecting such breach available to Certificateholders, the Depositor,

the applicable Servicer, the Custodian or the Trustee on their behalf.

The representations and warranties made pursuant to this Section

2.03 shall survive delivery of the respective Custodial Files to the Custodian

or the Trustee, as the case may be, for the benefit of the Certificateholders.

Section 2.04 [Reserved.]

Section 2.05 Execution and Delivery of Certificates. The Trustee

acknowledges the transfer and assignment to it of the Trust Fund and,

concurrently with such transfer and assignment, has executed and delivered to or

upon the order of the Depositor, the Certificates in authorized denominations

evidencing directly or indirectly the entire ownership of the Trust Fund. The

Trustee agrees to hold the Trust Fund and exercise the rights referred to above

for the benefit of all present and future Holders of the Certificates.

Section 2.06 REMIC Matters. The Preliminary Statement sets forth the

designations for federal income tax purposes of all interests created hereby.

The "Start-up Day" for purposes of the REMIC Provisions shall be the Closing

Date. The "latest possible maturity date" is the Distribution Date in March

2035, which is the Distribution Date in the month following the month in which

the latest maturity date of any Mortgage Loan occurs. Amounts distributable to

the Class X Certificates (prior to any reduction for any Basis Risk Payment),

exclusive of any amounts received from the Swap Provider, shall be deemed paid

from the Upper-Tier REMIC in respect of the Class X Interest to the Holders of

the Class X Certificates prior to distribution of any Basis Risk Payments to the

Principal Certificates.

For federal income tax purposes, any amount distributed on the

Principal Certificates on any Distribution Date in excess of the amount

distributable on their Corresponding Class of Upper-Tier Regular Interest on

such Distribution Date shall be treated as having been paid from the Excess

Reserve Fund Account or the Supplemental Interest Trust, as applicable, and any

amount distributable on such Corresponding Class of Upper-Tier Regular Interest

on such Distribution Date in excess of the amount distributable on the

Corresponding Class of Principal Certificates on such Distribution Date shall be

treated as having been paid to the Supplemental Interest Trust, all pursuant to

and as further provided in Section 8.15.

Section 2.07 Representations and Warranties of the Depositor. The

Depositor hereby represents, warrants and covenants to the Trustee and each

Servicer that as of the date of this Agreement or as of such date specifically

provided herein:

(a) The Depositor is a corporation duly organized, validly existing

and in good standing under the laws of the State of Delaware;

(b) The Depositor has the corporate power and authority to convey

the Mortgage Loans and to execute, deliver and perform, and to enter into and

consummate the transactions contemplated by, this Agreement;

(c) This Agreement has been duly and validly authorized, executed

and delivered by the Depositor, all requisite corporate action having been

taken, and, assuming the due authorization, execution and delivery hereof by the

other parties hereto, constitutes or will constitute the legal, valid and

binding agreement of the Depositor, enforceable against the Depositor in

accordance with its terms, except as such enforcement may be limited by

bankruptcy, insolvency, reorganization, moratorium or other similar laws

relating to or affecting the rights of creditors generally, and by general

equity principles (regardless of whether such enforcement is considered in a

proceeding in equity or at law);

(d) No consent, approval, authorization or order of or registration

or filing with, or notice to, any governmental authority or court is required

for the execution, delivery and performance of or compliance by the Depositor

with this Agreement or the consummation by the Depositor of any of the

transactions contemplated hereby, except as have been made on or prior to the

Closing Date;

(e) None of the execution and delivery of this Agreement, the

consummation of the transactions contemplated hereby or thereby, or the

fulfillment of or compliance with the terms and conditions of this Agreement,

(i) conflicts or will conflict with or results or will result in a breach of, or

constitutes or will constitute a default or results or will result in an

acceleration under (A) the charter or bylaws of the Depositor, or (B) of any

term, condition or provision of any material indenture, deed of trust, contract

or other agreement or instrument to which the Depositor or any of its

subsidiaries is a party or by which it or any of its subsidiaries is bound; (ii)

results or will result in a violation of any law, rule, regulation, order,

judgment or decree applicable to the Depositor of any court or governmental

authority having jurisdiction over the Depositor or its subsidiaries; or (iii)

results in the creation or imposition of any lien, charge or encumbrance which

would have a material adverse effect upon the Mortgage Loans or any documents or

instruments evidencing or securing the Mortgage Loans;

(f) There are no actions, suits or proceedings before or against or

investigations of, the Depositor pending, or to the knowledge of the Depositor,

threatened, before any court, administrative agency or other tribunal, and no

notice of any such action, which, in the Depositor's reasonable judgment, might

materially and adversely affect the performance by the Depositor of its

obligations under this Agreement, or the validity or enforceability of this

Agreement;

(g) The Depositor is not in default with respect to any order or

decree of any court or any order, regulation or demand of any federal, state,

municipal or governmental agency that may materially and adversely affect its

performance hereunder; and

(h) Immediately prior to the transfer and assignment by the

Depositor to the Trustee on the Closing Date, the Depositor had good title to,

and was the sole owner of each Mortgage Loan, free of any interest of any other

Person, and the Depositor has transferred all right, title and interest in each

Mortgage Loan to the Trustee. The transfer of each Mortgage Note and each

Mortgage as and in the manner contemplated by this Agreement is sufficient

either (i) fully to transfer to the Trustee, for the benefit of the

Certificateholders, all right, title, and interest of the Depositor thereto as

note holder and mortgagee or (ii) to grant to the Trustee, for the benefit of

the Certificateholders, the security interest referred to in Section 10.04, and

It is understood and agreed that the representations, warranties and

covenants set forth in this Section 2.07 shall survive delivery of the

respective Custodial Files to the Custodian or the Trustee, as the case may be,

and shall inure to the benefit of the Trustee.

Section 2.08 Enforcement of Purchaser Obligations. Upon discovery by

any of the parties hereto of a breach of a representation or warranty made by

the Purchaser pursuant to the Representations and Warranties Agreement, the

party discovering such breach shall give prompt written notice thereof to the

other parties to this Agreement and the Purchaser. The Trustee shall take such

action with respect to such breach under the Representations and Warranties

Agreement, as applicable, as may be necessary or appropriate to enforce the

rights of the Trust with respect thereto.

ARTICLE III

ADMINISTRATION AND SERVICING

OF MORTGAGE LOANS

Section 3.01 Servicers to Service Mortgage Loans. (a) For and on

behalf of the Certificateholders, each Servicer shall service and administer the

Mortgage Loans serviced by it in accordance with the terms of this Agreement and

the respective Mortgage Loans (provided, however that, prior to the Servicing

Transfer Date with respect to any Acoustic Mortgage Loans or First NLC Mortgage

Loans subject to an Interim Servicing Agreement, Acoustic or First NLC,

respectively, will service such Acoustic Mortgage Loans or First NLC Mortgage

Loans pursuant to the applicable Interim Servicing Agreement. From and after the

Servicing Transfer Date with respect to the Acoustic Mortgage Loans or such

First Mortgage Loans, Countrywide shall service such Mortgage Loans pursuant to

this Agreement), to the extent consistent with such terms, in compliance with

all applicable federal, state and local laws, and in the same manner in which it

services and administers similar mortgage loans for its own portfolio, giving

due consideration to customary and usual standards of practice of mortgage

lenders and loan servicers administering similar mortgage loans but without

regard to:

(i) any relationship that such Servicer, any Subservicer or any

Affiliate of such Servicer or any Subservicer may have with the related

Mortgagor;

(ii) the ownership or non-ownership of any Certificate by such

Servicer or any Affiliate of such Servicer;

(iii) such Servicer's obligation to make P&I Advances or Servicing

Advances; or

(iv) such Servicer's or any Subservicer's right to receive

compensation for its services hereunder or with respect to any particular

transaction.

To the extent consistent with the foregoing, each Servicer shall

seek to maximize the timely and complete recovery of principal and interest on

the related Mortgage Notes. Subject only to the above-described servicing

standards and the terms of this Agreement and of the respective Mortgage Loans,

each Servicer shall have full power and authority, acting alone or through

Subservicers as provided in Section 3.02, to do or cause to be done any and all

things in connection with such servicing and administration which it may deem

necessary or desirable. Without limiting the generality of the foregoing, the

related Servicer in its own name or in the name of a Subservicer is hereby

authorized and empowered by the Trustee when each Servicer believes it

appropriate in its best judgment in accordance with Accepted Servicing

Practices, to execute and deliver 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 related Mortgage Loans and the

Mortgaged Properties and to institute foreclosure proceedings or obtain a

deed-in-lieu of foreclosure so as to convert the ownership of such properties,

and to hold or cause to be held title to such properties, on behalf of the

Trustee and in the name of the Trust. Each Servicer shall service and administer

the related Mortgage Loans in accordance with applicable state and federal law

and shall provide to the Mortgagors any reports required to be provided to them

thereby. Each Servicer shall also comply in the performance of this Agreement

with all reasonable rules and requirements of each insurer under any standard

hazard insurance policy. Subject to Section 3.16, the Custodian and the Trustee,

as applicable, shall execute, at the written request of the applicable Servicer,

and furnish to the applicable Servicer and any Subservicer such documents as are

necessary or appropriate to enable the applicable Servicer or any Subservicer to

carry out their servicing and administrative duties hereunder, and the Custodian

and the Trustee hereby grant to each Servicer, and this Agreement shall

constitute, a power of attorney to carry out such duties including a power of

attorney to take title to Mortgaged Properties after foreclosure on behalf of

the Trustee and in the name of the Trust. The Trustee shall execute any power of

attorney furnished to it by the related Servicer in favor of such Servicer for

the purposes described herein to the extent necessary or desirable to enable

such Servicer to perform its duties hereunder. The Trustee shall not be liable

for the actions of any Servicer or any Subservicers under such powers of

attorney.

(b) Subject to Section 3.09(b), in accordance with the standards of

the preceding paragraph, each Servicer shall advance or cause to be advanced

funds as necessary for the purpose of effecting the timely payment of taxes and

assessments on the Mortgaged Properties, which advances shall be Servicing

Advances reimbursable in the first instance from related collections from the

Mortgagors pursuant to Section 3.09(b), and further as provided in Section 3.11.

Any cost incurred by each Servicer or by Subservicers in effecting the timely

payment of taxes and assessments on a Mortgaged Property shall not be added to

the unpaid principal balance of the related Mortgage Loan, notwithstanding that

the terms of such Mortgage Loan so permit.

(c) Notwithstanding anything in this Agreement to the contrary, no

Servicer may make any future advances with respect to a Mortgage Loan (except as

provided in Section 4.01) and no Servicer shall (i) permit any modification with

respect to any Mortgage Loan that would change the Mortgage Interest Rate,

reduce or increase the principal balance (except for reductions resulting from

actual payments of principal) or change the final maturity date on such Mortgage

Loan (except for (A) a reduction of interest payments resulting from the

application of the Servicemembers Civil Relief Act or any similar state statutes

or (B) as provided in Section 3.07, if the Mortgagor is in default with respect

to the Mortgage Loan or such default is, in the judgment of the applicable

Servicer, reasonably foreseeable) or (ii) permit any modification, waiver or

amendment of any term of any Mortgage Loan that would both (A) effect an

exchange or reissuance of such Mortgage Loan under Section 1001 of the Code (or

final, temporary or proposed Treasury regulations promulgated thereunder) and

(B) cause any Trust REMIC to fail to qualify as a REMIC under the Code or the

imposition of any tax on "prohibited transactions" or "contributions after the

start-up day" under the REMIC Provisions, or (iii) except as provided in Section

3.07(a), waive any Prepayment Premiums.

(d) Each Servicer may delegate its responsibilities under this

Agreement; provided, however, that no such delegation shall release such

Servicer from the responsibilities or liabilities arising under this Agreement.

Section 3.02 Subservicing Agreements between a Servicer and

Subservicers. (a) Each Servicer may enter into subservicing agreements with

subservicers (each, a "Subservicer"), for the servicing and administration of

the related Mortgage Loans ("Subservicing Agreements").

(b) Each Subservicer shall be (i) authorized to transact business in

the state or states in which the related Mortgaged Properties it is to service

are situated, if and to the extent required by applicable law to enable the

Subservicer to perform its obligations hereunder and under the Subservicing

Agreement, (ii) an institution approved as a mortgage loan originator by the

Federal Housing Administration or an institution that has deposit accounts

insured by the FDIC and (iii) a Freddie Mac or Fannie Mae approved mortgage

servicer. Each Subservicing Agreement must impose on the Subservicer

requirements conforming to the provisions set forth in Section 3.08 and provide

for servicing of the Mortgage Loans consistent with the terms of this Agreement.

