Back to top

POOLING AND SERVICING AGREEMENT

Pooling and Servicing Agreement

POOLING AND SERVICING AGREEMENT | Document Parties: ASSET BACKED FUNDING CORPORATION | WELLS FARGO BANK, N.A., You are currently viewing:
This Pooling and Servicing Agreement involves

ASSET BACKED FUNDING CORPORATION | WELLS FARGO BANK, N.A.,

. 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: 4/28/2005

POOLING AND SERVICING AGREEMENT, Parties: asset backed funding corporation , wells fargo bank  n.a.
50 of the Top 250 law firms use our Products every day

 

                                                                       EXHIBIT 4

 

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

 

                        ASSET BACKED FUNDING CORPORATION,

                                     Depositor

 

                             WELLS FARGO BANK, N.A.,

                  Master Servicer and Securities Administrator

 

                                       and

 

                   JPMORGAN CHASE BANK, NATIONAL ASSOCIATION,

                                      Trustee

 

                         POOLING AND SERVICING AGREEMENT

 

                            Dated as of March 1, 2005

 

                               ABFC 2005-HE1 Trust

 

                 ABFC Asset-Backed Certificates, Series 2005-HE1

 

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

 

 

<PAGE>

 

 

                              TABLE OF CONTENTS

 

                                                                            Page

                                                                             ----

 

                                  ARTICLE I

 

                                 DEFINITIONS

 

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

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

Section 1.03   Rights of the NIMS Insurer ....................................   

 

                                  ARTICLE II

 

                        CONVEYANCE OF MORTGAGE LOANS;

                      ORIGINAL ISSUANCE OF CERTIFICATES

 

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

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

Section 2.03   Repurchase or Substitution of Mortgage Loans by an

              Originator or the Seller ......................................   

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

Section 2.05   Representations, Warranties and Covenants of the

              Master Servicer ...............................................   

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

Section 2.07   Issuance of Certificates and the Uncertificated

              Regular Interests .............................................   

 

                                 ARTICLE III

 

                     ADMINISTRATION AND MASTER SERVICING

                              OF THE TRUST FUND

 

Section 3.01   Master Servicer to Act as Master Servicer .....................   

Section 3.02   Monitoring of Servicers .......................................   

Section 3.03   Maintenance of Primary Mortgage Insurance         

              Policy; Claims ................................................   

Section 3.04   Rights of the Depositor, the Securities

              Administrator and the Trustee in Respect of

              the Master Servicer ...........................................   

Section 3.05   Trustee to Act as Master Servicer .............................   

Section 3.06   Collection Accounts ...........................................   

Section 3.07   Master Servicer Custodial Account, Distribution

              Account and Reserve Accounts ..................................   

Section 3.08   Collection of Taxes, Assessments and Similar

              Items; Escrow Accounts ........................................   

Section 3.09   Permitted Withdrawals from the Master Servicer

              Custodial Account and the Distribution Account ................   

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

Section 3.11   Presentment of Claims and Collection of Proceeds ..............   

Section 3.12   Realization Upon Defaulted Mortgage Loans; REO

              Property ......................................................   

Section 3.13   Due-on-Sale Clauses; Assumption and Substitution

              Agreements ....................................................   

Section 3.14   Trustee to Cooperate; Release of Files ........................   

Section 3.15   Master Servicing Compensation .................................   

Section 3.16   Annual Statement as to Compliance .............................   

Section 3.17   Annual Independent Certified Public Accountants'

              Reports .......................................................   

Section 3.18   Access to Certain Documentation and Information

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

Section 3.19   Duties of Credit Risk Manager .................................   

Section 3.20   Liability of Master Servicer; Indemnification .................   

Section 3.21   Limitation of Liability of the Credit Risk Manager ............   

Section 3.22   No Personal Solicitation ......................................   

Section 3.23   Periodic Filings ..............................................   

Section 3.24   Fidelity Bond; Errors and Omissions Insurance .................   

 

                                  ARTICLE IV

 

                                FLOW OF FUNDS   

 

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

Section 4.02   Distributions of Principal and Monthly Excess

              Cashflow Amounts ..............................................   

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

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

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

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

Section 4.07   Remittance Reports ............................................   

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

 

                                  ARTICLE V

 

                               THE CERTIFICATES

 

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

Section 5.02   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   Appointment of Paying Agent ...................................   

 

                                  ARTICLE VI

 

                     THE MASTER SERVICER AND THE DEPOSITOR

 

Section 6.01   Liability of the Master Servicer and the Depositor ............   

Section 6.02   Merger or Consolidation of, or Assumption of the

              Obligations of, the Master Servicer or the Depositor ..........   

Section 6.03   Master Servicer Not to Resign .................................   

 

                                 ARTICLE VII

 

                                   DEFAULT

 

Section 7.01   Master Servicer Event of Termination ..........................   

Section 7.02   Remedies of Trustee ...........................................   

Section 7.03   Directions by Certificateholders and Duties of

              Trustee During Master Servicer Event of Termination ...........   

Section 7.04   Action upon Certain Failures of the Master Servicer

              and upon Master Servicer Event of Termination .................   

Section 7.05   Trustee to Act; Appointment of Successor ......................   

Section 7.06   Notification to Certificateholders ............................   

 

                                 ARTICLE VIII

 

                 THE TRUSTEE AND THE SECURITIES ADMINISTRATOR

 

Section 8.01   Duties of Trustee and Securities Administrator ................   

Section 8.02   Certain Matters Affecting the Trustee and the

              Securities Administrator ......................................   

Section 8.03   Neither the Trustee nor the Securities Administrator

              Liable for Certificates or Mortgage Loans .....................   

Section 8.04   Trustee and Securities Administrator May Own

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

Section 8.05   Securities Administrator's Fees and Expenses and

              Trustee Fees and Expenses .....................................   

Section 8.06   Eligibility Requirements for Trustee and the

              Securities Administrator ......................................   

Section 8.07   Resignation or Removal of Trustee and the Securities

               Administrator .................................................   

Section 8.08   Successor Trustee or Securities Administrator .................   

Section 8.09   Merger or Consolidation of Trustee or Securities

              Administrator .................................................   

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

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

Section 8.12   Trustee or Securities Administrator May Enforce

              Claims Without Possession of Certificates .....................   

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

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

Section 8.15   Waiver of Inventory, Accounting and Appraisal

              Requirement ...................................................   

Section 8.16   Appointment of Custodian ......................................   

 

                                   ARTICLE IX

 

                    REMIC AND GRANTOR TRUST ADMINISTRATION

 

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

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

Section 9.03   Indemnification with Respect to Certain Taxes and

              Loss of REMIC Status ..........................................   

Section 9.04   Grantor Trust Administration ..................................   

 

                                  ARTICLE X

 

                                  TERMINATION

 

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

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

 

                                  ARTICLE XI

 

                            MISCELLANEOUS PROVISIONS

 

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

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

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

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

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

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

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

Section 11.08   Notice to the Rating Agencies and the NIMS Insurer ...........   

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

Section 11.10   Third Party Beneficiary ......................................   

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

 

 

<PAGE>

 

 

                                  EXHIBITS:

 

Exhibit A-1SS      Form of Class A-1SS Certificates

Exhibit A-1MZ      Form of Class A-1MZ Certificates

Exhibit A-2SS      Form of Class A-2SS Certificates

Exhibit A-2MZ      Form of Class A-2MZ Certificates

Exhibit A-3A       Form of Class A-3A Certificates

Exhibit A-3B       Form of Class A-3B Certificates

Exhibit A-3C       Form of Class A-3C Certificates

Exhibit B-1        Form of Class M-1 Certificates

Exhibit B-2        Form of Class M-2 Certificates

Exhibit B-3        Form of Class M-3 Certificates

Exhibit B-4        Form of Class M-4 Certificates

Exhibit B-5        Form of Class M-5 Certificates

Exhibit B-6        Form of Class M-6 Certificates

Exhibit B-7        Form of Class M-7 Certificates

Exhibit B-8        Form of Class M-8 Certificates

Exhibit B-9        Form of Class M-9 Certificates

Exhibit B-10       Form of Class B-1 Certificates

Exhibit B-11       Form of Class B-2 Certificates

Exhibit B-12       Form of Class B-3 Certificates

Exhibit C-1        Form of Class CE Certificates

Exhibit C-2        Form of Class P Certificates

Exhibit C-3         Form of Class R Certificates

Exhibit D-1        Group 1 Mortgage Loan Schedule

Exhibit D-2        Group 2 Mortgage Loan Schedule

Exhibit D-3        Group 3 Mortgage Loan Schedule

Exhibit E          Form of Request for Release

Exhibit F-1        Form of Initial Certification

Exhibit F-2        Form of Final Certification

Exhibit F-3        Form of Receipt of Mortgage Note

Exhibit G          Mortgage Loan Purchase Agreement

Exhibit H          Form of Lost Note Affidavit

Exhibit I          Form of ERISA Representation

Exhibit J-1        Form of Investment Letter (Non-Rule 144A)

Exhibit J-2        Form of Rule 144A Investment Letter

Exhibit K          Form of Class R Certificate Transfer Affidavit

Exhibit L          Form of Transferor Certificate

Exhibit M          Monthly Information Provided by Master Servicer

Exhibit N-1        Form of Class A-1 Yield Maintenance Agreements

Exhibit N-2        Form of Class A-2 Yield Maintenance Agreements

Exhibit N-3        Form of Class A-3 Yield Maintenance Agreements

Exhibit N-4        Form of Class M/B Yield Maintenance Agreements

Exhibit O          Form of Certification

Exhibit P          Form of Certification of the Securities Administrator to be

                  Provided to Master Servicer

 

 

<PAGE>

 

 

            ASSET BACKED FUNDING CORPORATION, as depositor (the "Depositor"),

WELLS FARGO BANK, N.A., as master servicer (in such capacity, the "Master

Servicer") and as securities administrator (in such capacity, the "Securities

Administrator"), and JPMORGAN CHASE BANK, NATIONAL ASSOCIATION, as trustee (the

"Trustee"), are entering into this Pooling and Servicing Agreement, dated as of

March 1, 2005 (the "Agreement").

 

                            PRELIMINARY STATEMENT

 

            The Depositor intends to sell pass-through certificates

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

which in the aggregate will evidence the entire beneficial ownership interest in

the Trust Fund created hereunder. The Certificates will consist of twenty-two

Classes of Certificates, designated as (i) the Class A-1SS, Class A-1MZ, Class

A-2SS, Class A-2MZ, Class A-3A, Class A-3B and Class A-3C Certificates, (ii) the

Class M-1, Class M-2, Class M-3, Class M-4, Class M-5, Class M-6, Class M-7,

Class M-8 and Class M-9 Certificates, (iii) the Class B-1, Class B-2 and Class

B-3 Certificates, (iv) the Class CE Certificates, (v) the Class P Certificates

and (vi) the Class R Certificate.

 

                                   REMIC 1

 

            As provided herein, the Securities Administrator will make an

election to treat the segregated pool of assets consisting of the Mortgage Loans

and certain other related assets subject to this Agreement (but exclusive of the

Yield Maintenance Agreements, the Reserve Accounts, the Cap Carryover Amounts,

the Prepayment Charges, the Originator Prepayment Charge Payment Amounts and the

Servicer Prepayment Charge Payment Amounts) as a real estate investment conduit

(a "REMIC") for federal income tax purposes, and such segregated pool of assets

will be designated as "REMIC 1." The Class R-1 Interest will represent the sole

class of "residual interests" in REMIC 1 for purposes of the REMIC Provisions

under federal income tax law. The following table irrevocably sets forth the

designation, the Uncertificated REMIC 1 Pass-Through Rate, the initial

Uncertificated Principal Balance, and solely for purposes of satisfying Treasury

Regulations Section 1.860G-1(a)(4)(iii), the "latest possible maturity date" for

each of the REMIC 1 Regular Interests. None of the REMIC 1 Regular Interests

will be certificated.

 

 

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

                    Uncertificated          Initial

                  REMIC Pass-Through     Uncertificated        Latest Possible

   Designation            Rate               Balance             Maturity Date

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

LT1AA                  Variable(2)       $872,667,370.84        April 25, 2035

LT1A1SS                Variable(2)        $2,444,015.00         April 25, 2035

LT1A1MZ                Variable(2)         $271,560.00          April 25, 2035

LT1A2SS                Variable(2)        $2,170,050.00         April 25, 2035

LT1A2MZ                Variable(2)         $542,515.00           April 25, 2035

LT1A3A                 Variable(2)         $682,720.00          April 25, 2035

LT1A3B                 Variable(2)         $703,360.00          April 25, 2035

LT1A3C                 Variable(2)         $140,400.00          April 25, 2035

LT1M1                   Variable(2)         $463,050.00          April 25, 2035

LT1M2                  Variable(2)         $284,955.00          April 25, 2035

LT1M3                  Variable(2)         $155,830.00          April 25, 2035

LT1M4                  Variable(2)          $155,835.00          April 25, 2035

LT1M5                  Variable(2)         $155,835.00          April 25, 2035

LT1M6                  Variable(2)         $133,570.00          April 25, 2035

LT1M7                  Variable(2)         $102,405.00          April 25, 2035

LT1M8                  Variable(2)          $93,500.00          April 25, 2035

LT1M9                  Variable(2)          $62,335.00          April 25, 2035

LT1B1                  Variable(2)          $57,880.00          April 25, 2035

LT1B2                   Variable(2)          $89,045.00          April 25, 2035

LT1B3                  Variable(2)         $106,860.00          April 25, 2035

LT1ZZ                  Variable(2)        $8,993,818.18         April 25, 2035

LT1SUB                 Variable(2)          $15,229.59          April 25, 2035

LT1GRP                 Variable(2)          $69,541.09          April 25, 2035

LT2SUB                 Variable(2)          $15,212.64          April 25, 2035

LT2GRP                 Variable(2)          $69,463.94          April 25, 2035

LT3SUB                 Variable(2)           8,560.75           April 25, 2035

LT3GRP                 Variable(2)          $39,090.35          April 25, 2035

LT1XX                  Variable(2)       $890,259,810.66        April 25, 2035

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

 

(1)    Solely for purposes of Treasury Regulations Section

      1.860G-1(a)(4)(iii), the Distribution Date in the month following the

      maturity date for the Mortgage Loan with the latest maturity date has

      been designated as the "latest possible maturity date" for each REMIC 1

      Regular Interest.

(2)    Calculated in accordance with the definition of "Uncertificated REMIC 1

      Pass-Through Rate" herein.

 

                                    REMIC 2

 

            As provided herein, the Securities Administrator shall make an

election to treat the segregated pool of assets consisting of the REMIC 1

Regular Interests as a REMIC for federal income tax purposes, and such

segregated pool of assets will be designated as "REMIC 2." The Class R-2

Interest represents the sole class of "residual interests" in REMIC 2 for

purposes of the REMIC Provisions.

 

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

Certificate Interest Rate and Original Class Certificate Principal Balance for

each Class of Certificates comprising the interests in the Trust Fund created

hereunder:

 

 

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

                        Original Class                                      

                        Certificate        Certificate          Assumed Final

       Class          Principal Balance    Interest Rate        Maturity Dates     

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

A-1SS                    $488,803,000           (1)            December 25, 2034

A-1MZ                    $54,312,000            (2)            December 25, 2034

A-2SS                    $434,010,000           (3)            November 25, 2034

A-2MZ                    $108,503,000           (4)            November 25, 2034

A-3A                     $136,544,000           (5)            January 25, 2024

A-3B                     $140,672,000           (6)              June 25, 2033

A-3C                      $28,080,000            (7)            December 25, 2034

M-1                      $92,610,000            (8)            November 25, 2034

M-2                      $56,991,000            (9)            October 25, 2034

M-3                      $31,166,000            (10)           October 25, 2034

M-4                      $31,167,000            (11)          September 25, 2034

M-5                      $31,167,000            (12)          September 25, 2034

M-6                      $26,714,000            (13)             August 25, 2034

M-7                      $20,481,000            (14)             July 25, 2034

M-8                      $18,700,000            (15)             June 25, 2034

M-9                      $12,467,000            (16)             May 25, 2034

B-1                       $11,576,000            (17)            March 25, 2034

B-2                      $17,809,000            (18)           February 25, 2034

B-3                      $21,372,000            (19)          September 25, 2033

CE                           (20)               (20)                  N/A

P                            N/A                N/A                   N/A

R                            N/A                N/A                   N/A

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

Total                   $1,763,144,000

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

 

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

      Accrual Period at a rate equal to the lesser of: (i) the Class A-1SS

      Pass-Through Rate and (ii) the Group 1 Cap for such Distribution Date.