Each Servicer will examine each Subservicing Agreement and will be familiar with

the terms thereof. The terms of any Subservicing Agreement will not be

inconsistent with any of the provisions of this Agreement. Each Servicer and the

respective Subservicers may enter into and make amendments to the Subservicing

Agreements or enter into different forms of Subservicing Agreements; provided,

however, that any such amendments or different forms shall be consistent with

and not violate the provisions of this Agreement, and that no such amendment or

different form shall be made or entered into which could be reasonably expected

to be materially adverse to the interests of the Trustee, without the consent of

the Trustee. Any variation without the consent of the Trustee from the

provisions set forth in Section 3.08 relating to insurance or priority

requirements of Subservicing Accounts, or credits and charges to the

Subservicing Accounts or the timing and amount of remittances by the

Subservicers to such Servicer, are conclusively deemed to be inconsistent with

this Agreement and therefore prohibited. Each Servicer shall deliver to the

Trustee and the Depositor copies of all Subservicing Agreements, and any

amendments or modifications thereof, promptly upon such Servicer's execution and

delivery of such instruments.

(c) As part of its servicing activities hereunder, each Servicer

(except as otherwise provided in the last sentence of this paragraph), for the

benefit of the Trustee, shall enforce the obligations of each Subservicer under

the related Subservicing Agreement to which such Servicer is a party, including,

without limitation, any obligation to make advances in respect of delinquent

payments as required by a Subservicing Agreement. 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 such Servicer, in its good

faith business judgment, would require were it the owner of the related Mortgage

Loans. Each 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 Loans or (ii) from a specific recovery of

costs, expenses or attorneys' fees against the party against whom such

enforcement is directed.

Section 3.03 Successor Subservicers. Each Servicer shall be entitled

to terminate any Subservicing Agreement to which such Servicer is a party and

the rights and obligations of any Subservicer pursuant to any Subservicing

Agreement in accordance with the terms and conditions of such Subservicing

Agreement. In the event of termination of any Subservicer, all servicing

obligations of such Subservicer shall be assumed simultaneously by the Servicer

who is party to the related Subservicing Agreement without any act or deed on

the part of such Subservicer or such Servicer, and such Servicer either shall

service directly the related Mortgage Loans or shall enter into a Subservicing

Agreement with a successor Subservicer which qualifies under Section 3.02.

Any Subservicing Agreement shall include the provision that such

agreement may be immediately terminated by the Depositor or the Trustee without

fee, in accordance with the terms of this Agreement, in the event that the

applicable Servicer which is a party to the related Subservicing Agreement

shall, for any reason, no longer be a Servicer (including termination due to an

Event of Default).

Section 3.04 Liability of the Servicers. Notwithstanding any

Subservicing Agreement, any of the provisions of this Agreement relating to

agreements or arrangements between a Servicer and a Subservicer or reference to

actions taken through a Subservicer or otherwise, such Servicer shall remain

obligated and primarily liable to the Trustee for the servicing and

administering of the Mortgage Loans in accordance with the provisions of Section

3.01 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

such Servicer alone were servicing and administering such Mortgage Loans. Each

Servicer shall be entitled to enter into any agreement with a Subservicer for

indemnification of such Servicer by such Subservicer and nothing contained in

this Agreement shall be deemed to limit or modify such indemnification.

Section 3.05 No Contractual Relationship between Subservicers and

the Trustee. 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

related Servicer alone, and the Trustee (or any successor to such Servicer)

shall not be deemed a party thereto and shall have no claims, rights,

obligations, duties or liabilities with respect to the Subservicer except as set

forth in Section 3.06. Each Servicer shall be solely liable for all fees owed by

it to any Subservicer, irrespective of whether such Servicer's compensation

pursuant to this Agreement is sufficient to pay such fees.

Section 3.06 Assumption or Termination of Subservicing Agreements by

Trustee. In the event any Servicer at any time shall for any reason no longer be

a Servicer (including by reason of the occurrence of an Event of Default), the

Trustee, or its designee, or the successor Servicer if the successor Servicer is

not the Trustee, shall thereupon assume all of the rights and obligations of

such Servicer under each Subservicing Agreement that such Servicer may have

entered into, with copies thereof provided to the Trustee prior to the Trustee

assuming such rights and obligations, unless the Trustee elects to terminate any

Subservicing Agreement in accordance with its terms as provided in Section 3.03.

Upon such assumption, the Trustee, its designee or the successor

servicer shall be deemed, subject to Section 3.03, to have assumed all of such

Servicer's interest therein and to have replaced such Servicer as a party to

each Subservicing Agreement to which the predecessor Servicer was a party to the

same extent as if each Subservicing Agreement had been assigned to the assuming

party, except that (i) such Servicer shall not thereby be relieved of any

liability or obligations under any Subservicing Agreement that arose before it

ceased to be a Servicer and (ii) none of the Depositor, the Trustee, their

designees or any successor to such Servicer shall be deemed to have assumed any

liability or obligation of such Servicer that arose before it ceased to be a

Servicer.

Such Servicer at its expense shall, upon request of the Trustee,

deliver to the assuming party all documents and records relating to each

Subservicing Agreement to which it is a party and the Mortgage Loans then being

serviced by it and an accounting of amounts collected and held by or on behalf

of it, and otherwise use its best efforts to effect the orderly and efficient

transfer of the Subservicing Agreements to the assuming party.

Section 3.07 Collection of Certain Mortgage Loan Payments. (a) Each

Servicer shall make reasonable efforts to collect all payments called for under

the terms and provisions of the Mortgage Loans and shall, to the extent such

procedures shall be consistent with this Agreement and the terms and provisions

of any applicable Insurance Policies, follow such collection procedures as it

would follow with respect to mortgage loans comparable to the Mortgage Loans and

held for its own account. Consistent with the foregoing and Accepted Servicing

Practices, each Servicer may (i) waive any late payment charge or, if

applicable, any penalty interest, or (ii) extend the due dates for the Scheduled

Payments due on a Mortgage Note for a period of not greater than 180 days;

provided, that any extension pursuant to clause (ii) above shall not affect the

amortization schedule of any Mortgage Loan for purposes of any computation

hereunder, except as provided below. In the event of any such arrangement

pursuant to clause (ii) above, each Servicer shall make timely advances on such

Mortgage Loan during such extension pursuant to Section 4.01 and in accordance

with the amortization schedule of such Mortgage Loan without modification

thereof by reason of such arrangements, subject to Section 4.01(d) pursuant to

which each Servicer shall not be required to make any such advances that are

Nonrecoverable P&I Advances. Notwithstanding the foregoing, in the event that

any Mortgage Loan is in default or in the judgment of the applicable Servicer,

such default is reasonably foreseeable, the applicable Servicer, consistent with

the standards set forth in Section 3.01, may also waive, modify or vary any term

of such Mortgage Loan (including modifications that would change the Mortgage

Interest Rate, forgive the payment of principal or interest, extend the final

maturity date of such Mortgage Loan or waive, in whole or in part, a Prepayment

Premium), accept payment from the related Mortgagor of an amount less than the

Stated Principal Balance in final satisfaction of such Mortgage Loan, or consent

to the postponement of strict compliance with any such term or otherwise grant

indulgence to any Mortgagor (any and all such waivers, modifications, variances,

forgiveness of principal or interest, postponements, or indulgences collectively

referred to herein as "Forbearance"); provided, however, that a Servicer's

approval of a modification of a Due Date shall not be considered a modification

for purposes of this sentence; provided, further, that the final maturity date

of any Mortgage Loan may not be extended beyond the Final Scheduled Distribution

Date for the Offered Certificates. The applicable Servicer's analysis supporting

any Forbearance and the conclusion that any Forbearance meets the standards of

Section 3.01 shall be reflected in writing in the applicable Servicing File or

on the applicable Servicer's servicing records. In addition, notwithstanding the

foregoing, each Servicer may also waive (or permit a Subservicer to waive), in

whole or in part, a Prepayment Premium if such waiver would, in the applicable

Servicer's judgment, maximize recoveries on the related Mortgage Loan or if such

Prepayment Premium is (i) not permitted to be collected by applicable law, or

the collection thereof would be considered "predatory" pursuant to written

guidance published by any applicable federal, state or local regulatory

authority having jurisdiction over such matters, or (ii) the enforceability

thereof is limited (1) by bankruptcy, insolvency, moratorium, receivership or

other similar laws relating to creditor's rights or (2) due to acceleration in

connection with a foreclosure or other involuntary payment. If a Prepayment

Premium is waived other than as permitted in this Section 3.07(a), then the

applicable Servicer is required to pay the amount of such waived Prepayment

Premium, for the benefit of the Holders of the Class P Certificates, by

depositing such amount into the related Collection Account together with and at

the time that the amount prepaid on the related Mortgage Loan is required to be

deposited into the related Collection Account; provided, however, that the

applicable Servicer shall not have an obligation to pay the amount of any

uncollected Prepayment Premium if the failure to collect such amount is the

direct result of inaccurate or incomplete information on the Mortgage Loan

Schedule in effect at such time.

(b) Each Servicer shall give notice to the Trustee, each Rating

Agency and the Depositor of any proposed change of the location of the

Collection Account within a reasonable period of time prior to any change

thereof.

Section 3.08 Subservicing Accounts. In those cases where a

Subservicer is servicing a Mortgage Loan pursuant to a Subservicing Agreement,

the Subservicer will be required to establish and maintain one or more accounts

(collectively, the "Subservicing Account"). The Subservicing Account shall be an

Eligible Account and shall otherwise be acceptable to the related Servicer. The

Subservicer shall deposit in the clearing account (which account must be an

Eligible Account) in which it customarily deposits payments and collections on

mortgage loans in connection with its mortgage loan servicing activities on a

daily basis, and in no event more than one Business Day after the Subservicer's

receipt thereof, all proceeds of Mortgage Loans received by the Subservicer less

its servicing compensation to the extent permitted by the Subservicing

Agreement, and shall thereafter deposit such amounts in the Subservicing

Account, in no event more than two Business Days after the deposit of such funds

into the clearing account. The Subservicer shall thereafter deposit such

proceeds in the Collection Account of the related Servicer or remit such

proceeds to the related Servicer for deposit in the Collection Account of the

related Servicer not later than two Business Days after the deposit of such

amounts in the Subservicing Account. For purposes of this Agreement, such

Servicer shall be deemed to have received payments on the Mortgage Loans when

the Subservicer receives such payments.

Section 3.09 Collection of Taxes, Assessments and Similar Items;

Escrow Accounts. (a) Each Servicer shall ensure that each of the Mortgage Loans

serviced by such Servicer shall be covered by a paid-in-full, life-of-the-loan

tax service contract in effect with respect to each First Lien Mortgage Loan

(each, a "Tax Service Contract") serviced by such Servicer. Each Tax Service

Contract shall be assigned to the Trustee, or its designee, at the applicable

Servicer's expense in the event that a Servicer is terminated as Servicer of the

related Mortgage Loan.

(b) To the extent that the services described in this paragraph (b)

are not otherwise provided pursuant to the Tax Service Contracts described in

paragraph (a) hereof, the applicable Servicer undertakes to perform such

functions with respect to the Mortgage Loans serviced by such Servicer. To the

extent the related Mortgage Loan provides for Escrow Payments, the applicable

Servicer shall establish and maintain, or cause to be established and

maintained, one or more accounts (the "Escrow Accounts"), which shall be

Eligible Accounts. Each Servicer shall deposit in the clearing account (which

account must be an Eligible Account) in which it customarily deposits payments

and collections on mortgage loans in connection with its mortgage loan servicing

activities on a daily basis, and in no event more than one Business Day after

such Servicer's receipt thereof, all collections from the Mortgagors (or related

advances from Subservicers) for the payment of taxes, assessments, hazard

insurance premiums and comparable items for the account of the Mortgagors

("Escrow Payments") collected on account of the Mortgage Loans and shall

thereafter deposit such Escrow Payments in the Escrow Accounts, in no event more

than two Business Days after the deposit of such funds in the clearing account,

for the purpose of effecting the payment of any such items as required under the

terms of this Agreement. Withdrawals of amounts from an Escrow Account may be

made only to (i) effect payment of taxes, assessments, fire and hazard insurance

premiums, condominium charges and comparable items; (ii) reimburse the

applicable Servicer (or a Subservicer to the extent provided in the related

Subservicing Agreement) out of related collections for any advances made

pursuant to Section 3.01 (with respect to taxes and assessments) and Section

3.13 (with respect to hazard insurance); (iii) refund to Mortgagors any sums as

may be determined to be overages; (iv) apply to the restoration or repair of the

Mortgaged Property in accordance with the Section 3.13; (v) transfer to the

Collection Account and application to reduce the principal balance of the

Mortgage Loan in accordance with the terms of the related Mortgage and Mortgage

Note; (vi) pay interest to the applicable Servicer and, if required and as

described below, to Mortgagors on balances in the Escrow Account; (vii) clear

and terminate the Escrow Account at the termination of the applicable Servicer's

obligations and responsibilities in respect of the related Mortgage Loans under

this Agreement; or (viii) recover amounts deposited in error or for which

amounts previously deposited are returned due to a "not sufficient funds" or

other denial of payment by the related Mortgagor's banking institution. As part

of its servicing duties, each Servicer or Subservicers shall pay to the

Mortgagors interest on funds in Escrow Accounts, to the extent required by law

and, to the extent that interest earned on funds in the Escrow Accounts is

insufficient, to pay such interest from its or their own funds, without any

reimbursement therefor. To the extent that a Mortgage does not provide for

Escrow Payments, the applicable Servicer shall use commercially reasonable

efforts consistent with Accepted Servicing Practices to determine whether any

such payments are made by the Mortgagor in a manner and at a time that avoids

the loss of the Mortgaged Property due to a tax sale or the foreclosure as a

result of a tax lien. Each Servicer assumes full responsibility for the payment

of all such bills within such time and shall effect payments of all such bills

irrespective of the Mortgagor's faithful performance in the payment of same or

the making of the Escrow Payments and shall make advances from its own funds to

effect such payments; provided, however, that such advances are deemed to be

Servicing Advances.

Section 3.10 Collection Accounts. (a) On behalf of the Trustee, each

Servicer shall establish and maintain, or cause to be established and

maintained, one or more segregated Eligible Accounts (each such account or

accounts, a "Collection Account"), held in trust for the benefit of the Trustee.

Funds in the Collection Account shall not be commingled with any other funds of

the Servicers. On behalf of the Trustee, each Servicer shall deposit or cause to

be deposited in the clearing account (which account must be an Eligible Account)

in which it customarily deposits payments and collections on mortgage loans in

connection with its mortgage loan servicing activities on a daily basis, and in

no event more than one Business Day after such Servicer's receipt thereof, and

shall thereafter deposit in the related Collection Account, in no event more

than two Business Days after the deposit of such funds into the clearing

account, as and when received or as otherwise required hereunder, the following

payments and collections received or made by it subsequent to the Cut-off Date

(other than in respect of principal or interest on the related Mortgage Loans

due on or before the Cut-off Date), or payments (other than Principal

Prepayments) received by it on or prior to the Cut-off Date but allocable to a

Due Period subsequent thereto:

(i) all payments on account of principal, including Principal

Prepayments, on the Mortgage Loans;

(ii) all payments on account of interest (net of the related

Servicing Fee) on each Mortgage Loan;

(iii) all Insurance Proceeds and Condemnation Proceeds (to the

extent such Insurance Proceeds and Condemnation Proceeds are not to be

applied to the restoration of the related Mortgaged Property or released

to the related Mortgagor in accordance with the express requirements of

law or in accordance with prudent and customary servicing practices) and

all Liquidation Proceeds;

(iv) any amounts required to be deposited pursuant to Section 3.12

in connection with any losses realized on Permitted Investments with

respect to funds held in the related Collection Account;

(v) any amounts required to be deposited by such Servicer pursuant

to the second paragraph of Section 3.13(a) in respect of any blanket

policy deductibles;

(vi) all proceeds of any Mortgage Loan repurchased or purchased in

accordance with this Agreement; and

(vii) all Prepayment Premiums collected by such Servicer.

The foregoing requirements for deposit in the Collection Accounts

shall be exclusive, it being understood and agreed that, without limiting the

generality of the foregoing, payments in the nature of late payment charges, NSF

fees, reconveyance fees, assumption fees and other similar fees and charges need

not be deposited by each Servicer in the related Collection Account and shall,

upon collection, belong to the applicable Servicer as additional compensation

for its servicing activities. In the event a Servicer shall deposit in the

related Collection Account any amount not required to be deposited therein, it

may at any time withdraw such amount from its Collection Account, any provision

herein to the contrary notwithstanding.

(b) Funds in the Collection Accounts may be invested in Permitted

Investments in accordance with the provisions set forth in Section 3.12. Each

Servicer shall give notice to the Trustee and the Depositor of the location of

the related Collection Account maintained by it when established and prior to

any change thereof.

Section 3.11 Withdrawals from the Collection Accounts. (a) Each

Servicer shall, from time to time, make withdrawals from the related Collection

Account for any of the following purposes or as described in Section 4.01:

(i) on or prior to the Remittance Date, to remit to (x) the

Custodian the Custodian Fee with respect to such Distribution Date, and

(y) the Trustee (A) the Trustee Fee with respect to such Distribution Date

and (B) all Available Funds in respect of the related Distribution Date

together with all amounts representing Prepayment Premiums from the

Mortgage Loans received during the related Prepayment Period;

(ii) to reimburse such Servicer for P&I Advances, but only to the

extent of amounts received which represent Late Collections (net of the

related Servicing Fees) of Scheduled Payments on Mortgage Loans with

respect to which such P&I Advances were made in accordance with the

provisions of Section 4.01;

(iii) to pay such Servicer or any Subservicer (A) any unpaid

Servicing Fees or (B) any unreimbursed Servicing Advances with respect to

each Mortgage Loan serviced by such Servicer, but only to the extent of

any Late Collections, Liquidation Proceeds, Condemnation Proceeds,

Insurance Proceeds or other amounts as may be collected by such Servicer

from a Mortgagor, or otherwise received with respect to such Mortgage Loan

(or the related REO Property);

(iv) to pay to such Servicer as servicing compensation (in addition

to the Servicing Fee) on the Remittance Date any interest or investment

income earned on funds deposited in its Collection Account;

(v) to pay the Purchaser or the Depositor, as applicable, with

respect to each Mortgage Loan that has previously been repurchased or

replaced pursuant to this Agreement all amounts received thereon

subsequent to the date of purchase or substitution, as the case may be;

(vi) to reimburse such Servicer for (A) any P&I Advance or Servicing

Advance previously made which such Servicer has determined to be a

Nonrecoverable P&I Advance or Nonrecoverable Servicing Advance in

accordance with the provisions of Section 4.01 and (B) any unpaid

Servicing Fees to the extent not recoverable from Liquidation Proceeds,

Insurance Proceeds or other amounts received with respect to the related

Mortgage Loan under Section 3.11(a)(iii);

(vii) to pay, or to reimburse such Servicer for advances in respect

of, expenses incurred in connection with any Mortgage Loan serviced by

such Servicer pursuant to Section 3.15;

(viii) to reimburse such Servicer, the Depositor or the Trustee for

expenses incurred by or reimbursable to such Servicer, the Depositor or

the Trustee, as the case may be, pursuant to Section 6.03, Section 7.02 or

Section 8.05;

(ix) to reimburse such Servicer or the Trustee, as the case may be,

for expenses reasonably incurred in respect of the breach or defect giving

rise to the repurchase obligation under Section 2.03 of this Agreement

that were included in the Repurchase Price of the Mortgage Loan, including

any expenses arising out of the enforcement of the repurchase obligation,

to the extent not otherwise paid pursuant to the terms hereof;

(x) to withdraw any amounts deposited in the related Collection

Account in error or for which amounts previously deposited are returned

due to a "not sufficient funds" or other denial of payment by the related

Mortgagor's banking institution;

(xi) to withdraw any amounts held in the related Collection Account

and not required to be remitted to the Trustee on the Remittance Date

occurring in the month in which such amounts are deposited into such

Collection Account, to reimburse such Servicer for unreimbursed P&I

Advances;

(xii) to invest funds in Permitted Investments in accordance with

Section 3.12; and

(xiii) to clear and terminate the related Collection Account upon

termination of this Agreement.

To the extent that a Servicer does not timely make the remittance

referred to in clause (i) above, such Servicer shall pay the Trustee for the

account of the Trustee interest on any amount not timely remitted at the prime

rate, from and including the applicable Remittance Date to but excluding the

date such remittance is actually made.

(b) Each Servicer shall keep and maintain separate accounting, on a

Mortgage Loan by Mortgage Loan basis, for the purpose of justifying any

withdrawal from its Collection Account, to the extent held by or on behalf of

it, pursuant to subclauses (a)(ii), (iii), (iv), (v), (vi), (vii), (viii) and

(ix) above. Each Servicer shall provide written notification to the Depositor,

on or prior to the next succeeding Remittance Date, upon making any withdrawals

from the related Collection Account pursuant to subclause (a)(vi) above.

Section 3.12 Investment of Funds in the Collection Accounts and the

Distribution Account (a) Each Servicer may invest the funds in the related

Collection Account and the Trustee may invest funds in the Distribution Account

during the Trustee Float Period, and shall (except during the Trustee Float

Period), invest such funds in the Distribution Account at the direction of the

Depositor (for purposes of this Section 3.12, each of the Collection Accounts

and the Distribution Accounts are referred to as an "Investment Account"), in

one or more Permitted Investments bearing interest or sold at a discount, and

maturing, unless payable on demand, no later than the Business Day on which such

funds are required to be withdrawn from such account pursuant to this Agreement

(except for investments made at the Depositor's direction, which shall mature no

later than the Business Day immediately preceding the date of required

withdrawal). All such Permitted Investments shall be held to maturity, unless

payable on demand. Any investment of funds in an Investment Account shall be

made in the name of the Trustee. The Trustee shall be entitled to sole

possession (except with respect to investment direction of funds held in the

related Account and any income and gain realized thereon in any Account other

than the Distribution Account during the Trustee Float Period) over each such

investment, and any certificate or other instrument evidencing any such

investment shall be delivered directly to the Trustee or its agent, together

with any document of transfer necessary to transfer title to such investment to

the Trustee. In the event amounts on deposit in an Investment Account are at any

time invested in a Permitted Investment payable on demand, the Trustee may:

(x) consistent with any notice required to be given thereunder,

demand that payment thereon be made on the last day such

Permitted Investment may otherwise mature hereunder in an

amount equal to the lesser of (1) all amounts then payable

thereunder and (2) the amount required to be withdrawn on such

date; and

(y) demand payment of all amounts due thereunder that such

Permitted Investment would not constitute a Permitted

Investment in respect of funds thereafter on deposit in the

Investment Account.

(b) All income and gain realized from the investment of funds

deposited in the related Collection Account and Escrow Account held by or on

behalf of the related Servicer, shall be for the benefit of such Servicer and

shall be subject to its withdrawal in the manner set forth in Section 3.11. Any

other benefit derived from the related Collection Account and Escrow Account

associated with the receipt, disbursement and accumulation of principal,

interest, taxes, hazard insurance, mortgage blanket insurance, and like sources,

shall accrue to the benefit of the related Servicer, except that no Servicer

shall realize any economic benefit from any forced charging of services except

as permitted by applicable law. Such Servicer shall deposit in the related

Collection Account and Escrow Account the amount of any loss of principal

incurred in respect of any such Permitted Investment made with funds in such

accounts immediately upon realization of such loss.

(c) All income and gain realized from the investment of funds

deposited in the Distribution Account held by the Trustee, shall be for the

benefit of the Depositor (except for any income or gain realized from the

investment of funds on deposit in the Distribution Account during the Trustee

Float Period, which shall be for the benefit of the Trustee). The Depositor

shall deposit in the Distribution Account (except with respect to the Trustee

Float Period, in which case the Trustee shall so deposit) the amount of any loss

of principal incurred in respect of any such Permitted Investment made with

funds in such accounts immediately upon realization of such loss.

(d) Except as otherwise expressly provided in this Agreement, if any

default occurs in the making of a payment due under any Permitted Investment, or

if a default occurs in any other performance required under any Permitted

Investment, the Trustee shall take such action as may be appropriate to enforce

such payment or performance, including the institution and prosecution of

appropriate proceedings.

(e) The Trustee or its Affiliates are permitted to receive

additional compensation that could be deemed to be in the Trustee's economic

self-interest for (i) serving as investment adviser, administrator, shareholder,

servicing agent, custodian or sub-custodian with respect to certain of the

Permitted Investments, (ii) using Affiliates to effect transactions in certain

Permitted Investments and (iii) effecting transactions in certain Permitted

Investments.