(2)    Interest will accrue on the Class A-1MZ Certificates during each Interest

      Accrual Period at a rate equal to the lesser of: (i) the Class A-1MZ

      Pass-Through Rate and (ii) the Group 1 Cap for such Distribution Date.

(3)    Interest will accrue on the Class A-2SS Certificates during each Interest

      Accrual Period at a rate equal to the lesser of: (i) the Class A-2SS

      Pass-Through Rate and (ii) the Group 2 Cap for such Distribution Date.

(4)    Interest will accrue on the Class A-2MZ Certificates during each Interest

      Accrual Period at a rate equal to the lesser of: (i) the Class A-2MZ

      Pass-Through Rate and (ii) the Group 2 Cap for such Distribution Date.

(5)    Interest will accrue on the Class A-3A Certificates during each Interest

      Accrual Period at a rate equal to the lesser of: (i) the Class A-3A

      Pass-Through Rate and (ii) the Group 3 Cap for such Distribution Date.

(6)    Interest will accrue on the Class A-3B Certificates during each Interest

      Accrual Period at a rate equal to the lesser of: (i) the Class A-3B

      Pass-Through Rate and (ii) the Group 3 Cap for such Distribution Date.

(7)    Interest will accrue on the Class A-3C Certificates during each Interest

      Accrual Period at a rate equal to the lesser of: (i) the Class A-3C

      Pass-Through Rate and (ii) the Group 3 Cap for such Distribution Date.

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

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

      Pass-Through Rate and (ii) the Pool Cap for such Distribution Date.

(9)    Interest will accrue on the Class M-2 Certificates during each Interest

      Accrual Period at a rate equal to the lesser of: (i) the Class M-2

      Pass-Through Rate and (ii) the Pool Cap for such Distribution Date.

(10)   Interest will accrue on the Class M-3 Certificates during each Interest

      Accrual Period at a rate equal to the lesser of: (i) the Class M-3

      Pass-Through Rate and (ii) the Pool Cap for such Distribution Date.

(11)   Interest will accrue on the Class M-4 Certificates during each Interest

      Accrual Period at a rate equal to the lesser of: (i) the Class M-4

      Pass-Through Rate and (ii) the Pool Cap for such Distribution Date.

(12)   Interest will accrue on the Class M-5 Certificates during each Interest

      Accrual Period at a rate equal to the lesser of: (i) the Class M-5

      Pass-Through Rate and (ii) the Pool Cap for such Distribution Date.

(13)   Interest will accrue on the Class M-6 Certificates during each Interest

      Accrual Period at a rate equal to the lesser of: (i) the Class M-6

      Pass-Through Rate and (ii) the Pool Cap for such Distribution Date.

(14)   Interest will accrue on the Class M-7 Certificates during each Interest

      Accrual Period at a rate equal to the lesser of: (i) the Class M-7

      Pass-Through Rate and (ii) the Pool Cap for such Distribution Date.

(15)   Interest will accrue on the Class M-8 Certificates during each Interest

      Accrual Period at a rate equal to the lesser of: (i) the Class M-8

      Pass-Through Rate and (ii) the Pool Cap for such Distribution Date.

(16)   Interest will accrue on the Class M-9 Certificates during each Interest

      Accrual Period at a rate equal to the lesser of: (i) the Class M-9

      Pass-Through Rate and (ii) the Pool Cap for such Distribution Date.

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

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

      Pass-Through Rate and (ii) the Pool Cap for such Distribution Date.

(18)   Interest will accrue on the Class B-2 Certificates during each Interest

      Accrual Period at a rate equal to the lesser of: (i) the Class B-2

      Pass-Through Rate and (ii) the Pool Cap for such Distribution Date.

(19)   Interest will accrue on the Class B-3 Certificates during each Interest

      Accrual Period at a rate equal to the lesser of: (i) the Class B-3

      Pass-Through Rate and (ii) the Pool Cap for such Distribution Date.

(20)   Solely for REMIC purposes, the Class CE Certificates will have an Original

      Class Certificate Principal Balance equal to the Initial

      Overcollateralization Amount and will bear interest on their Notional

      Amount.

 

                                    ARTICLE I

 

                                   DEFINITIONS

 

            Section 1.01   Defined Terms.

 

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

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

the meanings specified in this Article. Interest on all Classes of REMIC 1

Regular Interests and the Class CE Certificates will be calculated on the basis

of a 360-day year consisting of twelve 30-day months. Interest on all Regular

Certificates (other than the Class CE Certificates) will be calculated on the

basis of the actual number of days in the related Interest Accrual Period and a

360-day year.

 

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

 

            "60+ Day Delinquent Loan": Each Mortgage Loan (including each

Mortgage Loan in foreclosure and each Mortgage Loan for which the Mortgagor has

filed for bankruptcy after the Closing Date) with respect to which any portion

of a Monthly Payment is, as of the last day of the prior Collection Period, two

months or more past due and each Mortgage Loan relating to an REO Property.

 

            "Account": Any of the Collection Accounts, the Master Servicer

Custodial Account, the Distribution Account, the Class A-1 Reserve Account, the

Class A-2 Reserve Account, the Class A-3 Reserve Account, the Class M/B Reserve

Account or the Escrow Accounts.

 

            "Accredited":   Accredited   Home Lenders,   Inc. or its successor in

interest.

 

            "Accredited   Mortgage Loans":   The Mortgage Loans purchased by the

Seller   pursuant to the Accredited   Sale Agreement or any Eligible   Substitute

Mortgage Loan substituted for an Accredited Mortgage Loan.

 

            "Accredited Sale Agreement": The Flow Sale and Interim Servicing

Agreement, dated as of December 1, 2004 between the Seller and Accredited as

amended by the Assignment, Assumption and Recognition Agreement, dated March 30,

2005, among the Seller, the Depositor, the Trustee, the Master Servicer and

Accredited.

 

            "Accrued Certificate Interest": With respect to each Distribution

Date and Class of Offered Certificates and Private Class B Certificates, an

amount equal to the interest accrued at the Certificate Interest Rate described

opposite such Class in the table in the Preliminary Statement during the related

Interest Accrual Period on the Certificate Principal Balance of such Class of

Certificates, reduced by such Class' Interest Percentage of Relief Act Interest

Shortfalls for such Distribution Date.

 

            "Adjustable-Rate Mortgage Loan": A Mortgage Loan which has a rate at

which interest accrues that adjusts based on the Index plus a related Gross

Margin, as set forth and subject to the limitations in the related Mortgage

Note.

 

            "Adjustment Date": With respect to each Adjustable-Rate Mortgage

Loan, each adjustment date on which the Mortgage Interest Rate of an

Adjustable-Rate Mortgage Loan changes pursuant to the related Mortgage Note. The

first Adjustment Date following the Cut-off Date as to each Adjustable-Rate

Mortgage Loan is set forth in the related Mortgage Loan Schedule.

 

            "Advance": With respect to each Servicer, the meaning given to the

term "Monthly Advance" in the applicable Servicing Agreement.

 

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

 

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

controlling, controlled by or under common control with such Person. For

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

and policies of a Person, directly or indirectly, whether through ownership of

voting securities, by contract or otherwise and "controlling" and "controlled"

shall have meanings correlative to the foregoing.

 

            "Aggregate Overcollateralization Release Amount": With respect to

any Distribution Date, the lesser of (i) the Principal Remittance Amount and

(ii) the Overcollateralization Release Amount.

 

            "Agreement":    This   Pooling   and   Servicing    Agreement   and   all

amendments and supplements hereto.

 

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

state and local laws, statutes, rules and regulations applicable thereto.

 

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

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

Balances of the Certificates (after taking into account the distribution of the

Principal Distribution Amount on such Distribution Date and any increase in any

Certificate Principal Balance as a result of Subsequent Recoveries) over (b) the

Pool Balance as of the end of the related Collection Period.

 

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

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

the jurisdiction wherein the related Mortgaged Property is located to reflect or

record the sale of the Mortgage.

 

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

date set forth as such in the Preliminary Statement.

 

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

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

during the related Collection Period and received on or prior to the related

Determination Date by the Servicers, (b) Liquidation Proceeds, Insurance

Proceeds, Condemnation Proceeds, Principal Prepayments, Substitution Adjustment

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

Price with respect to the termination of the Trust pursuant to Section 10.01

hereof and other unscheduled recoveries of principal and interest (excluding

Prepayment Charges, Originator Prepayment Charge Payment Amounts, Servicer

Prepayment Charge Payment Amounts and Prepayment Interest Excess) in respect of

the Mortgage Loans received by the Servicers during the related Prepayment

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

received on or prior to the related Determination Date by the Servicers, (d) all

Advances and payments of Compensating Interest made by the applicable Servicer

in respect of such Distribution Date received on or prior to the related

Remittance Date by the Master Servicer and (e) any Reimbursement Amount or

Subsequent Recovery deposited into the Collection Accounts during the related

Prepayment Period and received on or prior to the related Remittance Date by the

Master Servicer over (ii) the sum of (a) amounts reimbursable to the Servicers

pursuant to the Servicing Agreements, (b) amounts reimbursable or payable to the

Master Servicer pursuant to this Agreement, including, without limitation,

Sections 3.09 or 3.20, (c) amounts reimbursable or payable to the Securities

Administrator or Trustee pursuant to this Agreement, including, without

limitation, Section 8.05 or Section 9.01(c), (d) the Servicing Fees and (e)

amounts deposited in the Master Servicer Custodial Account or Distribution

Account in error.

 

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

 

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

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

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

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

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

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

Date, the Class A-1SS, Class A-1MZ, Class A-2SS, Class A-2MZ, Class A-3A, Class

A-3B, Class A-3C, Class M-1, Class M-2, Class M-3, Class M-4, Class M-5, Class

M-6, Class M-7, Class M-8, Class M-9, Class B-1, Class B-2 and Class B-3

Certificates shall be Book-Entry Certificates.

 

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

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

State of New Jersey, the State of Maryland, the State of Minnesota, the State of

California, the State of Texas, or in the cities in which the Corporate Trust

Offices of the Securities Administrator and the Trustee are located are

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

 

            "Cap": Any of the Group 1 Cap, the Group 2 Cap, the Group 3 Cap or

the Pool Cap.

 

            "Cap Carryover Amount": If on any Distribution Date, the Accrued

Certificate Interest for any Offered or Private Class B Certificate is based

upon the related Cap, the excess of (i) the amount of interest such Certificate

would have been entitled to receive on such Distribution Date based on the

related Pass-Through Rate, over (ii) the amount of interest such Certificate

received on such Distribution Date based on the related Cap, together with the

unpaid portion of any such excess from prior Distribution Dates (and interest

accrued thereon at the then applicable Pass-Through Rate on such Certificate).

 

            "Certificate": Any Regular Certificate, Class P Certificate or Class

R Certificate.

 

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

thereafter any other Certificate Custodian acceptable to the Depository and

selected by the Securities Administrator.

 

             "Certificate Interest Rate": With respect to each Distribution Date

and Class of Certificates, the per annum rate described in the table in the

Preliminary Statement during the related Interest Accrual Period on the

Certificate Principal Balance.

 

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

any beneficial owner thereof.

 

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

Certificates (other than the Class CE, Class P and Class R Certificates) and any

Distribution Date, the Original Class Certificate Principal Balance (a) reduced

by the sum of (i) all amounts actually distributed in respect of principal of

such Class on all prior Distribution Dates and (ii) Applied Realized Loss

Amounts allocated thereto for previous Distribution Dates and (b) increased by

any Subsequent Recoveries allocated to such Class for previous Distribution

Dates. The Class CE, Class P and Class R Certificates do not have a Certificate

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

P or Class R Certificate) of a Class and any Distribution Date, the portion of

the Certificate Principal Balance of such Class represented by such Certificate

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

and the Certificate Principal Balance of such Class.

 

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

maintained and registrar appointed pursuant to Section 5.02 hereof.

 

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

Certificate is registered in the Certificate Register, except that a

Disqualified Organization or non-U.S. Person shall not be a Holder of the Class

R Certificate for any purpose hereof.

 

            "Certification": As defined in Section 3.23(b) hereof.

 

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

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

form of which is identical except for variation in the Percentage Interest

evidenced thereby.

 

            "Class A-1 Cap Amount": With respect to each Distribution Date and

the Class A-1SS and Class A-1MZ Certificates, the product of (a) the Class A-1

Yield Maintenance Agreement Payment for such Distribution Date and (b) a

fraction, the numerator of which is the Certificate Principal Balance of such

Class immediately prior to such Distribution Date and the denominator of which

is the aggregate Certificate Principal Balance of the Class A-1SS and Class

A-1MZ Certificates immediately prior to such Distribution Date.

 

            "Class A-1 Reserve Account": The trust account created and

maintained by the Securities Administrator pursuant to Section 3.07(i) which

shall be entitled "Class A-1 Reserve Account, Wells Fargo Bank, N.A., as

Securities Administrator for JPMorgan Chase Bank, National Association, as

Trustee, in trust for registered Holders of the Class A-1SS and Class A-1MZ

Certificates of the ABFC 2005-HE1 Trust, ABFC Asset-Backed Certificates, Series

2005-HE1" and which must be an Eligible Account. Amounts on deposit in the Class

A-1 Reserve Account shall not be invested. The Class A-1 Reserve Account shall

not be an asset of any REMIC formed under this Agreement.

 

            "Class A-1 Yield Maintenance Agreement": The interest rate cap

agreement between the Securities Administrator, on behalf of the Trust, and the

Class A-1 Yield Maintenance Agreement Provider substantially in the form

attached hereto as Exhibit N-1. The Class A-1 Yield Maintenance Agreement shall

not be an asset of any REMIC formed under this Agreement.

 

            "Class A-1 Yield Maintenance Agreement Payment": On each

Distribution Date through the Distribution Date in the amount equal to the

product of (a) the excess of the lesser of (i) One-Month LIBOR and (ii) 9.78%

over the applicable Cap Rate I for such Distribution Date, as set forth on the

schedule attached to the confirmation to the Class A-1 Yield Maintenance

Agreement for such Distribution Date, (b) the lesser of (i) the cap notional

amount as set forth on the schedule attached to the confirmation to the Class

A-1 Yield Maintenance Agreement for such Distribution Date and (ii) the

aggregate Class Certificate Balance of the Class A-1SS and Class A-1MZ

Certificates immediately prior to such Distribution Date and (c) a fraction, the

numerator of which is the actual number of days elapsed since the previous

Distribution Date (or the Closing Date, in the case of the first Distribution

Date) to but excluding the current Distribution Date and the denominator of

which is 360.

 

            "Class A-1 Yield Maintenance Agreement Provider": Swiss Re Financial

Products Corporation and any successor thereto.

 

            "Class A-1MZ Applied Realized Loss Amount": As to the Class A-1MZ

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

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

Principal Distribution Amount on such Distribution Date and any increase as a

result of Subsequent Recoveries, but prior to the application of the Class A-1MZ

Applied Realized Loss Amount, if any, on such Distribution Date) and (y) the

excess of the aggregate Certificate Principal Balance of the Class A-1SS and

Class A-1MZ Certificates over the aggregate Principal Balance of the Group 1

Mortgage Loans after taking into account the application of the Applied Realized

Loss Amounts for the Class M Certificates and Class B Certificates, in each case

as of such Distribution Date.