(f) The Trustee shall not be liable for the amount of any loss

incurred with respect of any investment (except that during the Trustee Float

Period, it will be responsible for reimbursing the Trust for such loss) or lack

of investment of funds held in any Investment Account or the Distribution

Account if made in accordance with this Section 3.12.

Section 3.13 Maintenance of Hazard Insurance, Errors and Omissions

and Fidelity Coverage (a) Each Servicer shall cause to be maintained for each

Mortgage Loan serviced by such Servicer fire insurance with extended coverage on

the related Mortgaged Property in an amount which is at least equal to the least

of (i) the outstanding principal balance of such Mortgage Loan, (ii) the amount

necessary to fully compensate for any damage or loss to the improvements that

are a part of such property on a replacement cost basis, (iii) the maximum

insurable value of the improvements which are a part of such Mortgaged Property,

and (iv) the amount determined by applicable federal or state law, in each case

in an amount not less than such amount as is necessary to avoid the application

of any coinsurance clause contained in the related hazard insurance policy. Each

Servicer shall also cause to be maintained fire insurance with extended coverage

on each REO Property serviced by such Servicer in an amount which is at least

equal to the lesser of (i) the maximum insurable value of the improvements which

are a part of such property and (ii) the outstanding principal balance of the

related Mortgage Loan at the time it became an REO Property, plus accrued

interest at the Mortgage Interest Rate and related Servicing Advances. Each

Servicer will comply in the performance of this Agreement with all reasonable

rules and requirements of each insurer under any such hazard policies. Any

amounts to be collected by any Servicer under any such policies (other than

amounts to be applied to the restoration or repair of the property subject to

the related Mortgage or amounts to be released to the Mortgagor in accordance

with the procedures that such Servicer would follow in servicing loans held for

its own account, subject to the terms and conditions of the related Mortgage and

Mortgage Note) shall be deposited in the related Collection Account, subject to

withdrawal pursuant to Section 3.11. If the Mortgagor fails to provide Mortgage

Loan hazard insurance coverage after thirty (30) days of such Servicer's written

notification, the applicable Servicer shall put in place such hazard insurance

coverage on the Mortgagor's behalf. Any out-of-pocket expense or advance made by

a Servicer on such force placed hazard insurance coverage shall be deemed a

Servicing Advance. Any cost incurred by any Servicer in maintaining any such

insurance shall not, for the purpose of calculating distributions to the

Trustee, be added to the unpaid principal balance of the related Mortgage Loan,

notwithstanding that the terms of such Mortgage Loan so permit. It is understood

and agreed that no earthquake or other additional insurance is to be required of

any Mortgagor other than pursuant to such applicable laws and regulations as

shall at any time be in force and as shall require such additional insurance. If

the Mortgaged Property or REO Property is at any time in an area identified in

the Federal Register by the Federal Emergency Management Agency as having

special flood hazards and flood insurance has been made available, the

applicable Servicer will cause to be maintained a flood insurance policy in

respect thereof. Such flood insurance shall be in an amount equal to the lesser

of (i) the minimum amount required, under the terms of coverage, to compensate

for any damage or loss on a replacement cost basis (or the unpaid principal

balance of the related Mortgage Loan if replacement cost coverage is not

available for the type of building insured) and (ii) the maximum amount of

insurance which is available under the Flood Disaster Protection Act of 1973, as

amended. If at any time during the term of the Mortgage Loan, any Servicer

determines in accordance with applicable law and pursuant to the Federal

Emergency Management Agency Guides that a Mortgaged Property is located in a

special flood hazard area and is not covered by flood insurance or is covered in

an amount less than the amount required by the Flood Disaster Protection Act of

1973, as amended, the applicable Servicer shall notify the related Mortgagor to

obtain such flood insurance coverage, and if said Mortgagor fails to obtain the

required flood insurance coverage within forty-five (45) days after such

notification, the applicable Servicer shall immediately force place the required

flood insurance on the Mortgagor's behalf. Any out-of-pocket expense or advance

made by the applicable Servicer on such force placed flood insurance coverage

shall be deemed a Servicing Advance.

In the event that any Servicer shall obtain and maintain a blanket

policy with an insurer either (i) acceptable to Fannie Mae or Freddie Mac, or

(ii) having a General Policy Rating of A:12 or better in Best's (or such other

rating that is comparable to such rating) insuring against hazard losses on all

of the Mortgage Loans, it shall conclusively be deemed to have satisfied its

obligations as set forth in the first two sentences of this Section 3.13, it

being understood and agreed that such policy may contain a deductible clause, in

which case such Servicer shall, in the event that there shall not have been

maintained on the related Mortgaged Property or REO Property a policy complying

with the first two sentences of this Section 3.13, and there shall have been one

or more losses which would have been covered by such policy, deposit to the

related Collection Account from its own funds the amount not otherwise payable

under the blanket policy because of such deductible clause. In connection with

its activities as administrator and servicer of the Mortgage Loans, each

Servicer agrees to prepare and present, on behalf of itself, the Trustee claims

under any such blanket policy in a timely fashion in accordance with the terms

of such policy.

(b) Each Servicer shall keep in force during the term of this

Agreement a policy or policies of insurance covering errors and omissions for

failure in the performance of such Servicer's obligations under this Agreement,

which policy or policies shall be in such form and amount that would meet the

requirements of Fannie Mae or Freddie Mac if it were the purchaser of the

Mortgage Loans, unless such Servicer has obtained a waiver of such requirements

from Fannie Mae or Freddie Mac. Each Servicer shall also maintain a fidelity

bond in the form and amount that would meet the requirements of Fannie Mae or

Freddie Mac, unless such Servicer has obtained a waiver of such requirements

from Fannie Mae or Freddie Mac. Each Servicer shall provide the Trustee upon

request with copies of any such insurance policies and fidelity bond. Each

Servicer shall be deemed to have complied with this provision if an Affiliate of

the applicable Servicer has such errors and omissions and fidelity bond coverage

and, by the terms of such insurance policy or fidelity bond, the coverage

afforded thereunder extends to such Servicer. Any such errors and omissions

policy and fidelity bond shall by its terms not be cancelable without thirty

days' prior written notice to the Trustee. Each Servicer shall also cause each

Subservicer to maintain a policy of insurance covering errors and omissions and

a fidelity bond which would meet such requirements.

Section 3.14 Enforcement of Due-on-Sale Clauses; Assumption

Agreements. Each Servicer will, to the extent it has knowledge of any conveyance

or prospective conveyance of any Mortgaged Property by any Mortgagor (whether by

absolute conveyance or by contract of sale, and whether or not the Mortgagor

remains or is to remain liable under the Mortgage Note and/or the Mortgage),

exercise its rights to accelerate the maturity of such Mortgage Loan under the

"due-on-sale" clause, if any, applicable thereto; provided, however, that no

Servicer shall be required to take such action if, in its sole business

judgment, a Servicer believes it is not in the best interests of the Trust Fund

and shall not exercise any such rights if prohibited by law from doing so. If a

Servicer reasonably believes it is unable under applicable law to enforce such

"due-on-sale" clause or if any of the other conditions set forth in the proviso

to the preceding sentence apply, such Servicer will enter into an assumption and

modification agreement from or with the person to whom such property has been

conveyed or is proposed to be conveyed, pursuant to which such person becomes

liable under the Mortgage Note, and, to the extent permitted by applicable state

law, the Mortgagor remains liable thereon. Each Servicer is also authorized to

enter into a substitution of liability agreement with such person, pursuant to

which the original Mortgagor is released from liability and such person is

substituted as the Mortgagor and becomes liable under the Mortgage Note;

provided, that no such substitution shall be effective unless such person

satisfies the underwriting criteria of such Servicer and such substitution is in

the best interest of the Certificateholders as determined by the Servicer. In

connection with any assumption, modification or substitution, such Servicer

shall apply such underwriting standards and follow such practices and procedures

as shall be normal and usual in its general mortgage servicing activities and as

it applies to other mortgage loans owned solely by it. No Servicer shall take or

enter into any assumption and modification agreement, however, unless (to the

extent practicable in the circumstances) it shall have received confirmation, in

writing, of the continued effectiveness of any applicable hazard insurance

policy, or a new policy meeting the requirements of this Section is obtained.

Any fee collected by a Servicer in respect of an assumption or substitution of

liability agreement will be retained by such Servicer as additional servicing

compensation. In connection with any such assumption, no material term of the

Mortgage Note (including but not limited to the related Mortgage Interest Rate

and the amount of the Scheduled Payment) may be amended or modified, except as

otherwise required pursuant to the terms thereof. Each Servicer shall notify the

Custodian and the Trustee, as applicable, that any such substitution,

modification or assumption agreement has been completed by forwarding to the

Custodian and the Trustee, as applicable, the executed original of such

substitution or assumption agreement, which document 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.

Notwithstanding the foregoing paragraph or any other provision of

this Agreement, a Servicer shall not be deemed to be in default, breach or any

other violation of its obligations hereunder by reason of any assumption of a

Mortgage Loan by operation of law or by the terms of the Mortgage Note or any

assumption which such Servicer may be restricted by law from preventing, for any

reason whatsoever. For purposes of this Section 3.14, the term "assumption" is

deemed to also include a sale (of the Mortgaged Property) subject to the

Mortgage that is not accompanied by an assumption or substitution of liability

agreement.

Section 3.15 Realization upon Defaulted Mortgage Loans. Each

Servicer shall use its best efforts, consistent with Accepted Servicing

Practices, to foreclose upon or otherwise comparably convert (which may include

an acquisition of REO Property) the ownership of 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

pursuant to Section 3.07, and which are not released from this Agreement

pursuant to any other provision hereof. Each Servicer shall use reasonable

efforts to realize upon such defaulted Mortgage Loans in such manner as will

maximize the receipt of principal and interest by the Trustee, taking into

account, among other things, the timing of foreclosure proceedings; provided,

however with respect to any Second Lien Mortgage Loan for which the related

First Lien Mortgage Loan is not included in the Trust Fund, if, after such

Mortgage Loan becomes 180 days or more delinquent, the related Servicer

determines that a significant net recovery is not possible through foreclosure,

such Mortgage Loan may be charged off and the Mortgage Loan will be treated as a

Liquidated Mortgage Loan giving rise to a Realized Loss. The foregoing is

subject to the provisions that, in any case in which a Mortgaged Property shall

have suffered damage from an uninsured cause, the related Servicer shall not be

required to expend its own funds toward the restoration of such property unless

it shall determine in its sole discretion (i) that such restoration will

increase the net proceeds of liquidation of the related Mortgage Loan to the

Trustee, after reimbursement to itself for such expenses, and (ii) that such

expenses will be recoverable by such Servicer through Insurance Proceeds,

Condemnation Proceeds or Liquidation Proceeds from the related Mortgaged

Property, as contemplated in Section 3.11. Each Servicer shall be responsible

for all other costs and expenses incurred by it in any such proceedings;

provided, however, that it shall be entitled to reimbursement thereof from the

related property, as contemplated in Section 3.11.

In the event that the related First Lien Mortgage Loan is not being

serviced by a Servicer, such Servicer shall have no liability for any losses

resulting from a foreclosure on a Second Lien Mortgage Loan in connection with

the foreclosure on the related First Lien Mortgage Loan for which the related

First Lien Mortgage Loan is not included in the Trust Fund where the applicable

Servicer did not receive notice or otherwise had no actual knowledge regarding

such foreclosure on the related First Lien Mortgage Loan; provided, however, if

the applicable Servicer is either notified or has actual knowledge that any

holder of a First Lien Mortgage Loan intends to accelerate the obligations

secured by the First Lien Mortgage Loan, or that any such holder intends to

declare a default under the mortgage or promissory note secured thereby, or has

filed or intends to file an election to have the related Mortgaged Property sold

or foreclosed, the applicable Servicer shall take, on behalf of the Trust,

whatever actions are necessary to protect the interests of the Trust in

accordance with Accepted Servicing Practices and the REMIC Provisions. The

applicable Servicer shall not be required to make a Servicing Advance pursuant

to Section 4.01 with respect thereto except to the extent that it determines in

its reasonable good faith judgment that such advance would be recoverable from

Liquidation Proceeds on the related Second Lien Mortgage Loan and in no event in

an amount that is greater than the then outstanding principal balance of the

related Second Lien Mortgage Loan. The Servicer shall thereafter take such

action as is reasonably necessary to recover any amount so advanced and to

otherwise reimburse itself as a Servicing Advance from the Collection Account

pursuant to Section 3.11.