 

            "Class A-1MZ Certificate Margin": For each Distribution Date (i) on

or prior to the Optional Termination Date, 0.260% per annum, and (ii) following

the Optional Termination Date, 0.520% per annum.

 

            "Class A-1MZ Pass-Through Rate": For each Distribution Date, a rate

per annum equal to the lesser of (a) One-Month LIBOR as of the related LIBOR

Determination Date, plus the Class A-1MZ Certificate Margin and (b) the Group 1

Maximum Rate Cap.

 

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

and Class A-1SS Certificates and as of any Distribution Date, the lesser of (x)

the sum of the Unpaid Realized Loss Amounts for the Class A-1MZ and Class A-1SS

Certificates as of such Distribution Date and (y) the excess of (i) the Monthly

Excess Cashflow Amount over (ii) the sum of the amounts described in Section

4.02(b)(i) and (ii) hereof, in each case for such Distribution Date.

 

            "Class A-1SS Certificate Margin": For each Distribution Date (i) on

or prior to the Optional Termination Date, 0.215% per annum, and (ii) following

the Optional Termination Date, 0.430% per annum.

 

            "Class A-1SS Pass-Through Rate": For each Distribution Date, a rate

per annum equal to the lesser of (a) One-Month LIBOR as of the related LIBOR

Determination Date, plus the Class A-1SS Certificate Margin and (b) the Group 1

Maximum Rate Cap.

 

            "Class A-2 Cap Amount": With respect to each Distribution Date and

the Class A-2SS and Class A-2MZ Certificates, the product of (a) the Class A-2

Yield Maintenance Agreement Payment for such Distribution Date and (b) a

fraction, the numerator of which is the Certificate Principal Balance of such

Class immediately prior to such Distribution Date and the denominator of which

is the aggregate Certificate Principal Balance of the Class A-2SS and Class

A-2MZ Certificates immediately prior to such Distribution Date.

 

            "Class A-2 Reserve Account": The trust account created and

maintained by the Securities Administrator pursuant to Section 3.07(i) which

shall be entitled "Class A-2 Reserve Account, Wells Fargo Bank, N.A., as

Securities Administrator for JPMorgan Chase Bank, National Association, as

Trustee, in trust for registered Holders of the Class A-2SS and Class A-2MZ

Certificates of the ABFC 2005-HE1 Trust, ABFC Asset-Backed Certificates, Series

2005-HE1" and which must be an Eligible Account. Amounts on deposit in the Class

A-2 Reserve Account shall not be invested. The Class A-2 Reserve Account shall

not be an asset of any REMIC formed under this Agreement.

 

            "Class A-2 Yield Maintenance Agreement": The interest rate cap

agreement between the Securities Administrator, on behalf of the Trust, and the

Class A-2 Yield Maintenance Agreement Provider substantially in the form

attached hereto as Exhibit N-2. The Class A-2 Yield Maintenance Agreement shall

not be an asset of any REMIC formed under this Agreement.

 

            "Class A-2 Yield Maintenance Agreement Payment": On each

Distribution Date through the Distribution Date the amount equal to the product

of (a) the excess of the lesser of (i) One-Month LIBOR and (ii) 9.78% over the

applicable Cap Rate I for such Distribution Date, as set forth on the schedule

attached to the confirmation to the Class A-2 Yield Maintenance Agreement for

such Distribution Date, (b) the lesser of (i) the cap notional amount as set

forth on the schedule attached to the confirmation to the Class A-2 Yield

Maintenance Agreement for such Distribution Date and (ii) the aggregate Class

Certificate Balance of the Class A-2SS and Class A-2MZ Certificates immediately

prior to such Distribution Date and (c) a fraction, the numerator of which is

the actual number of days elapsed since the previous Distribution Date (or the

Closing Date, in the case of the first Distribution Date) to but excluding the

current Distribution Date and the denominator of which is 360.

 

            "Class A-2 Yield Maintenance Agreement Provider": Swiss Re Financial

Products Corporation and any successor thereto.

 

            "Class A-2MZ Certificate Margin": For each Distribution Date (i) on

or prior to the Optional Termination Date, 0.260% per annum, and (ii) following

the Optional Termination Date, 0.520% per annum.

 

            "Class A-2MZ Pass-Through Rate": For each Distribution Date, a rate

per annum equal to the lesser of (a) One-Month LIBOR as of the related LIBOR

Determination Date, plus the Class A-2MZ Certificate Margin and (b) the Group 2

Maximum Rate Cap.

 

            "Class A-2MZ Applied Realized Loss Amount": As to the Class A-2MZ

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

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

Principal Distribution Amount on such Distribution Date and any increase as a

result of Subsequent Recoveries, but prior to the application of the Class A-2MZ

Applied Realized Loss Amount, if any, on such Distribution Date) and (y) the

excess of the aggregate Certificate Principal Balance of the Class A-2SS and

Class A-2MZ Certificates over the aggregate Principal Balance of the Group 2

Mortgage Loans after taking into account the application of the Applied Realized

Loss Amounts for the Class M Certificates and Class B Certificates, in each case

as of such Distribution Date.

 

            "Class A-2SS Certificate Margin": For each Distribution Date (i) on

or prior to the Optional Termination Date, 0.210% per annum, and (ii) following

the Optional Termination Date, 0.420% per annum.

 

            "Class A-2SS Pass-Through Rate": For each Distribution Date, a rate

per annum equal to the lesser of (a) One-Month LIBOR as of the related LIBOR

Determination Date, plus the Class A-2SS Certificate Margin and (b) the Group 2

Maximum Rate Cap.

 

            "Class A-3 Cap Amount": With respect to each Distribution Date and

the Class A-3A, Class A-3B and Class A-3C Certificates, the product of (a) the

Class A-3 Yield Maintenance Agreement Payment for such Distribution Date and (b)

a fraction, the numerator of which is the Certificate Principal Balance of such

Class immediately prior to such Distribution Date and the denominator of which

is the aggregate Certificate Principal Balance of the Class A-3A, Class A-3B and

Class A-3C Certificates immediately prior to such Distribution Date.

 

            "Class A-3 Reserve Account": The trust account created and

maintained by the Securities Administrator pursuant to Section 3.07(i) which

shall be entitled "Class A-3 Reserve Account, Wells Fargo Bank, N.A., as

Securities Administrator for JPMorgan Chase Bank, National Association, as

Trustee, in trust for registered Holders of the Class A-3A, Class A-3B and Class

A-3C Certificates of the ABFC 2005-HE1 Trust, ABFC Asset-Backed Certificates,

Series 2005-HE1" and which must be an Eligible Account. Amounts on deposit in

the Class A-3 Reserve Account shall not be invested. The Class A-3 Reserve

Account shall not be an asset of any REMIC formed under this Agreement.

 

            "Class A-3 Yield Maintenance Agreement": The interest rate cap

agreement between the Securities Administrator, on behalf of the Trust, and the

Class A-3 Yield Maintenance Agreement Provider substantially in the form

attached hereto as Exhibit N-3. The Class A-3 Yield Maintenance Agreement shall

not be an asset of any REMIC formed under this Agreement.

 

            "Class A-3 Yield Maintenance Agreement Payment": On each

Distribution Date through the Distribution Date in May 2007, the amount equal to

the product of (a) the excess of the lesser of (i) One-Month LIBOR and (ii) the

applicable Cap Rate II for such Distribution Date over the applicable Cap Rate I

for such Distribution Date, in each case as set forth on the schedule attached

to the confirmation to the Class A-3 Yield Maintenance Agreement for such

Distribution Date, (b) the lesser of (i) the cap notional amount as set forth on

the schedule attached to the confirmation to the Class A-3 Yield Maintenance

Agreement for such Distribution Date and (ii) the aggregate Class Certificate

Balance of the Class A-3A, Class A-3B and Class A-3C Certificates immediately

prior to such Distribution Date and (c) a fraction, the numerator of which is

the actual number of days elapsed since the previous Distribution Date (or the

Closing Date, in the case of the first Distribution Date) to but excluding the

current Distribution Date and the denominator of which is 360.

 

            "Class A-3 Yield Maintenance Agreement Provider": Swiss Re Financial

Products Corporation and any successor thereto.

 

            "Class A-3A Certificate Margin": For each Distribution Date (i) on

or prior to the Optional Termination Date, 0.070% per annum, and (ii) following

the Optional Termination Date, 0.140% per annum.

 

            "Class A-3A Pass-Through Rate": For each Distribution Date, a rate

per annum equal to the lesser of (a) One-Month LIBOR as of the related LIBOR

Determination Date, plus the Class A-3A Certificate Margin and (b) the Group 3

Maximum Rate Cap.

 

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

or prior to the Optional Termination Date, 0.170% per annum, and (ii) following

the Optional Termination Date, 0.340% per annum.

 

            "Class A-3B Pass-Through Rate": For each Distribution Date, a rate

per annum equal to the lesser of (a) One-Month LIBOR as of the related LIBOR

Determination Date, plus the Class A-3B Certificate Margin and (b) the Group 3

Maximum Rate Cap.

 

            "Class A-3C Certificate Margin": For each Distribution Date (i) on

or prior to the Optional Termination Date, 0.320% per annum, and (ii) following

the Optional Termination Date, 0.640% per annum.

 

            "Class A-3C Pass-Through Rate": For each Distribution Date, a rate

per annum equal to the lesser of (a) One-Month LIBOR as of the related LIBOR

Determination Date, plus the Class A-3C Certificate Margin and (b) the Group 3

Maximum Rate Cap.

 

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

designated on the face thereof substantially in the form annexed hereto as

Exhibit A-1SS, Exhibit A-1MZ, Exhibit A-2SS, Exhibit A-2MZ, Exhibit A-3A,

Exhibit A-3B and Exhibit A-3C, executed by the Securities Administrator on

behalf of the Trust and authenticated and delivered by the Certificate

Registrar, representing the right to distributions as set forth herein and

therein.

 

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

designated on the face thereof substantially in the form annexed hereto as

Exhibit B-10, Exhibit B-11 and Exhibit B-12, executed by the Securities

Administrator on behalf of the authenticated and delivered by the Certificate

Registrar, representing the right to distributions as set forth herein and

therein.

 

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

prior to the Optional Termination Date, 3.500% per annum, and (ii) following the

Optional Termination Date, 5.250% per annum.

 

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

lesser of (a) One-Month LIBOR as of the related LIBOR Determination Date, plus

the Class B-1 Certificate Margin and (b) the Pool Maximum Rate Cap.

 

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

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

effect, the excess of (x) the sum of (i) the sum of the Certificate Principal

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

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

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

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

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

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

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

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

the Class M-3 Principal Distribution Amount on such Distribution Date), (v) the

Certificate Principal Balance of the Class M-4 Certificates (after taking into

account the payment of the Class M-4 Principal Distribution Amount on such

Distribution Date), (vi) the Certificate Principal Balance of the Class M-5

Certificates (after taking into account the payment of the Class M-5 Principal

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

Balance of the Class M-6 Certificates (after taking into account the payment of

the Class M-6 Principal Distribution Amount on such Distribution Date), (viii)

the Certificate Principal Balance of the Class M-7 Certificates (after taking

into account the payment of the Class M-7 Principal Distribution Amount on such

Distribution Date), (ix) the Certificate Principal Balance of the Class M-8

Certificates (after taking into account the payment of the Class M-8 Principal

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

Balance of the Class M-9 Certificates immediately prior to such Distribution

Date and (xi) the Certificate Principal Balance of the Class B-1 Certificates

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

product of (i) 93.60% and (ii) the Pool Balance as of the last day of the

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

related Collection Period minus the product of 0.50% and the Cut-off Date

Aggregate Principal Balance.

 

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

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

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

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

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

case for such Distribution Date.

 

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

prior to the Optional Termination Date, 3.500% per annum, and (ii) following the

Optional Termination Date, 5.250% per annum.

 

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

lesser of (a) One-Month LIBOR as of the related LIBOR Determination Date, plus

the Class B-2 Certificate Margin and (b) the Pool Maximum Rate Cap.

 

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

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

effect, the excess of (x) the sum of (i) the sum of the Certificate Principal

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

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

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

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

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

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

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

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

the Class M-3 Principal Distribution Amount on such Distribution Date), (v) the

Certificate Principal Balance of the Class M-4 Certificates (after taking into

account the payment of the Class M-4 Principal Distribution Amount on such

Distribution Date), (vi) the Certificate Principal Balance of the Class M-5

Certificates (after taking into account the payment of the Class M-5 Principal

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

Balance of the Class M-6 Certificates (after taking into account the payment of

the Class M-6 Principal Distribution Amount on such Distribution Date), (viii)

the Certificate Principal Balance of the Class M-7 Certificates (after taking

into account the payment of the Class M-7 Principal Distribution Amount on such

Distribution Date), (ix) the Certificate Principal Balance of the Class M-8

Certificates (after taking into account the payment of the Class M-8 Principal

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

Balance of the Class M-9 Certificates (after taking into account the payment of

the Class M-9 Principal Distribution Amount on such Distribution Date), (xi) the

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

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

Distribution Date) and (xii) the Certificate Principal Balance of the Class B-2

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

(A) the product of (i) 95.60% and (ii) the Pool Balance as of the last day of

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

related Collection Period minus the product of 0.50% and the Cut-off Date

Aggregate Principal Balance.

 

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

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

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

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

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

case for such Distribution Date.

 

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

prior to the Optional Termination Date, 3.500% per annum, and (ii) following the

Optional Termination Date, 5.250% per annum.

 

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

lesser of (a) One-Month LIBOR as of the related LIBOR Determination Date, plus

the Class B-3 Certificate Margin and (b) the Pool Maximum Rate Cap.

 

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

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

effect, the excess of (x) the sum of (i) the sum of the Certificate Principal

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

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

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

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

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

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

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

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

the Class M-3 Principal Distribution Amount on such Distribution Date), (v) the

Certificate Principal Balance of the Class M-4 Certificates (after taking into

account the payment of the Class M-4 Principal Distribution Amount on such

Distribution Date), (vi) the Certificate Principal Balance of the Class M-5

Certificates (after taking into account the payment of the Class M-5 Principal

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

Balance of the Class M-6 Certificates (after taking into account the payment of

the Class M-6 Principal Distribution Amount on such Distribution Date), (viii)

the Certificate Principal Balance of the Class M-7 Certificates (after taking

into account the payment of the Class M-7 Principal Distribution Amount on such

Distribution Date), (ix) the Certificate Principal Balance of the Class M-8

Certificates (after taking into account the payment of the Class M-8 Principal

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

Balance of the Class M-9 Certificates (after taking into account the payment of

the Class M-9 Principal Distribution Amount on such Distribution Date), (xi) the

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

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

Distribution Date), (xii) the Certificate Principal Balance of the Class B-2

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

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

Principal Balance of the Class B-3 Certificates immediately prior to such

Distribution Date over (y) the lesser of (A) the product of (i) 98.00% and (ii)

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

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

product of 0.50% and the Cut-off Date Aggregate Principal Balance.

 

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

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

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

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

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

case for such Distribution Date.

 

            "Class CE Certificates": Any one of the Class CE Certificates as

designated on the face thereof substantially in the form annexed hereto as

Exhibit C-1, executed by the Securities Administrator on behalf of the Trust and

authenticated and delivered by the Certificate Registrar, representing the right

to distributions as set forth herein and therein.

 

            "Class CE Distributable Amount": With respect to any Distribution

Date, the sum of (i) the interest accrued on such Class CE Certificate at its

Pass-Through Rate calculated on its Notional Amount less the amount (without

duplication) of Cap Carryover Amounts paid pursuant to Section 4.02(b)(xl), (ii)

any remaining Aggregate Overcollateralization Release Amounts, and (iii) the

aggregate of amounts remaining in the Reserve Accounts after the distributions

in Section 3.07(i)(i)(A) through Section 3.07(i)(i)(I).

 

            "Class CE Uncertificated Principal Balance": As of any date of

determination, the Initial Overcollateralization Amount minus the sum of (i) any

Realized Losses allocated thereto and (ii) any amounts distributed (or deemed

distributed) to the Class CE Certificates with respect thereto.

 

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

designated on the face thereof substantially in the form annexed hereto as

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

Exhibit B-7, Exhibit B-8 and Exhibit B-9, executed by the Securities

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

Certificate Registrar, representing the right to distributions as set forth

herein and therein.

 

            "Class M/B Cap Amount": With respect to each Distribution Date and

each Class of Class M and Class B Certificates, the product of (a) the Class M/B

Yield Maintenance Agreement Payment for such Distribution Date and (b) a

fraction, the numerator of which is the Certificate Principal Balance of such

Class immediately prior to such Distribution Date and the denominator of which

is the aggregate Certificate Principal Balance of the Class M and Class B

Certificates immediately prior to such Distribution Date.

 

            "Class M/B Reserve Account": The trust account created and

maintained by the Securities Administrator pursuant to Section 3.07(i) which

shall be entitled "Class M/B Reserve Account, Wells Fargo Bank, N.A., as

Securities Administrator for JPMorgan Chase Bank, National Association, as

Trustee, in trust for registered Holders of the Class M and Class B Certificates

of the ABFC 2005-HE1 Trust, ABFC Asset-Backed Certificates, Series 2005-HE1" and

which must be an Eligible Account. Amounts on deposit in the Class M/B Reserve

Account shall not be invested. The Class M/B Reserve Account shall not be an

asset of any REMIC formed under this Agreement.

 

            "Class M/B Yield Maintenance Agreement": The interest rate cap

agreement between the Securities Administrator, on behalf of the Trust, and the

Class M/B Yield Maintenance Agreement Provider substantially in the form

attached hereto as Exhibit N-4. The Class M/B Yield Maintenance Agreement shall

not be an asset of any REMIC formed under this Agreement.

 

            "Class M/B Yield Maintenance Agreement Payment": On each

Distribution Date through the Distribution Date in November 2007, the amount

equal to the product of (a) the excess of the lesser of (i) One-Month LIBOR and

(ii) the applicable Cap Rate II for such Distribution Date over the applicable

Cap Rate I for such Distribution Date, each as set forth on the schedule

attached to the confirmation to the Class M/B Yield Maintenance Agreement for

such Distribution Date, (b) the lesser of (i) the cap notional amount as set

forth on the schedule attached to the confirmation to the Class M/B Yield

Maintenance Agreement for such Distribution Date and (ii) the aggregate Class

Certificate Balance of the Class M and Class B Certificates immediately prior to

such Distribution Date and (c) a fraction, the numerator of which is the actual

number of days elapsed since the previous Distribution Date (or the Closing

Date, in the case of the first Distribution Date) to but excluding the current

Distribution Date and the denominator of which is 360.

 

            "Class M/B Yield Maintenance Agreement Provider": Swiss Re Financial

Products Corporation and any successor thereto.

 

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

prior to the Optional Termination Date, 0.420% per annum, and (ii) following the

Optional Termination Date, 0.630% per annum.

 

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

lesser of (a) One-Month LIBOR as of the related LIBOR Determination Date, plus

the Class M-1 Certificate Margin and (b) the Pool Maximum Rate Cap.

 

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

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

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

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

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

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

such Distribution Date over (y) the lesser of (A) the product of (i) 66.60% and

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

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

the product of 0.50% and the Cut-off Date Aggregate Principal Balance.

 

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

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

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

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

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

for such Distribution Date.

 

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

prior to the Optional Termination Date, 0.440% per annum, and (ii) following the

Optional Termination Date, 0.660% per annum.

 

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

lesser of (a) One-Month LIBOR as of the related LIBOR Determination Date, plus

the Class M-2 Certificate Margin and (b) the Pool Maximum Rate Cap.

 

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

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

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

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

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

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

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

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

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

product of (i) 73.00% and (ii) the Pool Balance as of the last day of the

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

related Collection Period minus the product of 0.50% and the Cut-off Date

Aggregate Principal Balance.

 

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

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

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

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

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

case for such Distribution Date.

 

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

prior to the Optional Termination Date, 0.490% per annum, and (ii) following the

Optional Termination Date, 0.735% per annum.

 

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

lesser of (a) One-Month LIBOR as of the related LIBOR Determination Date, plus

the Class M-3 Certificate Margin and (b) the Pool Maximum Rate Cap.

 

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

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

effect, the excess of (x) the sum of (i) the sum of the Certificate Principal

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

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

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

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

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

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

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

Principal Balance of the Class M-3 Certificates immediately prior to such

Distribution Date over (y) the lesser of (A) the product of (i) 76.50% and (ii)

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

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

product of 0.50% and the Cut-off Date Aggregate Principal Balance.

 

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

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

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

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

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

for such Distribution Date.

 

            "Class M-4 Certificate Margin": For each Distribution Date (i) on or

prior to the Optional Termination Date, 0.670% per annum, and (ii) following the

Optional Termination Date, 1.005% per annum.

 

            "Class M-4 Pass-Through Rate": For each Distribution Date, the

lesser of (a) One-Month LIBOR as of the related LIBOR Determination Date, plus

the Class M-4 Certificate Margin and (b) the Pool Maximum Rate Cap.

 

            "Class M-4 Principal Distribution Amount": As of any Distribution

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

effect, the excess of (x) the sum of (i) the sum of the Certificate Principal

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

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

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

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

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

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

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

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

the Class M-3 Principal Distribution Amount on such Distribution Date) and (v)

the Certificate Principal Balance of the Class M-4 Certificates immediately

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

80.00% and (ii) the Pool Balance as of the last day of the related Collection

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

Period minus the product of 0.50% and the Cut-off Date Aggregate Principal

Balance.

 

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

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

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

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

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

case for such Distribution Date.

 

            "Class M-5 Certificate Margin": For each Distribution Date (i) on or

prior to the Optional Termination Date, 0.700% per annum, and (ii) following the

Optional Termination Date, 1.050% per annum.

 

            "Class M-5 Pass-Through Rate": For each Distribution Date, the

lesser of (a) One-Month LIBOR as of the related LIBOR Determination Date, plus

the Class M-5 Certificate Margin and (b) the Pool Maximum Rate Cap.

 

            "Class M-5 Principal Distribution Amount": As of any Distribution

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

effect, the excess of (x) the sum of (i) the sum of the Certificate Principal

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

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

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

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

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

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

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

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

the Class M-3 Principal Distribution Amount on such Distribution Date), (v) the

Certificate Principal Balance of the Class M-4 Certificates (after taking into

account the payment of the Class M-4 Principal Distribution Amount on such

Distribution Date) and (vi) the Certificate Principal Balance of the Class M-5

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

(A) the product of (i) 83.50% and (ii) the Pool Balance as of the last day of

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

related Collection Period minus the product of 0.50% and the Cut-off Date

Aggregate Principal Balance.

 

            "Class M-5 Realized Loss Amortization Amount": As to the Class M-5

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

Realized Loss Amount for the Class M-5 Certificates as of such Distribution Date

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

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

case for such Distribution Date.

 

            "Class M-6 Certificate Margin": For each Distribution Date (i) on or

prior to the Optional Termination Date, 0.780% per annum, and (ii) following the

Optional Termination Date, 1.170% per annum.

 

            "Class M-6 Pass-Through Rate": For each Distribution Date, the

lesser of (a) One-Month LIBOR as of the related LIBOR Determination Date, plus

the Class M-6 Certificate Margin and (b) the Pool Maximum Rate Cap.

 

            "Class M-6 Principal Distribution Amount": As of any Distribution

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

effect, the excess of (x) the sum of (i) the sum of the Certificate Principal

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

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

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

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

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

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

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

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

the Class M-3 Principal Distribution Amount on such Distribution Date), (v) the

Certificate Principal Balance of the Class M-4 Certificates (after taking into

account the payment of the Class M-4 Principal Distribution Amount on such

Distribution Date), (vi) the Certificate Principal Balance of the Class M-5

Certificates (after taking into account the payment of the Class M-5 Principal

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

Principal Balance of the Class M-6 Certificates immediately prior to such

Distribution Date over (y) the lesser of (A) the product of (i) 86.50% and (ii)

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

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

product of 0.50% and the Cut-off Date Aggregate Principal Balance.

 

            "Class M-6 Realized Loss Amortization Amount": As to the Class M-6

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

Realized Loss Amount for the Class M-6 Certificates as of such Distribution Date

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

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

for such Distribution Date.

 

             "Class M-7 Certificate Margin": For each Distribution Date (i) on or

prior to the Optional Termination Date, 1.240% per annum, and (ii) following the

Optional Termination Date, 1.860% per annum.

 

            "Class M-7 Pass-Through Rate": For each Distribution Date, the

lesser of (a) One-Month LIBOR as of the related LIBOR Determination Date, plus

the Class M-7 Certificate Margin and (b) the Pool Maximum Rate Cap.

 

            "Class M-7 Principal Distribution Amount": As of any Distribution

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

effect, the excess of (x) the sum of (i) the sum of the Certificate Principal

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

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

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

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

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

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

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

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

the Class M-3 Principal Distribution Amount on such Distribution Date), (v) the

Certificate Principal Balance of the Class M-4 Certificates (after taking into

account the payment of the Class M-4 Principal Distribution Amount on such

Distribution Date), (vi) the Certificate Principal Balance of the Class M-5

Certificates (after taking into account the payment of the Class M-5 Principal

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

Balance of the Class M-6 Certificates (after taking into account the payment of

the Class M-6 Principal Distribution Amount on such Distribution Date) and

(viii) the Certificate Principal Balance of the Class M-7 Certificates

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

product of (i) 88.80% and (ii) the Pool Balance as of the last day of the

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

related Collection Period minus the product of 0.50% and the Cut-off Date

Aggregate Principal Balance.

 

            "Class M-7 Realized Loss Amortization Amount": As to the Class M-7

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

Realized Loss Amount for the Class M-7 Certificates as of such Distribution Date

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

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

case for such Distribution Date.

 

            "Class M-8 Certificate Margin": For each Distribution Date (i) on or

prior to the Optional Termination Date, 1.330% per annum, and (ii) following the

Optional Termination Date, 1.995% per annum.

 

            "Class M-8 Pass-Through Rate": For each Distribution Date, the

lesser of (a) One-Month LIBOR as of the related LIBOR Determination Date, plus

the Class M-8 Certificate Margin and (b) the Pool Maximum Rate Cap.

 

            "Class M-8 Principal Distribution Amount": As of any Distribution

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

effect, the excess of (x) the sum of (i) the sum of the Certificate Principal

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

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

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

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

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

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

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

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

the Class M-3 Principal Distribution Amount on such Distribution Date), (v) the

Certificate Principal Balance of the Class M-4 Certificates (after taking into

account the payment of the Class M-4 Principal Distribution Amount on such

Distribution Date), (vi) the Certificate Principal Balance of the Class M-5

Certificates (after taking into account the payment of the Class M-5 Principal

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

Balance of the Class M-6 Certificates (after taking into account the payment of

the Class M-6 Principal Distribution Amount on such Distribution Date), (viii)

the Certificate Principal Balance of the Class M-7 Certificates (after taking

into account the payment of the Class M-7 Principal Distribution Amount on such

Distribution Date) and (ix) the Certificate Principal Balance of the Class M-8

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

(A) the product of (i) 90.90% and (ii) the Pool Balance as of the last day of

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

related Collection Period minus the product of 0.50% and the Cut-off Date

Aggregate Principal Balance.

 

            "Class M-8 Realized Loss Amortization Amount": As to the Class M-8

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

Realized Loss Amount for the Class M-8 Certificates as of such Distribution Date

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

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

case for such Distribution Date.

 

            "Class M-9 Certificate Margin": For each Distribution Date (i) on or

prior to the Optional Termination Date, 1.950% per annum, and (ii) following the

Optional Termination Date, 2.925% per annum.

 

            "Class M-9 Pass-Through Rate": For each Distribution Date, the

lesser of (a) One-Month LIBOR as of the related LIBOR Determination Date, plus

the Class M-9 Certificate Margin and (b) the Pool Maximum Rate Cap.

 

            "Class M-9 Principal Distribution Amount": As of any Distribution

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

effect, the excess of (x) the sum of (i) the sum of the Certificate Principal

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

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

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

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

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

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

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

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

the Class M-3 Principal Distribution Amount on such Distribution Date), (v) the

Certificate Principal Balance of the Class M-4 Certificates (after taking into

account the payment of the Class M-4 Principal Distribution Amount on such

Distribution Date), (vi) the Certificate Principal Balance of the Class M-5

Certificates (after taking into account the payment of the Class M-5 Principal

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

Balance of the Class M-6 Certificates (after taking into account the payment of

the Class M-6 Principal Distribution Amount on such Distribution Date), (viii)

the Certificate Principal Balance of the Class M-7 Certificates (after taking

into account the payment of the Class M-7 Principal Distribution Amount on such

Distribution Date), (ix) the Certificate Principal Balance of the Class M-8

Certificates (after taking into account the payment of the Class M-8 Principal

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

Balance of the Class M-9 Certificates immediately prior to such Distribution

Date over (y) the lesser of (A) the product of (i) 92.30% and (ii) the Pool

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

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

0.50% and the Cut-off Date Aggregate Principal Balance.

 

            "Class M-9 Realized Loss Amortization Amount": As to the Class M-9

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

Realized Loss Amount for the Class M-9 Certificates as of such Distribution Date

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

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

case for such Distribution Date.

 

            "Class P Certificate": Any one of the Certificates with a "P"

designated on the face thereof substantially in the form annexed hereto as

Exhibit C-2, executed by the Securities Administrator on behalf of the Trust and

authenticated and delivered by the Certificate Registrar, representing the right

to distributions as set forth herein and therein.

 

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

Securities Administrator on behalf of the Trust, and authenticated and delivered

by the Certificate Registrar, substantially in the form annexed hereto as

Exhibit C-3 and evidencing the ownership of the Residual Interest in each of

REMIC 1 and REMIC 2. The Class R Certificate represents the ownership of the

Class R-1 Interest and the Class R-2 Interest.

 

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

1.

 

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

2.

 

            "Closing Date": March 30, 2005.

 

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

time to time.

 

            "Collection Accounts": The separate accounts created and maintained

by each of the Servicers pursuant to the applicable Servicing Agreement.

 

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

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

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

Distribution Date occurs.

 

            "Combined Loan-to-Value Ratio": For any Mortgage Loan, the fraction,

expressed as a percentage, the numerator of which is the sum of (i) the

Principal Balance of the Mortgage Loan at origination and (ii) the principal

balance of the senior mortgage loan, if any, on the date of origination of the

Mortgage Loan and the denominator of which is the Value of the related Mortgaged

Property.

 

            "Compensating Interest": With respect to any Prepayment Period and

Servicer, an amount equal to the lesser of (a) its aggregate Servicing Fee

received in the related Collection Period and (b) the aggregate of the

Prepayment Interest Shortfalls on the Mortgage Loans serviced by such Servicer

resulting from Principal Prepayments on the Mortgage Loans during the related

Prepayment Period.

 

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

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

condemnation.

 

             "Consulting Agreement": The Consulting Agreement, dated as of March

30, 2005, between The Murrayhill Company, as Credit Risk Manager, and the

Depositor.