The proceeds of any Liquidation Event or REO Disposition, as well as

any recovery resulting from a partial collection of Insurance Proceeds,

Condemnation Proceeds or Liquidation Proceeds or any income from an REO

Property, will be applied in the following order of priority: first, to

reimburse the applicable Servicer or any Subservicer for any related

unreimbursed Servicing Advances, pursuant to Section 3.11 or 3.17; second, to

reimburse any Servicer for any related unreimbursed P&I Advances, pursuant to

Section 3.11; third, to accrued and unpaid interest on the Mortgage Loan or REO

Imputed Interest, at the Mortgage Interest Rate, to the date of the liquidation

or REO Disposition, or to the Due Date prior to the Remittance Date on which

such amounts are to be distributed if not in connection with a Liquidation Event

or REO Disposition; and fourth, as a recovery of principal of the Mortgage Loan.

If the amount of the recovery so allocated to interest is less than a full

recovery thereof, that amount will be allocated as follows: first, to unpaid

Servicing Fees; and second, as interest at the Mortgage Interest Rate (net of

the Servicing Fee Rate). The portion of the recovery so allocated to unpaid

Servicing Fees shall be reimbursed to the applicable Servicer or any Subservicer

pursuant to Section 3.11 or 3.17. The portions of the recovery so allocated to

interest at the Mortgage Interest Rate (net of the Servicing Fee Rate) and to

principal of the Mortgage Loan shall be applied as follows: first, to reimburse

the applicable Servicer or any Subservicer for any related unreimbursed

Servicing Advances in accordance with Section 3.11 or 3.17, and second, to the

Trustee in accordance with the provisions of Section 4.02, subject to the last

paragraph of Section 3.17 with respect to certain excess recoveries from an REO

Disposition.

Notwithstanding anything to the contrary contained herein, in

connection with a foreclosure or acceptance of a deed in lieu of foreclosure, in

the event a Servicer has received actual notice of, or has actual knowledge of

the presence of, hazardous or toxic substances or wastes on the related

Mortgaged Property, or if the Trustee otherwise requests, such Servicer shall

cause an environmental inspection or review of such Mortgaged Property to be

conducted by a qualified inspector. Upon completion of the inspection, such

Servicer shall promptly provide the Trustee and the Depositor, with a written

report of the environmental inspection.

After reviewing the environmental inspection report, the applicable

Servicer shall determine consistent with Accepted Servicing Practices how to

proceed with respect to the Mortgaged Property. In the event (a) the

environmental inspection report indicates that the Mortgaged Property is

contaminated by hazardous or toxic substances or wastes and (b) the applicable

Servicer determines, consistent with Accepted Servicing Practices, to proceed

with foreclosure or acceptance of a deed in lieu of foreclosure, such Servicer

shall be reimbursed for all reasonable costs associated with such foreclosure or

acceptance of a deed in lieu of foreclosure and any related environmental

clean-up costs, as applicable, from the related Liquidation Proceeds, or if the

Liquidation Proceeds are insufficient to fully reimburse such Servicer, such

Servicer shall be entitled to be reimbursed from amounts in the Collection

Account pursuant to Section 3.11. In the event the applicable Servicer

determines not to proceed with foreclosure or acceptance of a deed in lieu of

foreclosure, such Servicer shall be reimbursed from general collections for all

Servicing Advances made with respect to the related Mortgaged Property from the

Collection Account pursuant to Section 3.11. The Trustee shall not be

responsible for any determination made by the applicable Servicer pursuant to

this paragraph or otherwise.

Section 3.16 Release of Mortgage Files. (a) Upon the payment in full

of any Mortgage Loan, or the receipt by a Servicer of a notification that

payment in full shall be escrowed in a manner customary for such purposes, such

Servicer will, within five (5) Business Days of the payment in full, notify the

Custodian or the Trustee, as applicable, by a certification (which certification

shall include a statement to the effect that all amounts received or to be

received in connection with such payment which are required to be deposited in

the related Collection Account pursuant to Section 3.10 have been or will be so

deposited) of a Servicing Officer and shall request delivery to it of the

Custodial File by completing a Request for Release to the Custodian or the

Trustee, as applicable. Upon receipt of such certification and Request for

Release, the Custodian or the Trustee, as applicable, shall promptly release the

related Custodial File to such Servicer within three (3) Business Days. No

expenses incurred in connection with any instrument of satisfaction or deed of

reconveyance shall be chargeable to the related Collection Account.

(b) From time to time and as appropriate for the servicing or

foreclosure of any Mortgage Loan, including, for this purpose, collection under

any insurance policy relating to the Mortgage Loans, the Custodian or the

Trustee, as applicable, shall, upon request of such Servicer and delivery to the

Custodian or the Trustee, as applicable, of a Request for Release, release the

related Custodial File to such Servicer, and the Custodian or the Trustee, as

applicable, shall, at the direction of such Servicer, execute such documents

provided to it as shall be necessary to the prosecution of any such proceedings

and the Servicer shall retain the Mortgage File in trust for the benefit of the

Trustee. Such Request for Release shall obligate the applicable Servicer to

return each and every document previously requested from the Custodial File to

the Custodian or the Trustee, as applicable, when the need therefor by such

Servicer no longer exists, unless the Mortgage Loan has been liquidated and the

Liquidation Proceeds relating to the Mortgage Loan have been deposited in the

related Collection Account or the Mortgage File or such document has been

delivered to an attorney, or to a public trustee or other public official as

required by law, for purposes of initiating or pursuing legal action or other

proceedings for the foreclosure of the Mortgaged Property either judicially or

non-judicially, and such Servicer has delivered to the Custodian or the Trustee,

as applicable, a certificate of a Servicing Officer certifying as to the name

and address of the Person to which such Mortgage File or such document was

delivered and the purpose or purposes of such delivery. Upon receipt of a

certificate of a Servicing Officer stating that such Mortgage Loan was

liquidated and that all amounts received or to be received in connection with

such liquidation that are required to be deposited into the related Collection

Account have been so deposited, or that such Mortgage Loan has become an REO

Property, a copy of the Request for Release shall be released by the Custodian

or the Trustee, as applicable, to the applicable Servicer or its designee. Upon

receipt of a Request for Release under this Section 3.16, the Custodian or the

Trustee, as applicable, shall deliver the related Custodial File to the

requesting Servicer by regular mail, unless such Servicer requests that the

Custodian or the Trustee, as applicable, deliver such Custodial File to such

Servicer by overnight courier (in which case such delivery shall be at the

applicable Servicer's expense); provided, however, that in the event such

Servicer has not previously received copies of the relevant Mortgage Loan

Documents necessary to service the related Mortgage Loan in accordance with

Accepted Servicing Practices, the Depositor shall use reasonable efforts to

cause the Purchaser to reimburse such Servicer for any overnight courier charges

incurred for the requested Custodial Files.

Upon written certification of a Servicing Officer, the Trustee shall

execute and deliver to any Servicer copies of any court pleadings, requests for

trustee's sale or other documents reasonably necessary to the foreclosure or

trustee's sale in respect of a Mortgaged Property or to any legal action brought

to obtain judgment against any Mortgagor on the Mortgage Note or Mortgage or to

obtain a deficiency judgment, or to enforce any other remedies or rights

provided by the Mortgage Note or Mortgage or otherwise available at law or in

equity, or shall exercise and deliver to such Servicer a power of attorney

sufficient to authorize such Servicer to execute such documents on its behalf.

Each such certification shall include a request that such pleadings or documents

be executed by the Trustee and a statement as to the reason such documents or

pleadings are required and that the execution and delivery thereof by the

Trustee will not invalidate or otherwise affect the lien of the Mortgage, except

for the termination of such a lien upon completion of the foreclosure or

trustee's sale.

Section 3.17 Title, Conservation and Disposition of REO Property.

(a) This Section shall apply only to REO Properties acquired for the account of

the Trustee and shall not apply to any REO Property relating to a Mortgage Loan

which was purchased or repurchased from the Trustee pursuant to any provision

hereof. In the event that title to any such REO Property is acquired, the

applicable Servicer shall cause the deed or certificate of sale to be issued in

the name of the Trustee, on behalf of the Certificateholders, or the Trustee's

nominee.

(b) Each Servicer shall manage, conserve, protect and operate each

REO Property for the Trustee solely for the purpose of its prompt disposition

and sale. Each Servicer, either itself or through an agent selected by such

Servicer, shall manage, conserve, protect and operate the 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. Each Servicer shall attempt to

sell the same (and may temporarily rent the same for a period not greater than

one year, except as otherwise provided below) on such terms and conditions as

such Servicer deems to be in the best interest of the Trustee.

(c) Each Servicer shall use Accepted Servicing Practices, to dispose

of the REO Property as soon as possible and shall sell such REO Property in any

event within three years after title has been taken to such REO Property, unless

such Servicer determines, and gives an appropriate notice to the Trustee to such

effect, that a longer period is necessary for the orderly liquidation of such

REO Property, so long as such extended period is within the time period

specified in Section 3.17(h). Subject to Section 3.17(h), if a period longer

than three years is permitted under the foregoing sentence and is necessary to

sell any REO Property, the applicable Servicer shall report monthly to the

Trustee as to the progress being made in selling such REO Property. The Trustee

has no obligation with respect to REO Dispositions.

(d) Each Servicer shall segregate and hold all funds collected and

received in connection with the operation of any REO Property separate and apart

from its own funds and general assets and shall deposit such funds in the

related Collection Account.

(e) Each Servicer shall deposit net of reimbursement to the Servicer

for any related outstanding Servicing Advances and unpaid Servicing Fees

provided in Section 3.11, or cause to be deposited, on a daily basis in the

Collection Account all revenues received with respect to the related REO

Property and shall withdraw therefrom funds necessary for the proper operation,

management and maintenance of the REO Property.

(f) Each Servicer, upon an REO Disposition, shall be entitled to

reimbursement for any related unreimbursed Servicing Advances as well as any

unpaid Servicing Fees from proceeds received in connection with the REO

Disposition, as further provided in Section 3.11.

(g) Any net proceeds from an REO Disposition which are in excess of

the unpaid principal balance of the related Mortgage Loan plus all unpaid REO

Imputed Interest thereon through the date of the REO Disposition shall be

retained by the applicable Servicer as additional servicing compensation.

(h) Each Servicer shall use Accepted Servicing Practices, to sell,

or cause the Subservicer to sell, in accordance with Accepted Servicing

Practices, any REO Property as soon as possible, but in no event later than the

conclusion of the third calendar year beginning after the year of its

acquisition by the REMIC unless (i) such Servicer applies for an extension of

such period from the Internal Revenue Service pursuant to the REMIC Provisions

and Code Section 856(e)(3), in which event such REO Property shall be sold

within the applicable extension period pursuant to the requirements of Section

3.17(c), or (ii) such Servicer obtains for the Trustee an Opinion of Counsel,

addressed to the Depositor, the Trustee and such Servicer, to the effect that

the holding by the Pooling-Tier REMIC-1 of such REO Property subsequent to such

period will not result in the imposition of taxes on "prohibited transactions"

as defined in Section 860F of the Code or cause any Trust REMIC to fail to

qualify as a REMIC under the REMIC Provisions or comparable provisions of

relevant state laws at any time. Each Servicer shall manage, conserve, protect

and operate each REO Property serviced by such Servicer for the Trustee solely

for the purpose of its prompt disposition and sale in a manner which does not

cause such REO Property to fail to qualify as "foreclosure property" within the

meaning of Section 860G(a)(8) or result in the receipt by the Pooling-Tier

REMIC-1 of any "income from non-permitted assets" within the meaning of Section

860F(a)(2)(B) of the Code or any "net income from foreclosure property" which is

subject to taxation under Section 860G(a)(1) of the Code. Pursuant to its

efforts to sell such REO Property, the applicable Servicer shall either itself

or through an agent selected by such Servicer protect and conserve such REO

Property in the same manner and to such extent as is customary in the locality

where such REO Property is located and may, incident to its conservation and

protection of the interests of the Trustee on behalf of the Certificateholders,

rent the same, or any part thereof, as such Servicer deems to be in the best

interest of the Trustee on behalf of the Certificateholders for the period prior

to the sale of such REO Property; provided, however, that any rent received or

accrued with respect to such REO Property qualifies as "rents from real

property" as defined in Section 856(d) of the Code.