 

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

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

corporate trust business in connection with this Agreement shall be

administered, which office at the date of the execution of this instrument is

located at 4 New York Plaza, 6th Floor, New York, New York 10004, Attention:

Institutional Trust Services, ABFC, Series 2005-HE1 or at such other address as

the Trustee may designate from time to time by notice to the Certificateholders,

the Depositor, the Securities Administrator and the Master Servicer. With

respect to the Securities Administrator, the principal corporate trust office of

the Securities Administrator at which at any particular time its corporate trust

business in connection with this Agreement shall be administered, which office

at the date of the execution of this instrument is located at (i) for

certificate transfer purposes, Wells Fargo Center, Sixth Street and Marquette

Avenue, Minneapolis, Minnesota, 55479-0113, Attention: Client Manager-ABFC,

Series 2005-HE1 and (ii) for all other purposes, 9062 Old Annapolis Road,

Columbia, Maryland 21045, Attention: Client Manager-ABFC, Series 2005-HE1 or at

such other address as the Securities Administrator may designate from time to

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

Master Servicer.

 

            "Corresponding Classes": With respect to REMIC 1 and REMIC 2, the

following Classes shall be Corresponding Classes:

 

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

Corresponding REMIC 1 Classes             Corresponding REMIC 2 Classes

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

 

   LT1A1SS                                   Class A-1SS Certificates

   LT1A1MZ                                   Class A-1MZ Certificates

   LT1A2SS                                   Class A-2SS Certificates

   LT1A2MZ                                   Class A-2MZ Certificates

   LT1A3A                                    Class A-3A Certificates

   LT1A3B                                     Class A-3B Certificates

   LT1A3C                                    Class A-3C Certificates

   LT1M1                                     Class M-1 Certificates

   LT1M2                                     Class M-2 Certificates

   LT1M3                                      Class M-3 Certificates

   LT1M4                                     Class M-4 Certificates

   LT1M5                                     Class M-5 Certificates

   LT1M6                                     Class M-6 Certificates

   LT1M7                                     Class M-7 Certificates

   LT1M8                                     Class M-8 Certificates

   LT1M9                                     Class M-9 Certificates

   LT1B1                                     Class B-1 Certificates

   LT1B2                                     Class B-2 Certificates

   LT1B3                                     Class B-3 Certificates

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

 

            "Countrywide": Countrywide Home Loans Servicing LP.

 

            "Countrywide Servicing Agreement": The Interim Servicing Agreement,

dated as of June 1, 2004, by and between the Seller and Countrywide, as amended

by the Assignment, Assumption and Recognition Agreement, dated March 30, 2005

among the Seller, the Depositor, the Trustee, the Master Servicer, Countrywide

and Countrywide Home Loans, Inc.

 

            "Credit Risk Manager": The Murrayhill Company, a Colorado

corporation.

 

            "Credit Risk Manager Fee": The fee payable to the Credit Risk

Manager on each Distribution Date for its services as Credit Risk Manager, in an

amount equal to the product of (i) one-twelfth of the Credit Risk Manager Fee

Rate and (ii) the Pool Balance as of the opening of business on the first day of

the related Collection Period.

 

            "Credit Risk Manager Fee Rate": With respect to any Distribution

Date, 0.0150% per annum.

 

            "Credit Risk Management Agreements": Each of (i) the Credit Risk

Management Agreement, dated as of March 30, 2005, between the Credit Risk

Manager and Option One and (ii) the Credit Risk Management Agreement, dated as

of March 30, 2005, between the Credit Risk Manager and Countrywide and (iii) the

Credit Risk Management Agreement, dated as of March 30, 2005, between the Credit

Risk Manager and the Master Servicer. .

 

            "Custodial Agreement": Initially, the Custodial Agreement, dated

March 30, 2005, by and among the Trustee, the Depositor, Option One, as

servicer, the Master Servicer and Wells Fargo Bank, N.A., not individually, but

solely as Custodian and thereafter any custodial agreement entered in to

pursuant to Section 8.16.

 

            "Custodian": Initially, Wells Fargo Bank, N.A. (with respect to the

Option One Mortgage Loans) and the Trustee (with respect to the Accredited

Mortgage Loans) and thereafter the Custodian or Custodians, if any, hereafter

appointed by the Trustee pursuant to Section 8.16. Any Custodian may (but need

not) be the Trustee or the Securities Administrator or any Person directly or

indirectly controlling or controlled by or under common control of either of

them. Neither the Depositor nor any Person directly or indirectly controlling or

controlled by or under common control with the Depositor may be appointed

Custodian.

 

            "Customary Servicing Procedures": With respect to a Servicer,

procedures (including collection procedures) that such Servicer customarily

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

account and which are in accordance with accepted mortgage servicing practices

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

Mortgage Loans in the jurisdictions in which the related Mortgaged Properties

are located.

 

            "Cut-off Date": March 1, 2005.

 

            "Cut-off Date Aggregate Principal Balance": The aggregate of the

Cut-off Date Principal Balances of the Mortgage Loans.

 

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

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

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

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

 

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

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

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

reduction resulting from a Deficient Valuation.

 

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

replaced by one or more Eligible Substitute Mortgage Loans.

 

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

valuation of the related Mortgaged Property by a court of competent jurisdiction

in an amount less than the then outstanding principal balance of the Mortgage

Loan, which valuation results from a proceeding initiated under the Bankruptcy

Code.

 

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

 

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

Payment due on a Due Date is not made by the close of business on the next

scheduled Due Date for such Mortgage Loan.

 

            "Depositor": Asset Backed Funding Corporation, a Delaware

corporation, or any successor in interest.

 

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

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

"clearing agency" pursuant to Section 17A of the Exchange Act. The Depository

shall initially be the registered Holder of the Book-Entry Certificates. The

Depository shall at all times be a "clearing corporation" as defined in Section

8-102(3) of the Uniform Commercial Code of the State of New York.

 

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

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

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

 

            "Determination Date": With respect to any Distribution Date, the

15th day of the calendar month in which such Distribution Date occurs or, if

such 15th day is not a Business Day, the Business Day immediately preceding such

15th day.

 

            "Disqualified Organization": A "disqualified organization" under

Section 860E of the Code, which as of the Closing Date is any of: (i) the United

States, any state or political subdivision thereof, any possession of the United

States, any foreign government, any international organization, or any agency or

instrumentality of any of the foregoing, (ii) any organization (other than a

cooperative described in Section 521 of the Code) which is exempt from the tax

imposed by Chapter 1 of the Code unless such organization is subject to the tax

imposed by Section 511 of the Code, (iii) any organization described in Section

1381(a)(2)(C) of the Code, or (iv) any other Person so designated by the

Securities Administrator based upon an Opinion of Counsel provided by nationally

recognized counsel to the Securities Administrator that the holding of an

ownership interest in the Class R Certificate by such Person may cause the Trust

Fund or any Person having an ownership interest in any Class of Certificates

(other than such Person) to incur liability for any federal tax imposed under

the Code that would not otherwise be imposed but for the transfer of an

ownership interest in the Class R Certificate to such Person. A corporation will

not be treated as an instrumentality of the United States or of any state or

political subdivision thereof if all of its activities are subject to tax and a

majority of its board of directors is not selected by a governmental unit. The

term "United States," "state" and "international organization" shall have the

meanings set forth in Section 7701 of the Code.

 

            "Distribution Account": The account or accounts created and

maintained by the Securities Administrator pursuant to Section 3.07, which shall

be entitled "Distribution Account, Wells Fargo Bank, N.A., as Securities

Administrator under the Pooling and Servicing Agreement dated as of March 1,

2005 among Asset Backed Funding Corporation, as Depositor, Wells Fargo Bank,

N.A., as Securities Administrator and Master Servicer, and JPMorgan Chase Bank,

National Association, as Trustee, in trust for registered Holders of ABFC

2005-HE1 Trust, ABFC Asset-Backed Certificates, Series 2005-HE1," and which must

be an Eligible Account.

 

            "Distribution Date": The 25th day of any calendar month, or if such

25th day is not a Business Day, the Business Day immediately following such 25th

day, commencing in April 2005.

 

            "Distribution Date Statement": As defined in Section 4.06(a) hereof.

 

            "Due Date": With respect to each Mortgage Loan and any Distribution

Date, the day of the calendar month in which such Distribution Date occurs on

which the Monthly Payment for such Mortgage Loan was due, exclusive of any grace

period.

 

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

with a federal or state chartered depository institution or trust company the

short-term unsecured debt obligations of which (or, in the case of a depository

institution or trust company that is the principal subsidiary of a holding

company, the short-term unsecured debt obligations of such holding company) are

rated "A-1" by S&P, "F-1" by Fitch and "P-1" by Moody's (or comparable ratings

if S&P, Fitch and Moody's are not the Rating Agencies) by each of the Rating

Agencies at the time any amounts are held on deposit therein, (ii) an account or

accounts the deposits in which are fully insured by the FDIC, (iii) a trust

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

chartered depository institution, national banking association or trust company

acting in its fiduciary capacity or (iv) an account otherwise acceptable to each

Rating Agency without reduction or withdrawal of their then current ratings of

the Certificates as evidenced by a letter from each Rating Agency to the

Securities Administrator, the Trustee and the NIMS Insurer. Eligible Accounts

may bear interest.

 

            "Eligible Investments": Any one or more of the following obligations

or securities acquired at a purchase price of not greater than par, regardless

of whether issued or managed by the Depositor, the Master Servicer, the

Securities Administrator, the NIMS Insurer, the Trustee or any of their

respective Affiliates or for which an Affiliate of the Securities Administrator

serves as an advisor:

 

            (i) direct obligations of, or obligations fully guaranteed as to

      timely payment of principal and interest by, the United States or any

      agency or instrumentality thereof, provided such obligations are backed by

      the full faith and credit of the United States;

 

            (ii) (A) demand and time deposits in, certificates of deposit of,

      bankers' acceptances issued by or federal funds sold by any depository

      institution or trust company (including the Securities Administrator or

      its agents acting in their respective commercial capacities) incorporated

      under the laws of the United States of America or any state thereof and

      subject to supervision and examination by federal and/or state

      authorities, so long as, at the time of such investment or contractual

      commitment providing for such investment, such depository institution or

      trust company or its ultimate parent has a short-term uninsured debt

      rating in one of the two highest available rating categories of S&P and

      Moody's and the highest available rating category of Fitch and provided

      that each such investment has an original maturity of no more than 365

      days and (B) any other demand or time deposit or deposit which is fully

      insured by the FDIC;

 

            (iii) repurchase obligations with a term not to exceed 30 days with

      respect to any security described in clause (i) above and entered into

      with a depository institution or trust company (acting as principal) rated

      "A" or higher by S&P, "A+" or higher by Fitch and "A2" or higher by

      Moody's, provided, however, that collateral transferred pursuant to such

      repurchase obligation must be of the type described in clause (i) above

       and must (A) be valued daily at current market prices plus accrued

      interest or (B) pursuant to such valuation, be equal, at all times, to

      105% of the cash transferred by the Securities Administrator in exchange

      for such collateral and (C) be delivered to the Securities Administrator

      or, if the Securities Administrator is supplying the collateral, an agent

      for the Securities Administrator, in such a manner as to accomplish

      perfection of a security interest in the collateral by possession of

      certificated securities;

 

            (iv) securities bearing interest or sold at a discount that are

      issued by any corporation incorporated under the laws of the United States

      of America or any State thereof and that are rated by each Rating Agency

      in its highest long-term unsecured rating categories at the time of such

      investment or contractual commitment providing for such investment;

 

            (v) commercial paper (including both non-interest-bearing discount

      obligations and interest-bearing obligations payable on demand or on a

      specified date not more than 30 days after the date of acquisition

      thereof) that is rated by each Rating Agency in its highest short-term

      unsecured debt rating available at the time of such investment;

 

            (vi) units of money market funds registered under the Investment

      Company Act of 1940 (including funds managed or advised by the Securities

      Administrator or affiliates thereof) that, if rated by each Rating Agency,

      are rated in its highest rating category (if so rated by such Rating

      Agency); and

 

            (vii) if previously confirmed in writing to the Securities

      Administrator and consented to by the NIMS Insurer, any other demand,

      money market or time deposit, or any other obligation, security or

      investment, as may be acceptable to the Rating Agencies in writing as an

      eligible investment of funds backing securities having ratings equivalent

       to its highest initial rating of the Senior Certificates;

 

provided, 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.

 

            "Eligible Substitute Mortgage Loan": A mortgage loan substituted by

the related Originator or the Seller, as applicable, for a Defective Mortgage

Loan which must, on the date of such substitution, (i) have an outstanding

Principal Balance (or in the case of a substitution of more than one Mortgage

Loan for a Defective Mortgage Loan, an aggregate Principal Balance) not in

excess of the Principal Balance of the Defective Mortgage Loan; (ii) have a

Mortgage Interest Rate not less than the Mortgage Interest Rate of the Defective

Mortgage Loan and not more than 2% in excess of the Mortgage Interest Rate of

such Defective Mortgage Loan; (iii) have a remaining term to maturity not more

than one year earlier and not later than the remaining term to maturity of the

Defective Mortgage Loan; (iv) comply with each representation and warranty as to

the Mortgage Loans set forth in the applicable Originator Mortgage Loan Purchase

Agreement and the Mortgage Loan Purchase Agreement (deemed to be made as of the

date of substitution); (v) be of the same type as the Defective Mortgage Loan

(i.e., fixed-rate or adjustable-rate, same Credit Score, Combined Loan-to-Value

Ratio, Gross Margin, lien priority, underwriting grade, periodic rate cap and

Index) and (vi) have a Prepayment Charge with a term and amount at least equal

to the Prepayment Charge of the Defective Mortgage Loan.

 

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

amended.

 

            "ERISA-Restricted Certificates": Any of the Class B-2, Class B-3,

Class CE, Class P and Class R Certificates.

 

            "Escrow Account": The account or accounts created and maintained

pursuant to Section 3.08.

 

            "Estate in Real Property": A fee simple estate in a parcel of real

property.

 

            "Exchange Act": The Securities Exchange Act of 1934, as amended.

 

            "Expense Fee Rate": The sum of (i) the related Servicing Fee Rate

and (ii) the Credit Risk Manager Fee Rate.

 

            "Extra Principal Distribution Amount": As of any Distribution Date,

the lesser of (x) the Monthly Excess Interest Amount for such Distribution Date

and (y) the Overcollateralization Deficiency for such Distribution Date.

 

            "FDIC": Federal Deposit Insurance Corporation or any successor

thereto.

 

            "Fitch": Fitch Ratings, and its successors, and if such company

shall for any reason no longer perform the functions of a securities rating

agency, "Fitch" shall be deemed to refer to any other "nationally recognized

statistical rating organization" as set forth on the most current list of such

organizations released by the Securities and Exchange Commission.

 

            "Fixed-Rate Mortgage Loan": A Mortgage Loan which has a constant

annual rate at which interest accrues in accordance with the provisions of the

related Mortgage Note.

 

            "Form 10-K": As defined in Section 3.23(a) hereof.

 

            "Grantor Trust": That portion of the Trust exclusive of REMIC 1 and

REMIC 2 consisting of (a) the Prepayment Charges, any Originator Prepayment

Charge Payment Amounts, any Servicer Prepayment Charge Payment Amounts, proceeds

thereof in the Master Servicer Custodial Account or Distribution Account and the

right of the Class P Certificateholders to receive such Prepayment Charges,

Originator Prepayment Charge Payment Amounts and Servicer Prepayment Charge

Payment Amounts, (b) the right of the Offered Certificates and the Private Class

B Certificates to receive Cap Carryover Amounts, (c) each Yield Maintenance

Agreement, the Reserve Accounts and the beneficial interest of the Class CE

Certificates with respect thereto and (d) the obligation of the Class CE

Certificates to pay Cap Carryover Amounts.

 

            "Gross Margin": With respect to each Adjustable-Rate Mortgage Loan,

the fixed percentage set forth in the related Mortgage Note that is added to the

Index on each Adjustment Date in accordance with the terms of the related

Mortgage Note used to determine the Mortgage Interest Rate for such Mortgage

Loan.

 

            "Group 1 Cap": As to any Distribution Date and the Class A-1SS and

Class A-1MZ Certificates, a per annum rate adjusted by multiplying such rate by

a fraction equal to 30 over the actual number of days in the related Interest

Accrual Period, equal to the average of the Net Mortgage Interest Rates for the

Group 1 Mortgage Loans, weighted on the basis of the Principal Balances of the

Group 1 Mortgage Loans as of the first day of the related Collection Period.

 

            "Group 1 Interest Remittance Amount": As of any Distribution Date,

the sum, without duplication, of (i) all interest due and collected or advanced

with respect to the related Collection Period on the Group 1 Mortgage Loans

received by the Servicers on or prior to the Determination Date for such

Distribution Date (less the applicable Servicing Fee, amounts available for

reimbursement of Advances, Servicing Advances and expenses pursuant to the

applicable Servicing Agreement, amounts reimbursable or payable to the Master

Servicer pursuant to this Agreement, including without limitation, Sections 3.09

and 3.20, and amounts reimbursable or payable to the Securities Administrator or

Trustee pursuant to this Agreement, including without limitation, Sections 8.05

and 9.01(c), (ii) all Compensating Interest paid by the Servicers for such

Distribution Date with respect to such Mortgage Loans, (iii) the portion of any

payment in connection with any Principal Prepayment (other than any Prepayment

Interest Excess), substitution, Purchase Price, Termination Price, Insurance

Proceeds or Net Liquidation Proceeds relating to interest with respect to such

Mortgage Loans received during the related Prepayment Period and (iv) the

portion of any Reimbursement Amount relating to such Mortgage Loans received

during the related Prepayment Period.

 

            "Group 1 Maximum Net Rate": As to any Distribution Date, the average

of the Net Maximum Mortgage Interest Rates for the Adjustable-Rate Mortgage

Loans in Loan Group 1 and the Net Mortgage Interest Rates for the Fixed-Rate

Mortgage Loans in Loan Group 1, weighted on the basis of the Principal Balances

of the Group 1 Mortgage Loans as of the first day of the related Collection

Period.

 

            "Group 1 Maximum Rate Cap": With respect to any Distribution Date

and for the Class A-1SS and Class A-1MZ Certificates, a per annum rate, adjusted

by multiplying such rate by a fraction equal to 30 over the actual number of

days in the related Interest Accrual Period, equal to (i) on or prior to the

Distribution Date in December 2007, greater of (a) the Group 1 Maximum Net Rate

and (b) 10.00% and (ii) on and after the Distribution Date in January 2008, the

Group 1 Maximum Net Rate.

 

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

hereto.

 

            "Group 1 Principal Percentage": With respect to any Distribution

Date and the Class A-1SS and Class A-1MZ Certificates, the percentage equivalent

to a fraction, the numerator of which is the Principal Remittance Amount

allocable to the Group 1 Mortgage Loans for such Distribution Date and the

denominator of which is the Principal Remittance Amount for such Distribution

Date.

 

            "Group 1 Senior Principal Distribution Amount": With respect to any

Distribution Date, (i) before the Stepdown Date or as to which a Trigger Event

is in effect, the lesser of (a) the aggregate Certificate Principal Balance of

the Class A-1SS and Class A-1MZ Certificates immediately prior to such

Distribution Date and (b) the Group 1 Principal Percentage of the Principal

Distribution Amount and (ii) on or after the Stepdown Date and as long as a

Trigger Event is not in effect, the excess of (a) the aggregate Certificate

Principal Balance of the Class A-1SS and Class A-1MZ Certificates immediately

prior to such Distribution Date over (b) the lesser of (x) the product of (1)

56.20% and (2) the aggregate Principal Balance of the Group 1 Mortgage Loans as

of the last day of the related Collection Period and (y) the amount by which the

aggregate Principal Balance of the Group 1 Mortgage Loans as of the last day of

the related Collection Period exceeds the product of (1) 0.50% and (2) the

aggregate Principal Balance of the Group 1 Mortgage Loans on the Cut-off Date.

 

            "Group 2 Cap": As to any Distribution Date and the Class A-2SS and

Class A-2MZ Certificates, a per annum rate adjusted by multiplying such rate by

a fraction equal to 30 over the actual number of days in the related Interest

Accrual Period, equal to the average of the Net Mortgage Interest Rates for the

Group 2 Mortgage Loans, weighted on the basis of the Principal Balances of the

Group 2 Mortgage Loans as of the first day of the related Collection Period.

 

            "Group 2 Interest Remittance Amount": As of any Distribution Date,

the sum, without duplication, of (i) all interest due and collected or advanced

with respect to the related Collection Period on the Group 2 Mortgage Loans

received by the Servicers on or prior to the Determination Date for such

Distribution Date (less the applicable Servicing Fee, amounts available for

reimbursement of Advances, Servicing Advances and expenses pursuant to the

applicable Servicing Agreement, amounts reimbursable or payable to the Master

Servicer pursuant to this Agreement, including without limitation, Sections 3.09

and 3.20, and amounts reimbursable or payable to the Securities Administrator or

Trustee pursuant to this Agreement, including without limitation, Sections 8.05

and 9.01(c), (ii) all Compensating Interest paid by the Servicers for such

Distribution Date with respect to such Mortgage Loans, (iii) the portion of any

payment in connection with any Principal Prepayment (other than any Prepayment

Interest Excess), substitution, Purchase Price, Termination Price, Insurance

Proceeds or Net Liquidation Proceeds relating to interest with respect to such

Mortgage Loans received during the related Prepayment Period and (iv) the

portion of any Reimbursement Amount relating to such Mortgage Loans received

during the related Prepayment Period.

 

            "Group 2 Maximum Net Rate": As to any Distribution Date, the average

of the Net Maximum Mortgage Interest Rates for the Adjustable-Rate Mortgage

Loans in Loan Group 2 and the Net Mortgage Interest Rates for the Fixed-Rate

Mortgage Loans in Loan Group 2, weighted on the basis of the Principal Balances

of the Group 2 Mortgage Loans as of the first day of the related Collection

Period.

 

            "Group 2 Maximum Rate Cap": With respect to any Distribution Date

and for the Class A-2SS and Class A-2MZ Certificates, a per annum rate, adjusted

by multiplying such rate by a fraction equal to 30 over the actual number of

days in the related Interest Accrual Period, equal to (i) on or prior to the

Distribution Date in December 2007, the greater of (a) the Group 2 Maximum Net

Rate and (b) 10.00% and (ii) on and after the Distribution Date in January 2008,

the Group 2 Maximum Net Rate.

 

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

hereto.

 

            "Group 2 Principal Percentage": With respect to any Distribution

Date and the Class A-2SS and Class A-2MZ Certificates, the percentage equivalent

to a fraction, the numerator of which is the Principal Remittance Amount

allocable to the Group 2 Mortgage Loans for such Distribution Date and the

denominator of which is the Principal Remittance Amount for such Distribution

Date.

 

            "Group 2 Senior Principal Distribution Amount": With respect to any

Distribution Date, (i) before the Stepdown Date or as to which a Trigger Event

is in effect, the lesser of (a) the aggregate Certificate Principal Balance of

the Class A-2SS and Class A-2MZ Certificates immediately prior to such

Distribution Date and (b) the Group 2 Principal Percentage of the Principal

Distribution Amount and (ii) on or after the Stepdown Date and as long as a

Trigger Event is not in effect, the excess of (a) the aggregate Certificate

Principal Balance of the Class A-2SS and Class A-2MZ Certificates immediately

prior to such Distribution Date over (b) the lesser of (x) the product of (1)

56.20% and (2) the aggregate Principal Balance of the Group 2 Mortgage Loans as

of the last day of the related Collection Period and (y) the amount by which the

aggregate Principal Balance of the Group 2 Mortgage Loans as of the last day of

the related Collection Period exceeds the product of (1) 0.50% and (2) the

aggregate Principal Balance of the Group 2 Mortgage Loans on the Cut-off Date.

 

            "Group 3 Cap": As to any Distribution Date and the Class A-3A, Class

A-3B and Class A-3C Certificates, a per annum rate adjusted by multiplying such

rate by a fraction equal to 30 over the actual number of days in the related

Interest Accrual Period, equal to the average of the Net Mortgage Interest Rates

for the Group 3 Mortgage Loans, weighted on the basis of the Principal Balances

of the Group 3 Mortgage Loans as of the first day of the related Collection

Period.

 

            "Group 3 Interest Remittance Amount": As of any Distribution Date,

the sum, without duplication, of (i) all interest due and collected or advanced

with respect to the related Collection Period on the Group 3 Mortgage Loans

received by the Servicers on or prior to the Determination Date for such

Distribution Date (less the applicable Servicing Fee, amounts available for

reimbursement of Advances, Servicing Advances and expenses pursuant to the

applicable Servicing Agreement, amounts reimbursable or payable to the Master

Servicer pursuant to this Agreement, including without limitation, Sections 3.09

and 3.20, and amounts reimbursable or payable to the Securities Administrator or

Trustee pursuant to this Agreement, including without limitation, Sections 8.05

and 9.01(c), (ii) all Compensating Interest paid by the Servicers for such

Distribution Date with respect to such Mortgage Loans, (iii) the portion of any

payment in connection with any Principal Prepayment (other than any Prepayment

Interest Excess), substitution, Purchase Price, Termination Price, Insurance

Proceeds or Net Liquidation Proceeds relating to interest with respect to such

Mortgage Loans received during the related Prepayment Period and (iv) the

portion of any Reimbursement Amount relating to such Mortgage Loans received

during the related Prepayment Period.

 

            "Group 3 Maximum Net Rate": As to any Distribution Date, the average

of the Net Maximum Mortgage Interest Rates for the Adjustable-Rate Mortgage

Loans in Loan Group 3 and the Net Mortgage Interest Rates for the Fixed-Rate

Mortgage Loans in Loan Group 3, weighted on the basis of the Principal Balances

of the Group 3 Mortgage Loans as of the first day of the related Collection

Period.

 

            "Group 3 Maximum Rate Cap": With respect to any Distribution Date

and for the Class A-3A, Class A-3B and Class A-3C Certificates, a per annum

rate, adjusted by multiplying such rate by a fraction equal to 30 over the

actual number of days in the related Interest Accrual Period, equal to (i) on or

prior to the Distribution Date in May 2007, the greater of (a) the Group 3

Maximum Net Rate and (b) 8.50% and (ii) on and after the Distribution Date in

June 2007, the Group 3 Maximum Net Rate.

 

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

hereto. Each Group 3 Mortgage Loan had, as of the Cut-off Date, a Principal

Balance that may or may not conform to Fannie Mae and Freddie Mac guidelines.

 

            "Group 3 Principal Percentage": With respect to any Distribution

Date and the Class A-3A, Class A-3B and Class A-3C Certificates, the percentage

equivalent to a fraction, the numerator of which is the Principal Remittance

Amount allocable to the Group 3 Mortgage Loans for such Distribution Date and

the denominator of which is the Principal Remittance Amount for such

Distribution Date.

 

            "Group 3 Senior Principal Distribution Amount": With respect to any

Distribution Date, (i) before the Stepdown Date or as to which a Trigger Event

is in effect, the lesser of (a) the aggregate Certificate Principal Balance of

the Class A-3A, Class A-3B and Class A-3C Certificates immediately prior to such

Distribution Date and (b) the Group 3 Principal Percentage of the Principal

Distribution Amount and (ii) on or after the Stepdown Date and as long as a

Trigger Event is not in effect, the excess of (a) the aggregate Certificate

Principal Balance of the Class A-3A, Class A-3B and Class A-3C Certificates

immediately prior to such Distribution Date over (b) the lesser of (x) the

product of (1) 56.20% and (2) the aggregate Principal Balance of the Group 3

Mortgage Loans as of the last day of the related Collection Period and (y) the

amount by which the aggregate Principal Balance of the Group 3 Mortgage Loans as

of the last day of the related Collection Period exceeds the product of (1)

0.50% and (2) the aggregate Principal Balance of the Group 3 Mortgage Loans on

the Cut-off Date.

 

            "Group Subordinate Amount": For any Distribution Date and (i) the

Group 1 Mortgage Loans, an amount equal to the greater of zero and the excess of

the aggregate Principal Balance of the Group 1 Mortgage Loans as of the first

day of the related Collection Period over the aggregate Certificate Principal

Balance of the Class A-1SS and Class A-1MZ Certificates immediately prior to

such Distribution Date, (ii) the Group 2 Mortgage Loans, an amount equal to the

greater of zero and the excess of the aggregate Principal Balance of the Group 2

Mortgage Loans as of the first day of the related Collection Period over the

aggregate Certificate Principal Balance of the Class A-2SS and Class A-2MZ

Certificates immediately prior to such Distribution Date, and (iii) the Group 3

Mortgage Loans, an amount equal to the greater of zero and the excess of the

aggregate Principal Balance of the Group 3 Mortgage Loans as of the first day of

the related Collection Period over the aggregate Certificate Principal Balance

of the Class A-3A, Class A-3B and Class A-3C Certificates immediately prior to

such Distribution Date.

 

            "Indenture": An indenture relating to the issuance of net interest

margin notes secured by the Class CE Certificates and the Class P Certificates,

which may or may not be guaranteed by the NIMS Insurer.

 

            "Independent": When used with respect to any specified Person, any

such Person who (i) is in fact independent of the Depositor, the Master

Servicer, any Servicer and their respective Affiliates, (ii) does not have any

direct financial interest in or any material indirect financial interest in the

Depositor, the Master Servicer or any Servicer or any Affiliate thereof, and

(iii) is not connected with the Depositor, the Master Servicer, any Servicer or

any Affiliate thereof as an officer, employee, promoter, underwriter, trustee,

partner, director or Person performing similar functions; provided, however,

that a Person shall not fail to be Independent of the Depositor, the Master

Servicer, any Servicer or any Affiliate thereof merely because such Person is

the beneficial owner of 1% or less of any class of securities issued by the

Depositor, the Master Servicer, any Servicer or any Affiliate thereof, as the

case may be.

 

            "Index": With respect to each Adjustable-Rate Mortgage Loan and with

respect to each related Adjustment Date, the index as specified in the related

Mortgage Note.

 

            "Initial Certificate Principal Balance": With respect to any

Certificate of a Class other than a Class CE, Class P or Class R Certificate,

the amount designated "Initial Certificate Principal Balance" on the face

thereof.

 

            "Initial Overcollateralization Amount": $17,809,818.04 .

 

            "Insurance Proceeds": Proceeds of any title policy, hazard policy,

primary mortgage insurance policy or other insurance policy covering a Mortgage

Loan, to the extent such proceeds are not to be applied to the restoration of

the related Mortgaged Property or released to the Mortgagor in accordance with

the procedures that the applicable Servicer would follow in servicing mortgage

loans held for its own account, subject to the terms and conditions of the

related Mortgage Note and Mortgage.

 

            "Interest Accrual Period": With respect to any Distribution Date and

the Offered Certificates and the Private Class B Certificates, the period from

and including the preceding Distribution Date, or in the case of the first

Distribution Date, from the Closing Date, through and including the day prior to

the current Distribution Date.

 

            "Interest Carry Forward Amount": For any Class of Certificates

(other than the Class CE, Class P and Class R Certificates) and any Distribution

Date, the sum of (a) the excess, if any, of the Accrued Certificate Interest and

any Interest Carry Forward Amount for the prior Distribution Date, over the

amount in respect of interest actually distributed on such Class on such prior

Distribution Date and (b) interest on such excess at the applicable Certificate

Interest Rate for the actual number of days elapsed on the basis of a 360-day

year since the prior Distribution Date.

 

            "Interest Percentage": With respect to any Class of Certificates and

any Distribution Date, the ratio (expressed as a decimal carried to six places)

of the Accrued Certificate Interest for such Class to the sum of the Accrued

Certificate Interest for all Classes, in each case with respect to such

Distribution Date, without regard to Relief Act Interest Shortfalls.