Section 3.18 Notification of Adjustments. With respect to each

Adjustable Rate Mortgage Loan, the applicable Servicer shall adjust the Mortgage

Interest Rate on the related Adjustment Date and shall adjust the Scheduled

Payment on the related mortgage payment adjustment date, if applicable, in

compliance with the requirements of applicable law and the related Mortgage and

Mortgage Note. In the event that an Index becomes unavailable or otherwise

unpublished, the applicable Servicer shall select a comparable alternative index

over which it has no direct control and which is readily verifiable. Each

Servicer shall execute and deliver any and all necessary notices required under

applicable law and the terms of the related Mortgage Note and Mortgage regarding

the Mortgage Interest Rate and Scheduled Payment adjustments. Each Servicer

shall promptly, upon written request therefor, deliver to the Trustee such

notifications and any additional applicable data regarding such adjustments and

the methods used to calculate and implement such adjustments. Upon the discovery

by a Servicer or the receipt of notice from the Trustee that a Servicer has

failed to adjust a Mortgage Interest Rate or Scheduled Payment in accordance

with the terms of the related Mortgage Note, such Servicer shall deposit in the

related Collection Account from its own funds the amount of any interest loss

caused as such interest loss occurs.

Section 3.19 Access to Certain Documentation and Information

Regarding the Mortgage Loans The applicable Servicer shall provide, or cause the

applicable Subservicer to provide, to the Depositor, the Trustee, the OTS or the

FDIC and the examiners and supervisory agents thereof, access to the

documentation regarding the Mortgage Loans in its possession required by

applicable regulations of the OTS. With respect to JPMorgan and Countrywide,

such access shall be afforded without charge, but only upon 15 days' (or, if an

Event of Default has occurred and is continuing, 3 Business Days') prior written

request and during normal business hours at the offices of JPMorgan and

Countrywide. Nothing in this Section shall derogate from the obligation of any

such party to observe any applicable law prohibiting disclosure of information

regarding the Mortgagors and the failure of any such party to provide access as

provided in this Section as a result of such obligation shall not constitute a

breach of this Section.

Nothing in this Section 3.19 shall require a Servicer to collect,

create, collate or otherwise generate any information that it does not generate

in its usual course of business. The Servicers shall not be required to make

copies of or to ship documents to any Person who is not a party to this

Agreement, and then only if provisions have been made for the reimbursement of

the costs thereof.

Section 3.20 Documents, Records and Funds in Possession of the

Servicers to Be Held for the Trustee Each Servicer shall account fully to the

Trustee for any funds received by such Servicer or which otherwise are collected

by such Servicer as Liquidation Proceeds, Condemnation Proceeds or Insurance

Proceeds in respect of any Mortgage Loan serviced by such Servicer. All Mortgage

Files and funds collected or held by, or under the control of, a 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 its Collection Account, shall be held by such 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.

Each Servicer also agrees that it shall not create, incur or subject any

Mortgage File or any funds that are deposited in any Collection Account, the

Distribution 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, 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 such Servicer shall

be entitled to set off against and deduct from any such funds any amounts that

are properly due and payable to such Servicer under this Agreement.

Section 3.21 Servicing Compensation. (a) As compensation for its

activities hereunder, each Servicer shall, with respect to each Mortgage Loan,

be entitled to retain from deposits to its Collection Account and from

Liquidation Proceeds, Insurance Proceeds, and Condemnation Proceeds related to

such Mortgage Loan, the Servicing Fee with respect to each Mortgage Loan (less

any portion of such amounts retained by any Subservicer). In addition, each

Servicer shall be entitled to recover unpaid Servicing Fees out of related Late

Collections and as otherwise permitted in Section 3.11. The right to receive the

Servicing Fee may not be transferred in whole or in part except as provided in

Section 10.07 or in connection with the transfer of all of the applicable

Servicer's responsibilities and obligations under this Agreement; provided,

however, that each Servicer may pay from the Servicing Fee any amounts due to a

Subservicer pursuant to a Subservicing Agreement entered into under Section

3.02.

(b) Additional servicing compensation in the form of assumption or

modification fees, late payment charges, NSF fees, reconveyance fees and other

similar fees and charges (other than Prepayment Premiums) shall be retained by a

Servicer only to the extent such fees or charges are received by such Servicer.

Each Servicer shall also be entitled pursuant to Section 3.09(b)(vi) and Section

3.11(a)(iv) to withdraw from the related Collection Account, as additional

servicing compensation, interest or other income earned on deposits therein.

(c) Each Servicer shall be required to pay all expenses incurred by

it in connection with its servicing activities hereunder (including payment of

premiums for any blanket policy insuring against hazard losses pursuant to

Section 3.13, servicing compensation of the Subservicer to the extent not

retained by it and the fees and expenses of independent accountants and any

agents appointed by such Servicer), and shall not be entitled to reimbursement

therefor except as specifically provided in Section 3.11.

Section 3.22 Annual Statement as to Compliance. Each Servicer will

deliver or cause to be delivered to the Depositor, the Rating Agencies, and the

Trustee on or before March 15th of each calendar year, commencing in 2006, an

Officer's Certificate stating, as to each signatory thereof, that (i) a review

of the activities of such Servicer during the preceding calendar year and of

performance under this Agreement or a similar agreement has been made under such

officers' supervision, and (ii) to the best of such officers' knowledge, based

on such review, such Servicer has fulfilled all of 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

officers and the nature and status thereof. Promptly after receipt of such

Officer's Certificate, the Depositor shall review such Officer's Certificate

and, if applicable, consult with the applicable Servicer as to the nature of any

defaults by such Servicer in the fulfillment of any of such Servicer's

obligations. The obligations of a Servicer under this Section apply to each

Servicer that serviced during the applicable period, whether or not such

Servicer is acting as a Servicer at the time such Officer's Certificate is

required to be delivered.

Section 3.23 Annual Independent Public Accountants' Servicing

Statement; Financial Statements Not later than March 15th of each calendar year

commencing in 2006, each Servicer, at its expense, shall cause a nationally

recognized firm of independent certified public accountants to furnish to the

Depositor, the Rating Agencies, and the Trustee a report stating that (i) it has

obtained a letter of representation regarding certain matters from the

management of such Servicer which includes an assertion that such Servicer has

complied with certain minimum residential mortgage loan servicing standards,

identified in the Uniform Single Attestation Program for Mortgage Bankers

established by the Mortgage Bankers Association of America, with respect to the

servicing of residential mortgage loans during the most recently completed

calendar year and (ii) on the basis of an examination conducted by such firm in

accordance with standards established by the American Institute of Certified

Public Accountants, such representation is fairly stated in all material

respects, subject to such exceptions and other qualifications that may be

appropriate. In rendering its report such firm may rely, as to matters relating

to the direct servicing of residential mortgage loans by Subservicers, upon

comparable reports of firms of independent certified public accountants rendered

on the basis of examinations conducted in accordance with the same standards

(rendered within one year of such report) with respect to those Subservicers.

Promptly after receipt of such report, the Depositor shall review such report

and, if applicable, consult with the applicable Servicer as to the nature of any

defaults by such Servicer in the fulfillment of any of such Servicer's

obligations. The obligations of a Servicer under this Section apply to each

Servicer that serviced during the applicable period, whether or not such

Servicer is acting as a Servicer at the time such report is required to be

delivered.

Section 3.24 Trustee to Act as Servicer. (a) In the event that any

Servicer shall for any reason no longer be a Servicer hereunder (including by

reason of an Event of Default), the Trustee or its successor shall, thereupon

assume all of the rights and obligations of such Servicer hereunder arising

thereafter (except that the Trustee shall not be (i) liable for losses of such

predecessor Servicer pursuant to Section 3.10 or any acts or omissions of such

predecessor Servicer hereunder, (ii) obligated to make Advances if it is

prohibited from doing so by applicable law, (iii) obligated to effectuate

repurchases or substitutions of Mortgage Loans hereunder, including but not

limited to repurchases or substitutions pursuant to Section 2.03, (iv)

responsible for expenses of such Servicer pursuant to Section 2.03 or (v) deemed

to have made any representations and warranties of such Servicer hereunder). Any

such assumption shall be subject to Section 7.02.

(b) Every Subservicing Agreement entered into by a Servicer shall

contain a provision giving the successor Servicer the option to terminate such

agreement in the event a successor Servicer is appointed.

(c) If any Servicer shall for any reason no longer be a Servicer

(including by reason of any Event of Default), the Trustee (or any other

successor Servicer) may, at its option, succeed to any rights and obligations of

such Servicer under any Subservicing Agreement in accordance with the terms

thereof; provided, that the Trustee (or any other successor Servicer) shall not

incur any liability or have any obligations in its capacity as successor

Servicer under a Subservicing Agreement arising prior to the date of such

succession unless it expressly elects to succeed to the rights and obligations

of such Servicer thereunder; and such Servicer shall not thereby be relieved of

any liability or obligations under the Subservicing Agreement arising prior to

the date of such succession.

(d) The applicable Servicer shall, upon request of the Trustee, but

at the expense of the Servicer, deliver to the assuming party all documents and

records relating to each Subservicing Agreement (if any) to which it is a party

and the Mortgage Loans then being serviced thereunder and an accounting of

amounts collected and held by it and otherwise use its best efforts to effect

the orderly and efficient transfer of such Subservicing Agreement to the

assuming party.

Section 3.25 Compensating Interest. Each Servicer shall remit to the

Trustee on each Remittance Date an amount from its own funds equal to

Compensating Interest payable by such Servicer for such Remittance Date;

provided, however, the Servicers are not required to pay Compensating Interest

on any Acoustic Mortgage Loan or First NLC Mortgage Loan subject to an Interim

Servicing Agreement for the period prior to the applicable Servicing Transfer

Date.

Section 3.26 Credit Reporting; Gramm-Leach-Bliley Act. (a) With

respect to each Mortgage Loan, each Servicer shall fully furnish, in accordance

with the Fair Credit Reporting Act and its implementing regulations, accurate

and complete information (e.g., favorable and unfavorable) on the related

Mortgagor credit files to Equifax, Experian and TranUnion Credit Information

Company (three of the national credit repositories), on a monthly basis.

(b) The Servicer shall comply with all provisions of the Privacy

Laws relating to the Mortgage Loans, the related borrowers and any "nonpublic

personal information" (as defined in the Privacy Laws) received by the Servicer

incidental to the performance of its obligations under this Agreement,

including, maintaining adequate information security procedures to protect such

nonpublic personal information and providing all privacy notices required by the

Privacy Laws.

Section 3.27 Excess Reserve Fund Account; Distribution Account. (a)

The Trustee shall establish and maintain the Excess Reserve Fund Account, on

behalf of the Class X Certificateholders, to receive that portion of the

distributions on the Class X Interest up to an amount equal to any Basis Risk

Payments and to pay to the Principal Certificateholders any Basis Risk Carry

Forward Amounts (prior to using any Net Swap Receipts). For the avoidance of

doubt, any Basis Risk Carry Forward Amounts shall be paid to the Principal

Certificates first from the Excess Reserve Fund Account and then from the

Supplemental Interest Trust.

On each Distribution Date on which there exists a Basis Risk Carry

Forward Amount on any Class of Principal Certificates, the Trustee shall (1)

withdraw from the Distribution Account and deposit in the Excess Reserve Fund

Account, as set forth in Section 4.02(a)(iii)(H), the lesser of the Class X

Distributable Amount (to the extent remaining after the distributions specified

in Sections 4.02(a)(iii)(A)-(G) and without regard to the reduction in clause

(iii) of the definition thereof) and the aggregate Basis Risk Carry Forward

Amount and (2) withdraw from the Excess Reserve Fund Account amounts necessary

to pay to such Class or Classes of Principal Certificates the applicable Basis

Risk Carry Forward Amounts. Such payments, along with payments from the

Supplemental Interest Trust, shall be allocated to those Classes based upon the

amount of Basis Risk Carry Forward Amount owed to each such Class and shall be

paid in the priority set forth in Section 4.02(a)(iii)(I). In the event that the

Class Certificate Balance of any Class of Certificates is reduced because of

Applied Realized Loss Amounts, the applicable Certificateholders will not be

entitled to receive Basis Risk Carry Forward Amounts on the written down amounts

on such Distribution Date or any future Distribution Dates (except to the extent

such Class Certificate Balance is increased as a result of any Subsequent

Recoveries), even if funds are otherwise available for distribution.

The Trustee shall account for the Excess Reserve Fund Account as an

asset of a grantor trust under subpart E, Part I of subchapter J of the Code and

not as an asset of any Trust REMIC created pursuant to this Agreement. The

beneficial owners of the Excess Reserve Fund Account are the Class X

Certificateholders.