 

            "Interest Remittance Amount": As of any Distribution Date, the sum

of the Group 1 Interest Remittance Amount, the Group 2 Interest Remittance

Amount and the Group 3 Interest Remittance Amount.

 

            "LIBOR Business Day": Any day on which banks in London, England and

The City of New York are open and conducting transactions in foreign currency

and exchange.

 

            "LIBOR Determination Date": With respect to the Offered Certificates

and the Private Class B Certificates, (i) for the first Distribution Date, the

second LIBOR Business Day preceding the Closing Date and (ii) for each

subsequent Distribution Date, the second LIBOR Business Day prior to the

immediately preceding Distribution Date.

 

            "Liquidated Mortgage Loan": As to any Distribution Date, any

Mortgage Loan in respect of which the applicable Servicer has determined, in

accordance with Customary Servicing Procedures, as of the end of the related

Prepayment Period, that all Liquidation Proceeds, Condemnation Proceeds and

Insurance Proceeds which it expects to recover with respect to the liquidation

of the Mortgage Loan or disposition of the related REO Property have been

recovered.

 

            "Liquidation Proceeds": The amount (other than amounts received in

respect of the rental of any REO Property prior to REO Disposition) received by

the applicable Servicer in connection with (i) the taking of all or a part of a

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

(ii) the liquidation of a defaulted Mortgage Loan by means of a trustee's sale,

foreclosure sale or otherwise.

 

            "Loan Group": Any of Loan Group 1, Loan Group 2 or Loan Group 3.

 

            "Loan Group 1": The Group 1 Mortgage Loans.

 

            "Loan Group 2": The Group 2 Mortgage Loans.

 

            "Loan Group 3": The Group 3 Mortgage Loans.

 

            "Losses": As defined in Section 9.03.

 

            "Lost Note Affidavit": With respect to any Mortgage Loan as to which

the original Mortgage Note has been permanently lost or destroyed and has not

been replaced, an affidavit from the Seller certifying that the original

Mortgage Note has been lost, misplaced or destroyed (together with a copy of the

related Mortgage Note and indemnifying the Trust against any loss, cost or

liability resulting from the failure to deliver the original Mortgage Note) in

the form of Exhibit H hereto.

 

            "Majority Certificateholders": The Holders of Certificates

evidencing at least 51% of the Voting Rights.

 

            "Majority Class CE Certificateholders": The Holders of Class CE

Certificates evidencing at least a 51% Percentage Interest in the Class CE

Certificates.

 

            "Marker Rate": With respect to the Class CE Certificates and any

Distribution Date, a per annum rate equal to two (2) times the weighted average

of the Uncertificated REMIC Pass-Through Rates for REMIC 1 Regular Interest

LT1A1SS, REMIC 1 Regular Interest LT1A1MZ, REMIC 1 Regular Interest LT1A2SS,

REMIC 1 Regular Interest LT1A2MZ, REMIC 1 Regular Interest LT1A3A, REMIC 1

Regular Interest LT1A3B, REMIC 1 Regular Interest LT1A3C, REMIC 1 Regular

Interest LT1M1, REMIC 1 Regular Interest LT1M2, REMIC 1 Regular Interest LT1M3,

REMIC 1 Regular Interest LT1M4, REMIC 1 Regular Interest LT1M5, REMIC 1 Regular

Interest LT1M6, REMIC 1 Regular Interest LT1M7, REMIC 1 Regular Interest LT1M8,

REMIC 1 Regular Interest LT1M9, REMIC 1 Regular Interest LT1B1, REMIC 1 Regular

Interest LT1B2, REMIC 1 Regular Interest LT1B3 and REMIC 1 Regular Interest

LT1ZZ, (i) with the rate on each such REMIC Regular Interest (other than REMIC 1

Regular Interest LT1ZZ) subject to a cap equal to the Pass-Through Rate of its

Corresponding Class (taking into account in determining any such Pass-through

Rate the imposition of the Group 1 Cap, Group 2 Cap, Group 3 Cap or the Pool

Cap, as applicable, as described in footnotes (1) through (19) to the table in

the Preliminary Statement relating to the Certificates) for the purposes of this

calculation and (ii) with the rate on REMIC 1 Regular Interest LT1ZZ subject to

a cap of zero for the purpose of this calculation; provided, however, that for

this purpose, calculations of the Uncertificated REMIC 1 Pass-Through Rate and

the related caps with respect to each such REMIC Regular Interest (other than

REMIC 1 Regular Interest LT1ZZ) shall be multiplied by a fraction, the numerator

of which is the actual number of days in the Interest Accrual Period and the

denominator of which is 30.

 

            "Master Servicer": Wells Fargo Bank, N.A., a national banking

association, or any successor master servicer appointed as herein provided, in

its capacity as Master Servicer hereunder.

 

            "Master Servicer Custodial Account": The account or accounts created

and maintained by the Master Servicer pursuant to Section 3.07, which shall be

entitled "Master Servicer Custodial Account, Wells Fargo Bank, N.A., as Master

Servicer under the Pooling and Servicing Agreement dated as of March 1, 2005

among Asset Backed Funding Corporation, as Depositor, Wells Fargo Bank, N.A., as

Securities Administrator and Master Servicer, and JPMorgan Chase Bank, National

Association, as Trustee, in trust for registered Holders of ABFC 2005-HE1 Trust,

ABFC Asset-Backed Certificates, Series 2005-HE1," and which must be an Eligible

Account.

 

            "Master Servicer Custodial Account Reinvestment Income": For each

Distribution Date, all income and gains net of any losses realized since the

preceding Distribution Date from Eligible Investments of funds in the Master

Servicer Custodial Account.

 

            "Master Servicing Officer": With respect to the Master Servicer, any

officer of the Master Servicer involved in, or responsible for, the

administration and master servicing of the Mortgage Loans whose name appears on

a list of servicing officers furnished to the Securities Administrator and the

Trustee by the Master Servicer, as such list may from time to time be amended.

 

            "Master Servicing Transfer Costs": All reasonable costs and expenses

incurred by the Trustee in connection with the transfer of master servicing from

a predecessor master servicer, including, without limitation, any costs or

expenses associated with the complete transfer of all master servicing data and

the completion, correction or manipulation of such master servicing data as may

be required by the Trustee to correct any errors or insufficiencies in the

master servicing data or otherwise to enable the Trustee or other successor

master servicer to master service the Mortgage Loans properly and effectively.

 

            "Maximum LT1ZZ Uncertificated Accrued Interest Deferral Amount":

With respect to any Distribution Date, the excess of (a) accrued interest at the

Uncertificated REMIC 1 Pass-Through Rate applicable to REMIC 1 Regular Interest

LT1ZZ for such Distribution Date on a balance equal to the Uncertificated

Principal Balance of REMIC 1 Regular Interest LT1ZZ minus the REMIC 1

Overcollateralized Amount, in each case for such Distribution Date, over (b)

Uncertificated Accrued Interest on REMIC 1 Regular Interest LT1A1SS, REMIC 1

Regular Interest LT1A1MZ, REMIC 1 Regular Interest LT1A2SS, REMIC 1 Regular

Interest LT1A2MZ, REMIC 1 Regular Interest LT1A3A, REMIC 1 Regular Interest

LT1A3B, REMIC 1 Regular Interest LT1A3C, REMIC 1 Regular Interest LT1M1, REMIC 1

Regular Interest LT1M2, REMIC 1 Regular Interest LT1M3, REMIC 1 Regular Interest

LT1M4, REMIC 1 Regular Interest LT1M5, REMIC 1 Regular Interest LT1M6, REMIC 1

Regular Interest LT1M7, REMIC 1 Regular Interest LT1M8, REMIC 1 Regular Interest

LT1M9, REMIC 1 Regular Interest LT1B1, REMIC 1 Regular Interest LT1B2, REMIC 1

Regular Interest LT1B3, each subject to a cap equal to the Pass-Through Rate of

the related Corresponding Class for the purpose of this calculation; provided,

however, that for this purpose, calculations of the Uncertificated REMIC 1

Pass-Through Rate and the related caps with respect to Uncertificated Accrued

Interest on REMIC 1 Regular Interest LT1A1SS, REMIC 1 Regular Interest LT1A1MZ,

REMIC 1 Regular Interest LT1A2SS, REMIC 1 Regular Interest LT1A2MZ, REMIC 1

Regular Interest LT1A3A, REMIC 1 Regular Interest LT1A3B, REMIC 1 Regular

Interest LT1A3C, REMIC 1 Regular Interest LT1M1, REMIC 1 Regular Interest LT1M2,

REMIC 1 Regular Interest LT1M3, REMIC 1 Regular Interest LT1M4, REMIC 1 Regular

Interest LT1M5, REMIC 1 Regular Interest LT1M6, REMIC 1 Regular Interest LT1M7,

REMIC 1 Regular Interest LT1M8, REMIC 1 Regular Interest LT1M9, REMIC 1 Regular

Interest LT1B1, REMIC 1 Regular Interest LT1B2, REMIC 1 Regular Interest LT1B3

shall be multiplied by a fraction, the numerator of which is the actual number

of days in the Interest Accrual Period and the denominator of which is 30.

 

            "Maximum Mortgage Interest Rate": With respect to each

Adjustable-Rate Mortgage Loan, the percentage set forth in the related Mortgage

Note as the maximum Mortgage Interest Rate thereunder.

 

            "MERS": The Mortgage Electronic Registration Systems, Inc.

 

            "MERS Mortgage Loan": Any MOM Mortgage Loan or any other Mortgage

Loan as to which MERS or its designee is (or is intended to be) the mortgagee of

record and as to which a MIN has been assigned.

 

            "MIN": A MERS Mortgage Identification Number assigned to a Mortgage

Loan registered under MERS.

 

            "Minimum Mortgage Interest Rate": With respect to each

Adjustable-Rate Mortgage Loan, the percentage set forth in the related Mortgage

Note as the minimum Mortgage Interest Rate thereunder.

 

            "MOM": A Mortgage Loan where the related Mortgage names MERS or its

designee as the original mortgagee thereof, as to which a MIN has been assigned,

and which Mortgage has not been assigned to any other person.

 

            "Monthly Excess Cashflow Amount": The sum of the Monthly Excess

Interest Amount, the Overcollateralization Release Amount and (without

duplication) any portion of the Principal Distribution Amount remaining after

principal distributions on the Offered Certificates and Private Class B

Certificates.

 

            "Monthly Excess Interest Amount": With respect to each Distribution

Date, the amount, if any, by which the Interest Remittance Amount for such

Distribution Date exceeds the aggregate amount distributed on such Distribution

Date pursuant to paragraphs (i) through (xvii) under Section 4.01.

 

             "Monthly Form 8-K": As defined in Section 3.23(a) hereof.

 

            "Monthly Payment": With respect to any Mortgage Loan, the scheduled

monthly payment of principal and interest on such Mortgage Loan which is payable

by the related Mortgagor from time to time under the related Mortgage Note,

determined: (a) after giving effect to (i) any Deficient Valuation and/or Debt

Service Reduction with respect to such Mortgage Loan and (ii) any reduction in

the amount of interest collectible from the related Mortgagor pursuant to the

Relief Act or similar state laws; (b) without giving effect to any extension

granted or agreed to by the applicable Servicer pursuant to the applicable

Servicing Agreement; and (c) on the assumption that all other amounts, if any,

due under such Mortgage Loan are paid when due.

 

            "Moody's": Moody's Investors Service, Inc., and its successors, and

if such company shall for any reason no longer perform the functions of a

securities rating agency, "Moody's" shall be deemed to refer to any other

"nationally recognized statistical rating organization" as set forth on the most

current list of such organizations released by the Securities and Exchange

Commission.

 

            "Mortgage": The mortgage, deed of trust or other instrument creating

a first or second lien on, or first or second priority security interest in, a

Mortgaged Property securing a Mortgage Note.

 

            "Mortgage File": The mortgage documents listed in Section 2.01

pertaining to a particular Mortgage Loan.

 

            "Mortgage Interest Rate": With respect to each Mortgage Loan, the

annual rate at which interest accrues on such Mortgage Loan from time to time in

accordance with the provisions of the related Mortgage Note, which rate (i) in

the case of each Fixed-Rate Mortgage Loan shall remain constant at the rate set

forth in the related Mortgage Loan Schedule as the Mortgage Interest Rate in

effect immediately following the Cut-off Date and (ii) in the case of each

Adjustable-Rate Mortgage Loan (A) as of any date of determination until the

first Adjustment Date following the Cut-off Date shall be the rate set forth in

the related Mortgage Loan Schedule as the Mortgage Interest Rate in effect

immediately following the Cut-off Date and (B) as of any date of determination

thereafter shall be the rate as adjusted on the most recent Adjustment Date, to

equal the sum, rounded as provided in the Mortgage Note, of the Index,

determined as set forth in the related Mortgage Note, plus the related Gross

Margin subject to the limitations set forth in the related Mortgage Note. With

respect to each Mortgage Loan that becomes an REO Property, as of any date of

determination, the annual rate determined in accordance with the immediately

preceding sentence as of the date such Mortgage Loan became an REO Property.

 

            "Mortgage Loan": Each mortgage loan transferred and assigned to the

Trustee pursuant to Section 2.01, Section 2.03(c) or Section 2.03(d) as from

time to time held as a part of the Trust Fund, the Mortgage Loans so held being

identified in the Mortgage Loan Schedules.

 

            "Mortgage Loan Purchase Agreement": The agreement between the Seller

and the Depositor, dated as of March 1, 2005, regarding the transfer of the

Mortgage Loans by the Seller to or at the direction of the Depositor.

 

            "Mortgage Loan Schedule": As of any date with respect to the

Mortgage Loans, the lists of such Mortgage Loans included in the Trust Fund on

such date attached hereto as Exhibit D-1, Exhibit D-2 and Exhibit D-3. The

Mortgage Loan Schedules shall set forth the following information with respect

to each Mortgage Loan:

 

      (1) the Mortgage Loan identifying number;

 

      (2) the state and zip code of the Mortgaged Property;

 

      (3) the type of Residential Dwelling constituting the Mortgaged Property;

 

      (4) the occupancy status of the Mortgaged Property at origination;

 

      (5) the original months to maturity;

 

      (6) the date of origination;

 

      (7) the first payment date;

 

      (8) the stated maturity date;

 

      (9) the stated remaining months to maturity;

 

      (10) the original principal amount of the Mortgage Loan;

 

      (11) the Principal Balance of each Mortgage Loan as of the Cut-off Date;

 

      (12) the Mortgage Interest Rate of the Mortgage Loan as of the Cut-off

Date;

 

      (13) the current principal and interest payment of the Mortgage Loan as of

the Cut-off Date;

 

      (14) the contractual interest paid to date of the Mortgage Loan;

 

      (15) the Combined Loan-to-Value Ratio at origination and as of the Cut-off

Date;

 

      (16) a code indicating the loan performance status of the Mortgage Loan as

of the Cut-off Date;

 

      (17) a code indicating the Index that is associated with such Mortgage

Loan;

 

      (18) the Gross Margin;

 

      (19) the Periodic Rate Cap;

 

      (20) the Minimum Mortgage Interest Rate;

 

      (21) the Maximum Mortgage Interest Rate;

 

      (22) a code indicating whether the Mortgage Loan has a Prepayment Charge

and the type of Prepayment Charge and the term;

 

      (23) the first Adjustment Date immediately following the Cut-off Date;

 

      (24) the rate adjustment frequency;

 

      (25) the payment adjustment frequency;

 

      (26) the purpose of the Mortgage Loan;

 

      (27) a code indicating the initial Servicer;

 

      (28) a code indicating whether the Mortgage Loan has a lender-paid primary

mortgage insurance policy; and

 

      (29) a code indicating whether the Mortgage Loan is a second lien.