Any Basis Risk Carry Forward Amounts distributed by the Trustee to

the Principal Certificateholders from the Excess Reserve Fund Account shall be

accounted for by the Trustee, for federal income tax purposes, as amounts paid

first to the Holders of the Class X Certificates (in respect of the Class X

Interest) and then to the respective Class or Classes of Principal Certificates.

In addition, the Trustee shall account for the rights of Holders of each Class

of Principal Certificates to receive payments of Basis Risk Carry Forward

Amounts from the Excess Reserve Fund Account (along with payments of Basis Risk

Carry Forward Amounts and Upper-Tier Carry Forward Amounts from the Supplemental

Interest Trust) as rights in a separate limited recourse interest rate cap

contract written by the Class X Certificateholders in favor of Holders of each

such Class.

Notwithstanding any provision contained in this Agreement, the

Trustee shall not be required to make any payments from the Excess Reserve Fund

Account except as expressly set forth in this Section 3.27(a).

(b) The Trustee shall establish and maintain the Distribution

Account on behalf of the Certificateholders. The Trustee shall, promptly upon

receipt on the Business Day received, deposit in the Distribution Account and

retain therein the following:

(i) the aggregate amount remitted by the Servicer to the Trustee

pursuant to Section 3.11;

(ii) any amount deposited by the Servicer pursuant to Section

3.12(b) in connection with any losses on Permitted Investments;

(iii) any amounts remitted by the Servicer to the Trustee in respect

of Compensating Interest pursuant to Section 3.25; and

(iv) any other amounts deposited hereunder which are required to be

deposited in the Distribution Account.

In the event that the Servicer shall remit any amount not required

to be remitted, the Servicer may at any time direct the Trustee in writing to

withdraw such amount from the Distribution Account, any provision herein to the

contrary notwithstanding. Such direction may be accomplished by delivering

notice to the Trustee, which describes the amounts deposited in error in the

Distribution Account. All funds deposited in the Distribution 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 4.02.

(c) In order to comply with its duties under the USA Patriot Act of

2001, the Trustee shall obtain and verify certain information and documentation

from the other parties to this Agreement including, but not limited to, each

such party's name, address, and other identifying information.

Section 3.28 Optional Purchase of Delinquent Mortgage Loans. The

Depositor, in its sole discretion, shall have the option, but shall not be

obligated, to purchase any 90+ Delinquent Mortgage Loans from the Trust Fund.

The purchase price for any such Mortgage Loan shall be 100% of the unpaid

principal balance of such Mortgage Loan plus accrued and unpaid interest on the

related Mortgage Loan at the applicable Mortgage Interest Rate, plus the amount

of any unreimbursed Servicing Advances made by the applicable Servicer. Upon

receipt of such purchase price, the applicable Servicer shall provide to the

Trustee a Request for Release and the Trustee shall promptly release to the

Depositor, the Mortgage File relating to the Mortgage Loan being repurchased.

Section 3.29 Transfer of Servicing for Certain Acoustic Mortgage

Loans and Certain First NLC Mortgage Loans. Prior to the Servicing Transfer

Date, the Depositor shall use reasonable efforts to cause Acoustic and First NLC

to comply with each of the servicing transfer requirements set forth in the

applicable Interim Servicing Agreement and in accordance with customary industry

procedures.

ARTICLE IV

DISTRIBUTIONS AND

ADVANCES BY THE SERVICERS

Section 4.01 Advances. (a) The amount of P&I Advances to be made by

each Servicer for any Remittance Date shall equal, subject to Section 4.01(c),

the sum of (i) the aggregate amount of Scheduled Payments (with each interest

portion thereof net of the related Servicing Fee), due during the Due Period

immediately preceding such Remittance Date in respect of the Mortgage Loans

serviced by such Servicer, which Scheduled Payments were not received as of the

close of business on the related Determination Date, plus (ii) with respect to

each REO Property, which REO Property was acquired during or prior to the

related Prepayment Period and as to which such REO Property an REO Disposition

did not occur during the related Prepayment Period, an amount equal to the

excess, if any, of the Scheduled Payments (with REO Imputed Interest) that would

have been due on the related Due Date in respect of the related Mortgage Loan,

over the net income from such REO Property transferred to the related Collection

Account for distribution on such Remittance Date.

(b) On each Remittance Date, each Servicer shall remit in

immediately available funds to the Trustee an amount equal to the aggregate

amount of P&I Advances, if any, to be made in respect of the Mortgage Loans and

REO Properties serviced by such Servicer for the related Remittance Date either

(i) from its own funds or (ii) from the related Collection Account, to the

extent of funds held therein for future distribution (in which case, it will

cause to be made an appropriate entry in the records of the related Collection

Account that Amounts Held for Future Distribution have been, as permitted by

this Section 4.01, used by such Servicer in discharge of any such P&I Advance)

or (iii) in the form of any combination of (i) and (ii) aggregating the total

amount of P&I Advances to be made by such Servicer with respect to the Mortgage

Loans and REO Properties. Any Amounts Held for Future Distribution and so used

shall be appropriately reflected in such Servicer's records and replaced by such

Servicer by deposit in the related Collection Account on or before any future

Remittance Date to the extent required.

(c) The obligation of each Servicer to make such P&I Advances is

mandatory, notwithstanding any other provision of this Agreement but subject to

(d) below, and, with respect to any Mortgage Loan or REO Property, shall

continue until a Final Recovery Determination in connection therewith or the

removal thereof from coverage under this Agreement, except as otherwise provided

in this Section.

(d) Notwithstanding anything herein to the contrary, no P&I Advance

or Servicing Advance shall be required to be made hereunder by either Servicer

if such P&I Advance or Servicing Advance would, if made, constitute a

Nonrecoverable P&I Advance or Nonrecoverable Servicing Advance. The

determination by either Servicer that it has made a Nonrecoverable P&I Advance

or a Nonrecoverable Servicing Advance or that any proposed P&I Advance or

Servicing Advance, if made, would constitute a Nonrecoverable P&I Advance or a

Nonrecoverable Servicing Advance, respectively, shall be evidenced by an

Officer's Certificate of such Servicer delivered to the Trustee. In addition no

Servicer shall be required to advance any Relief Act Interest Shortfalls.

(e) Except as otherwise provided herein, the applicable Servicer

shall be entitled to reimbursement pursuant to Section 3.11 for Advances from

recoveries from the related Mortgagor or from all Liquidation Proceeds and other

payments or recoveries (including Insurance Proceeds and Condemnation Proceeds)

with respect to the related Mortgage Loan.

Section 4.02 Priorities of Distribution. (a) On each Distribution

Date, the Trustee shall make the disbursements and transfers from amounts then

on deposit in the Distribution Account in the following order of priority and to

the extent of the Available Funds remaining:

(i) from the Interest Remittance Amount, to the Supplemental

Interest Trust and to the holders of each Class of Principal Certificates

in the following order of priority:

(A) from the Interest Remittance Amount to the Supplemental

Interest Trust, the sum of (x) all Net Swap Payments and (y) any

Swap Termination Payment owed to the Swap Provider other than a

Defaulted Swap Termination Payment;

(B) from any remaining Interest Remittance Amount,

concurrently to the Class A-1, Class A-2 and Class A-3 Certificates,

the related Accrued Certificate Interest Distribution Amounts and

Unpaid Interest Amounts for the Class A-1, Class A-2 and Class A-3

Certificates), allocated pro rata (based on their respective

entitlements to those amounts);

(C) from any remaining Interest Remittance Amount, to the

Class M-1 Certificates, the Accrued Certificate Interest

Distribution Amount for such Class;

(D) from any remaining Interest Remittance Amount, to the

Class M-2 Certificates, the Accrued Certificate Interest

Distribution Amount for such Class;

(E) from any remaining Interest Remittance Amount, to the

Class M-3 Certificates, the Accrued Certificate Interest

Distribution Amount for such Class;

(F) from any remaining Interest Remittance Amount, to the

Class B-1 Certificates, the Accrued Certificate Interest

Distribution Amount for such Class;

(G) from any remaining Interest Remittance Amount, to the

Class B-2 Certificates, the Accrued Certificate Interest

Distribution Amount for such Class;

(H) from any remaining Interest Remittance Amount, to the

Class B-3 Certificates, the Accrued Certificate Interest

Distribution Amount for such Class; and

(I) from any remaining Interest Remittance Amount, to the

Class B-4 Certificates, the Accrued Certificate Interest

Distribution Amount for such Class;

(ii) (A) on each Distribution Date (a) prior to the Stepdown Date or

(b) with respect to which a Trigger Event is in effect, to the holders of

the Class or Classes of Offered Certificates then entitled to

distributions of principal as set forth below, from Available Funds

remaining after making distributions pursuant to clause (i) above, an

amount equal to the Principal Distribution Amount in the following order

of priority:

(a) sequentially:

(x) concurrently to the Class R-1 and Class R-2

Certificates, allocated pro rata, until their respective Class

Certificate Balances have been reduced to zero; and

(y) sequentially, to the Class A-1, Class A-2 and Class

A-3 Certificates, in that order, until their respective Class

Certificate Balances are reduced to zero;

(b) sequentially, to the Class M-1, Class M-2, Class M-3,

Class B-1, Class B-2, Class B-3 and Class B-4 Certificates, in that

order, until their respective Class Certificate Balances are reduced

to zero;

(B) on each Distribution Date (a) on and after the Stepdown

Date and (b) as long as Trigger Event is not in effect, to the

holders of the Class or Classes of Offered Certificates then

entitled to distribution of principal, from Available Funds

remaining on deposit in the Distribution Account after making

distributions pursuant to clause (i) above, an amount equal to the

Principal Distribution Amount in the following amounts and order of

priority:

(a) the lesser of (x) the Principal Distribution Amount and

(y) the Class A Principal Distribution Amount to the Class A

Certificates, allocated sequentially to the Class A-1, Class A-2 and

Class A-3 Certificates, in that order, until their respective Class

Certificate Balances are reduced to zero;

(b) the lesser of (x) the excess of (i) the Principal

Distribution Amount over (ii) the amount distributed to the Class A

Certificates in clause (ii)(B)(a) above and (y) the Class M-1

Principal Distribution Amount to the Class M-1 Certificates, until

the Class Certificate Balance thereof has been reduced to zero;

(c) the lesser of (x) the excess of (i) the Principal

Distribution Amount over (ii) the amount distributed to the Class A

Certificates in clause (ii)(B)(a) above and to the Class M-1

Certificates in clause (ii)(B)(b) above, and (y) the Class M-2

Principal Distribution Amount to the Class M-2 Certificates, until

the Class Certificate Balance thereof has been reduced to zero;

(d) the lesser of (x) the excess of (i) the Principal

Distribution Amount over (ii) the amount distributed to the Class A

Certificates in clause (ii)(B)(a) above, to the Class M-1

Certificates in clause (ii)(B)(b) above and to the Class M-2

Certificates in clause (ii)(B)(c) above, and (y) the Class M-3

Principal Distribution Amount to the Class M-3 Certificates, until

the Class Certificate Balance thereof has been reduced to zero;

(e) the lesser of (x) the excess of (i) the Principal

Distribution Amount over (ii) the amount distributed to the Class A

Certificates in clause (ii)(B)(a) above, to the Class M-1

Certificates in clause (ii)(B)(b) above, to the Class M-2

Certificates in clause (ii)(B)(c) above and to the Class M-3

Certificates in clause (ii)(B)(d) above, and (y) the Class B-1

Principal Distribution Amount to the Class B-1 Certificates, until

the Class Certificate Balance thereof has been reduced to zero;

(f) the lesser of (x) the excess of (i) the Principal

Distribution Amount over (ii) the amount distributed to the Class A

Certificates in clause (ii)(B)(a) above, to the Class M-1

Certificates in clause (ii)(B)(b) above, to the Class M-2

Certificates in clause (ii)(B)(c) above, to the Class M-3

Certificates in clause (ii)(B)(d) above and to the Class B-1

Certificates in clause (ii)(B)(e) above, and (y) the Class B-2

Principal Distribution Amount to the Class B-2 Certificates, until

the Class Certificate Balance thereof has been reduced to zero;

(g) the lesser of (x) the excess of (i) the Principal

Distribution Amount over (ii) the amount distributed to the Class A

Certificates in clause (ii)(B)(a) above, to the Class M-1

Certificates in clause (ii)(B)(b) above, to the Class M-2

Certificates in clause (ii)(B)(c) above, to the Class M-3

Certificates in clause (ii)(B)(d) above, to the Class B-1

Certificates in clause (ii)(B)(e) above and to the Class B-2

Certificates in clause (ii)(B)(f) above, and (y) the Class B-3

Principal Distribution Amount to the Class B-3 Certificates, until

the Class Certificate Balance thereof has been reduced to zero; and

(h) the lesser of (x) the excess of (i) the Principal

Distribution Amount over (ii) the amount distributed to the Class A

Certificates in clause (ii)(B)(a) above, to the Class M-1

Certificates in clause (ii)(B)(b) above, to the Class M-2

Certificates in clause (ii)(B)(c) above, to the Class M-3

Certificates in clause (ii)(B)(d) above, to the Class B-1

Certificates in clause (ii)(B)(e) above, to the Class B-2

Certificates in clause (ii)(B)(f) above and to the Class B-3

Certificates in clause (ii)(B)(g) above, and (y) the Class B-4

Principal Distribution Amount to the Class B-4 Certificates, until

the Class Certificate Balance thereof has been reduced to zero;

(iii) any amount remaining after the distributions in clauses

4.02(a)(i) and (ii) above shall be distributed in the following order of

priority:

(A) to the holders of the Class M-1 Certificates, any Unpaid

Interest Amount for such Class;

(B) to the holders of the Class M-2 Certificates, any Unpaid

Interest Amount for such Class;

(C) to the holders of the Class M-3 Certificates, any Unpaid

Interest Amount for such Class;

(D) to the holders of the Class B-1 Certificates, any Unpaid

Interest Amount for such Class;

(E) to the holders of the Class B-2 Certificates, any Unpaid

Interest Amount for such Class;

(F) to the holders of the Class B-3 Certificates, any Unpaid

Interest Amount for such Class;

(G) to the holders of the Class B-4 Certificates, any Unpaid

Interest Amount for such Class;

(H) to the Excess Reserve Fund Account, the amount of any

Basis Risk Payment (without regard to Net Swap Receipts) for such

Distribution Date;

(I) concurrently, from funds on deposit in the Excess Reserve

Fund Account, an amount equal to any Basis Risk Carry Forward Amount

with respect to the Principal Certificates for such Distribution

Date to such Classes in the same order and priority as set forth in

Section 4.02(a)(i);

(J) to the Supplemental Interest Trust, the amount of any

Defaulted Swap Termination Payment;

(K) to the Holders of the Class X Certificates, the remainder

of the Class X Distributable Amount not distributed pursuant to

Sections 4.02(a)(iii)(A)-(J);

(L) to the holders of the Class R-2 Certificates, any

remaining amount, in respect of Pooling-Tier REMIC-1; and

(M) to the Holders of the Class R-1 Certificates, any

remaining amount, in respect of Pooling-Tier REMIC 2, the Lower-Tier

REMIC and the Upper-Tier REMIC.

(b) On each Distribution Date, all amounts representing Prepayment

Premiums from the Mortgage Loans received during the related Prepayment Period

shall be distributed by the Trustee to the holders of the Class P Certificates.

(c) Notwithstanding the allocation of principal to the Class A

Certificates described in Section 4.02(b) above, from and after the Distribution

Date on which the aggregate Class Certificate Balances of the Class M-1, Class

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

the principal balance of the Class X Certificates have been reduced to zero, any

principal distributions allocated to the Class A Certificates are required to be

allocated pro rata to the Class A Certificates based on their respective

Certificate Principal Balances.

(d) On any Distribution Date, any Relief Act Interest Shortfalls and

Net Prepayment Interest Shortfalls for such Distribution Date will be allocated

by the Trustee, pro rata, as a reduction of the Accrued Certificate Interest

Distribution Amount for the Class A, Class M and Class B Certificates, based on

the amount of interest to which such Classes would otherwise be entitled on such

Distribution Date.

Section 4.03 Monthly Statements to Certificateholders. (a) Not later

than each Distribution Date, the Trustee shall make available to each

Certificateholder, each Servicer, the Depositor and each Rating Agency a

statement setting forth with respect to the related distribution:

(i) the amount thereof allocable to principal, separately

identifying the aggregate amount of any Principal Prepayments and

Liquidation Proceeds included therein;

(ii) the amount thereof allocable to interest, any Unpaid Interest

Amounts included in such distribution and any remaining Unpaid Interest

Amounts after giving effect to such distribution, any Basis Risk Carry

Forward Amount for such Distribution Date and the amount of all Basis Risk

Carry Forward Amounts covered by withdrawals from the Excess Reserve Fund

Account on such Distribution Date;

(iii) if the distribution to the Holders of such Class of

Certificates is less than the full amount that would be distributable to

such Holders if there were sufficient funds available therefor, the amount

of the shortfall and the allocation thereof as between principal and

interest, including any Basis Risk Carry Forward Amount not covered by

amounts in the Excess Reserve Fund Account;

(iv) the Class Certificate Balance of each Class of Certificates

after giving effect to the distribution of principal on such Distribution

Date;

(v) the Pool Stated Principal Balance for the following Distribution

Date;

(vi) the amount of the Servicing Fees paid to or retained by the

Servicer or Subservicer (with respect to the Subservicers, in the

aggregate) with respect to such Distribution Date;

(vii) the Pass-Through Rate for each such Class of Certificates with

respect to such Distribution Date;

(viii) the amount of Advances included in the distribution on such

Distribution Date and the aggregate amount of Advances reported by the

Servicer as outstanding as of the close of business on the Determination

Date immediately preceding such Distribution Date;

(ix) the number and aggregate outstanding principal balances of

Mortgage Loans (1) as to which the Scheduled Payment is delinquent 31 to

60 days, 61 to 90 days and 91 or more days, (2) that have become REO

Property, (3) that are in foreclosure and (4) that are in bankruptcy, in

each case as of the close of business on the last Business Day of the

immediately preceding month;

(x) for each of the preceding 12 calendar months, or all calendar

months since the related Cut-off Date, whichever is less, the aggregate

dollar amount of the Scheduled Payments (A) due on all Outstanding

Mortgage Loans on each of the Due Dates in each such month and (B)

delinquent 60 days or more on each of the Due Dates in each such month;

(xi) with respect to all Mortgage Loans that became REO Properties

during the preceding calendar month, the aggregate number of such Mortgage

Loans and the aggregate Stated Principal Balance of such Mortgage Loans as

of the close of business on the Determination Date preceding such

Distribution Date and the date of acquisition thereof;

(xii) the total number and principal balance of any REO Properties

(and market value, if available) as of the close of business on the

Determination Date preceding such Distribution Date;

(xiii) whether a Trigger Event has occurred and is continuing

(including the calculation of thereof and the aggregate outstanding

balance of all 60+ Day Delinquent Mortgage Loans);

(xiv) the amount of any Basis Risk Carry Forward Amounts paid from

the Excess Reserve Fund Account or the Supplemental Interest Trust and the

amount of any Upper-Tier Carry Forward Amounts paid from the Supplemental

Interest Trust;

(xv) in the aggregate and for each Class of Certificates, the

aggregate amount of Applied Realized Loss Amounts incurred during the

preceding calendar month and aggregate Applied Realized Loss Amounts

through such Distribution Date;

(xvi) the amount of any Net Monthly Excess Cash Flow on such

Distribution Date and the allocation thereof to the Certificateholders

with respect to Applied Realized Loss Amounts and Unpaid Interest Amounts;

(xvii) the Overcollateralized Amount and Specified

Overcollateralized Amount;

(xviii) the amount distributed on the Class P Certificates;

(xix) the Cumulative Loss Percentage;

(xx) the amount distributed on the Class X Certificates;

(xxi) the amount of any Subsequent Recoveries for such Distribution

Date;

(xxii) the amount of any Net Swap Payments, Net Swap Receipts, Swap

Termination Payments or Defaulted Swap Termination Payments; and

(xxiii) the calculations of LIBOR and Swap LIBOR.

(b) The Trustee's responsibility for providing the above statement

to the Certificateholders, each Rating Agency, each Servicer and the Depositor

is limited to the availability, timeliness and accuracy of the information

derived from the applicable Servicer. The Trustee will provide the above

statement via the Trustee's internet website. The Trustee's website will

initially be located at https://www.tss.db.com/invr and assistance in using the

website can be obtained by calling the Trustee's investor relations desk at

1-800-735-7777. A paper copy of the above statement will also be made available

upon request.

(c) Upon request, within a reasonable period of time after the end

of each calendar year, the Trustee shall cause to be furnished to each Person

who at any time during the calendar year was a Certificateholder, a statement

containing the information set forth in clauses (a)(i) and (a)(ii) of this

Section 4.03 aggregated for such calendar year or applicable portion thereof

during which such Person was a Certificateholder. Such obligation of the Trustee

shall be deemed to have been satisfied to the extent that substantially

comparable information shall be provided by the Trustee pursuant to any

requirements of the Code as from time to time in effect.

(d) Not later than the Reporting Date, each Servicer shall furnish

to the Trustee and a monthly remittance advice statement (in a format mutually

agreed upon by such Servicer and the Trustee) containing such information as

shall be reasonably requested by the Trustee to provide the reports required by

Section 4.03(a) as to the accompanying remittance and the period ending on the

close of business on the last Business Day of the immediately preceding month

(the "Servicer Remittance Report").

Each Servicer shall furnish to the Trustee an individual loan

accounting report, as of the last Business Day of each month, to document

Mortgage Loan payment activity on an individual Mortgage Loan basis. With

respect to each month, the corresponding individual loan accounting report (in

electronic format) shall be received by the Trustee no later than the Reporting

Date, which report shall contain the following:

(i) with respect to each Scheduled Payment, the amount of such

remittance allocable to principal (including a separate breakdown of any

Principal Prepayment, including the date of such prepayment, and any

Prepayment Premiums, along with a detailed report of interest on principal

prepayment amounts remitted in accordance with Section 3.25);

(ii) with respect to each Scheduled Payment, the amount of such

remittance allocable to interest;

(iii) the amount of servicing compensation received by such Servicer

during the prior distribution period;

(iv) the individual and aggregate Stated Principal Balance of the

Mortgage Loans;

(v) the aggregate of any expenses reimbursed to such Servicer during

the prior distribution period pursuant to Section 3.11;

(vi) the number and aggregate outstanding principal balances of

Mortgage Loans (a) delinquent (1) 31 to 60 days, (2) 61 to 90 days, or (3)

91 days or more; (b) as to which foreclosure has commenced; and (c) as to

which REO Property has been acquired;

(vii) each Mortgage Loan which has been altered, modified or varied

during such month, and the reason for such modification (i.e., extension

of maturity date, Mortgage Interest Rate);

(viii) with respect to each Liquidated Mortgage Loan, the amount of

any Realized Losses for such Mortgage Loan; and

(ix) any other information reasonably required by the Trustee to

enable it to prepare the monthly statement referred to in Section 4.03(a).

(e) On the 5th Business Day of each month (the "Data File Delivery

Date"), Countrywide shall deliver to the Trustee and (subject to the terms of

that certain confidentiality agreement, dated as of the Closing Date, among the

Depositor, the Purchaser and Countrywide) to the Depositor a Market Value Change

Report and a data file incorporating the fields set forth in the data file

layout set forth in Exhibit L hereto (the "Data File").

Section 4.04 Certain Matters Relating to the Determination of LIBOR.

LIBOR shall be calculated by the Trustee in accordance with the definition of

"LIBOR." Until all of the LIBOR Certificates are paid in full, the Trustee will

at all times retain at least four Reference Banks for the purpose of determining

LIBOR with respect to each LIBOR Determination Date. The Trustee initially shall

designate the Reference Banks (after consultation with the Depositor). Each

"Reference Bank" shall be a leading bank engaged in transactions in Eurodollar

deposits in the international Eurocurrency market, shall not control, be

controlled by, or be under common control with, the Trustee and shall have an

established place of business in London. If any such Reference Bank should be

unwilling or unable to act as such or if the Trustee should terminate its

appointment as Reference Bank, the Trustee shall promptly appoint or cause to be

appointed another Reference Bank (after consultation with the Depositor). The

Trustee shall have no liability or responsibility to any Person for (i) the

selection of any Reference Bank for purposes of determining LIBOR or (ii) any

inability to retain at least four Reference Banks which is caused by

circumstances beyond its reasonable control.

The Pass-Through Rate for each Class of LIBOR Certificates for each

Interest Accrual Period shall be determined by the Trustee on each LIBOR

Determination Date so long as the LIBOR Certificates are outstanding on the

basis of LIBOR and the respective formulae appearing in footnotes corresponding

to the LIBOR Certificates in the table relating to the Certificates in the

Preliminary Statement. The


 
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