 

            The Mortgage Loan Schedules shall set forth the following

information, as of the Cut-off Date, with respect to the Mortgage Loans in the

aggregate,: (1) the number of Mortgage Loans; (2) the current Principal Balance

of the Mortgage Loans; (3) the weighted average Mortgage Interest Rate of the

Mortgage Loans; and (4) the weighted average maturity of the Mortgage Loans. The

Mortgage Loan Schedules shall be amended from time to time in accordance with

the provisions of this Agreement and a copy of such amended Mortgage Loan

Schedules shall be furnished by the Master Servicer to the NIMS Insurer. With

respect to any Eligible Substitute Mortgage Loan, Cut-off Date shall refer to

the applicable date of substitution.

 

            "Mortgage Note": The original executed note or other evidence of

indebtedness evidencing the indebtedness of a Mortgagor under a Mortgage Loan.

 

            "Mortgage Pool": The pool of Mortgage Loans, identified on Exhibit

D-1, Exhibit D-2 and Exhibit D-3 from time to time, and any REO Properties

acquired in respect thereof.

 

            "Mortgaged Property": The underlying property securing a Mortgage

Loan, including any REO Property, consisting of an Estate in Real Property

improved by a Residential Dwelling.

 

            "Mortgagor": The obligor on a Mortgage Note.

 

             "Net Liquidation Proceeds": With respect to any Liquidated Mortgage

Loan or any other disposition of related Mortgaged Property (including REO

Property), the related Liquidation Proceeds net of unreimbursed Advances,

unreimbursed Servicing Advances, Servicing Fees and any other accrued and unpaid

servicing fees received and retained in connection with the liquidation of such

Mortgage Loan or Mortgaged Property.

 

            "Net Maximum Mortgage Interest Rate": With respect to any

Adjustable-Rate Mortgage Loan, the applicable Maximum Mortgage Interest Rate

minus the Expense Fee Rate.

 

            "Net Mortgage Interest Rate": With respect to any Mortgage Loan, the

Mortgage Interest Rate borne by such Mortgage Loan minus the Expense Fee Rate.

 

             "NIMS Insurer": Any insurer that is guaranteeing certain payments

under notes secured by collateral which includes all or a portion of the Class

CE and Class P Certificates.

 

            "Notional Amount": With respect to the Class CE Certificates, an

amount equal to the aggregate principal balance of the REMIC 1 Regular

Interests.

 

            "Offered Certificates": The Class A-1SS, Class A-1MZ, Class A-2SS,

Class A-2MZ, Class A-3A, Class A-3B, Class A-3C, Class M-1, Class M-2, Class

M-3, Class M-4, Class M-5, Class M-6, Class M-7, Class M-8, Class M-9 and Class

B-1 Certificates.

 

            "Officers' Certificate": A certificate signed by the Chairman of the

Board, the Vice Chairman of the Board, the President, a vice president (however

denominated), a principal, the Treasurer, the Secretary, or one of the assistant

treasurers or assistant secretaries of the Master Servicer, the Seller or the

Depositor, as applicable.

 

            "One-Month LIBOR": With respect to each Interest Accrual Period, the

rate determined by the Securities Administrator on the related LIBOR

Determination Date on the basis of the offered rate for one-month United States

dollar deposits, as such rate appears on the Telerate Page 3750, as of 11:00

a.m. (London time) on such LIBOR Determination Date. If no such quotations are

available on an LIBOR Determination Date, One-Month LIBOR for the related

Interest Accrual Period will be established by the Securities Administrator as

follows:

 

            (i) If on such LIBOR Determination Date two or more Reference Banks

      provide such offered quotations, One-Month LIBOR for the related Interest

      Accrual Period shall be the arithmetic mean of such offered quotations

      (rounded upwards if necessary to the nearest whole multiple of 0.001%);

 

            (ii) If on such LIBOR Determination Date fewer than two Reference

      Banks provide such offered quotations, One-Month LIBOR for the related

      Interest Accrual Period shall be the arithmetic mean of the rates quoted

      by one or more major banks in New York City, selected by the Securities

      Administrator after consultation with the Depositor and the NIMS Insurer,

      as of 11:00 A.M., New York City time, on such date for loans in U.S.

      Dollars to leading European banks for a period of one month in amounts

      approximately equal to the aggregate Certificate Principal Balance of the

      Offered Certificates and the Private Class B Certificates; and

 

            (iii) If no such quotations can be obtained, One-Month LIBOR for the

      related Interest Accrual Period shall be One-Month LIBOR for the prior

      Distribution Date.

 

            "Opinion of Counsel": A written opinion of counsel, who may, without

limitation, be a salaried counsel for the Depositor or the Master Servicer

except that any opinion of counsel relating to (a) the qualification of any

REMIC as a REMIC or (b) compliance with the REMIC Provisions must be an opinion

of Independent counsel.

 

            "Option One": Option One Mortgage Corporation.

 

            "Option One Mortgage   Loans":   The Mortgage Loans purchased by the

Seller   pursuant   to the   Option   One   Sale   and   Servicing   Agreement   or any

Eligible Substitute Mortgage Loans, substituted therefor.

 

            "Option One Sale and Servicing Agreement": The Flow Sale and

Servicing Agreement dated as of April 29, 2004, among the Seller, Option One,

Option One Owner Trust 2001-1A, Option One Owner Trust 2001-1B, Option One Owner

Trust 2001-2, Option One Owner Trust 2002-3, Option One Owner Trust 2003-4 and

Option One Owner Trust 2003-5 as amended by (1) Amendment No. 1, dated as of

August 17, 2004, between the Seller and Option One, (2) Amendment No. 2, dated

as of January 27, 2005, between the seller and Option One and (3) the

Assignment, Assumption and Recognition Agreement, dated March 30, 2005, among

the Seller, the Depositor, the Trustee, the Master Servicer and Option One.

 

            "Optional Termination Date": The first Distribution Date on which

the NIMS Insurer, if there is a NIMS Insurer, or if there is no NIMS Insurer,

the Majority Class CE Certificateholders or, if such holder is the Seller or is

affiliated with the Seller or there is no Majority Class CE Certificateholders,

the Master Servicer, or if the Master Servicer fails to act, Countrywide, may

opt to terminate the Mortgage Pool pursuant to Section 10.01.

 

            "Original Class Certificate Principal Balance": With respect to each

Class of Certificates, the Certificate Principal Balance thereof on the Closing

Date, as set forth opposite such Class in the Preliminary Statement, except with

respect to (i) the Class P and Class R Certificates, which have an Original

Class Certificate Principal Balance of zero and (ii) the Class CE Certificates,

which, solely for REMIC purposes, have an Original Class Certificate Principal

Balance equal to the Initial Overcollateralization Amount.

 

            "Originator": Either Option One or Accredited, as the case may be.

 

            "Originator Prepayment Charge Payment Amount": The amount payable by

(i) Option One pursuant to Section 4.22(b) of the Option One Sale and Servicing

Agreement or (ii) Accredited pursuant to Section 4.21(b) of the Accredited Sale

Agreement, in respect of certain Prepayment Charges that are not collected from

the applicable Mortgagor.

 

            "Originator Sale Agreement": Either of the Accredited Sale Agreement

or the Option One Sale and Servicing Agreement.

 

            "Overcollateralization Amount": As of any Distribution Date, the

excess, if any, of (x) the Pool Balance as of the last day of the related

Collection Period over (y) the aggregate Certificate Principal Balance of all

Classes of Offered Certificates and Private Class B Certificates (after taking

into account all distributions of principal on such Distribution Date and the

increase of any Certificate Principal Balance as a result of Subsequent

Recoveries).

 

            "Overcollateralization Deficiency": As of any Distribution Date, the

excess, if any, of (x) the Targeted Overcollateralization Amount for such

Distribution Date over (y) the Overcollateralization Amount for such

Distribution Date, calculated for this purpose after taking into account the

reduction on such Distribution Date of the Certificate Principal Balances of all

Classes of Offered Certificates and Private Class B Certificates resulting from

the distribution of the Principal Distribution Amount (but not the Extra

Principal Distribution Amount) on such Distribution Date, but prior to taking

into account any Applied Realized Loss Amounts on such Distribution Date.

 

            "Overcollateralization Release Amount": With respect to any

Distribution Date after the Stepdown Date on which a Trigger Event is not in

effect, the lesser of (x) the Principal Remittance Amount for such Distribution

Date and (y) the excess, if any, of (i) the Overcollateralization Amount for

such Distribution Date, assuming that 100% of the Principal Remittance Amount is

applied as a principal payment on the Offered Certificates and the Private Class

B Certificates on such Distribution Date, over (ii) the Targeted

Overcollateralization Amount for such Distribution Date. With respect to any

Distribution Date on which a Trigger Event is in effect, the

Overcollateralization Release Amount will be zero.

 

             "Ownership Interest": As to any Certificate, any ownership or

security interest in such Certificate, including any interest in such

Certificate as the Holder thereof and any other interest therein, whether direct

or indirect, legal or beneficial, as owner or as pledgee.

 

            "Pass-Through Rate": Any of the Class A-1SS Pass-Through Rate, the

Class A-1MZ Pass-Through Rate, the Class A-2SS Pass-Through Rate, the Class

A-2MZ Pass-Through Rate, the Class A-3A Pass-Through Rate, the Class A-3B

Pass-Through Rate, the Class A-3C Pass-Through Rate, the Class M-1 Pass-Through

Rate, the Class M-2 Pass-Through Rate, the Class M-3 Pass-Through Rate, the

Class M-4 Pass-Through Rate, the Class M-5 Pass-Through Rate, the Class M-6

Pass-Through Rate, the Class M-7 Pass-Through Rate, the Class M-8 Pass-Through

Rate, the Class M-9 Pass-Through Rate, the Class B-1 Pass-Through Rate, the

Class B-2 Pass-Through Rate and the Class B-3 Pass-Through Rate; and in the case

of any Regular Interest, the Pass-Through Rate set forth in the definition

thereof.

 

            With respect to the Class CE Certificates and any Distribution Date,

a per annum rate equal to the percentage equivalent of a fraction, the numerator

of which is the sum of the amounts calculated pursuant to clauses (A) through

(U) below, and the denominator of which is the aggregate of the Uncertificated

Principal Balances of REMIC 1 Regular Interest LT1AA, REMIC 1 Regular Interest

LT1A1SS, REMIC 1 Regular Interest LT1A1MZ, REMIC 1 Regular Interest LT1A2SS,

REMIC 1 Regular Interest LT1A2MZ, REMIC 1 Regular Interest LT1A3A, REMIC 1

Regular Interest LT1A3B, REMIC 1 Regular Interest LT1A3C, REMIC 1 Regular

Interest LT1M1, REMIC 1 Regular Interest LT1M2, REMIC 1 Regular Interest LT1M3,

REMIC 1 Regular Interest LT1M4, REMIC 1 Regular Interest LT1M5, REMIC 1 Regular

Interest LT1M6, REMIC 1 Regular Interest LT1M7, REMIC 1 Regular Interest LT1M8,

REMIC 1 Regular Interest LT1M9, REMIC 1 Regular Interest LT1B1, REMIC 1 Regular

Interest LT1B2, REMIC 1 Regular Interest LT1B3 and REMIC 1 Regular Interest

LT1ZZ. For purposes of calculating the Pass-Through Rate for the Class CE

Certificates, the numerator is equal to the sum of the following components:

 

            (A) the Uncertificated REMIC 1 Pass-Through Rate for REMIC 1 Regular

Interest LT1AA minus the Marker Rate, applied to an amount equal to the

Uncertificated Principal Balance of REMIC 1 Regular Interest LT1AA;

 

            (B) the Uncertificated REMIC 1 Pass-Through Rate for REMIC 1 Regular

Interest LT1A1SS, minus the Marker Rate, applied to an amount equal to the

Uncertificated Principal Balance of REMIC 1 Regular Interest LT1A1SS;

 

            (C) the Uncertificated REMIC 1 Pass-Through Rate for REMIC 1 Regular

Interest LT1A1MZ, minus the Marker Rate, applied to an amount equal to the

Uncertificated Principal Balance of REMIC 1 Regular Interest LT1A1MZ;

 

            (D) the Uncertificated REMIC 1 Pass-Through Rate for REMIC 1 Regular

Interest LT1A2SS, minus the Marker Rate, applied to an amount equal to the

Uncertificated Principal Balance of REMIC 1 Regular Interest LT1A2SS;

 

            (E) the Uncertificated REMIC 1 Pass-Through Rate for REMIC 1 Regular

Interest LT1A2MZ, minus the Marker Rate, applied to an amount equal to the

Uncertificated Principal Balance of REMIC 1 Regular Interest LT1A2MZ;

 

            (F) the Uncertificated REMIC 1 Pass-Through Rate for REMIC 1 Regular

Interest LT1A3A, minus the Marker Rate, applied to an amount equal to the

Uncertificated Principal Balance of REMIC 1 Regular Interest LT1A3A;

 

            (G) the Uncertificated REMIC 1 Pass-Through Rate for REMIC 1 Regular

Interest LT1A3B, minus the Marker Rate, applied to an amount equal to the

Uncertificated Principal Balance of REMIC 1 Regular Interest LT1A3B;

 

            (H) the Uncertificated REMIC 1 Pass-Through Rate for REMIC 1 Regular

Interest LT1A3C, minus the Marker Rate, applied to an amount equal to the

Uncertificated Principal Balance of REMIC 1 Regular Interest LT1A3C;

 

            (I) the Uncertificated REMIC 1 Pass-Through Rate for REMIC 1 Regular

Interest LT1M1 minus the Marker Rate, applied to an amount equal to the

Uncertificated Principal Balance of REMIC 1 Regular Interest LT1M1;

 

            (J) the Uncertificated REMIC 1 Pass-Through Rate for REMIC 1 Regular

Interest LT1M2 minus the Marker Rate, applied to an amount equal to the

Uncertificated Principal Balance of REMIC 1 Regular Interest LT1M2;

 

            (K) the Uncertificated REMIC 1 Pass-Through Rate for REMIC 1 Regular

Interest LT1M3 minus the Marker Rate, applied to an amount equal to the

Uncertificated Principal Balance of REMIC 1 Regular Interest LT1M3;

 

            (L) the Uncertificated REMIC 1 Pass-Through Rate for REMIC 1 Regular

Interest LT1M4 minus the Marker Rate, applied to an amount equal to the

Uncertificated Principal Balance of REMIC 1 Regular Interest LT1M4;

 

            (M) the Uncertificated REMIC 1 Pass-Through Rate for REMIC 1 Regular

Interest LT1M5 minus the Marker Rate, applied to an amount equal to the

Uncertificated Principal Balance of REMIC 1 Regular Interest LT1M5;

 

            (N) the Uncertificated REMIC 1 Pass-Through Rate for REMIC 1 Regular

Interest LT1M6 minus the Marker Rate, applied to an amount equal to the

Uncertificated Principal Balance of REMIC 1 Regular Interest LT1M6;

 

             (O) the Uncertificated REMIC 1 Pass-Through Rate for REMIC 1 Regular

Interest LT1M7 minus the Marker Rate, applied to an amount equal to the

Uncertificated Principal Balance of REMIC 1 Regular Interest LT1M7;

 

            (P) the Uncertificated REMIC 1 Pass-Through Rate for REMIC 1 Regular

Interest LT1M8 minus the Marker Rate, applied to an amount equal to the

Uncertificated Principal Balance of REMIC 1 Regular Interest LT1M8;

 

            (Q) the Uncertificated REMIC 1 Pass-Through Rate for REMIC 1 Regular

Interest LT1M9 minus the Marker Rate, applied to an amount equal to the

Uncertificated Principal Balance of REMIC 1 Regular Interest LT1M9;

 

            (R) the Uncertificated REMIC 1 Pass-Through Rate for REMIC 1 Regular

Interest LT1B1 minus the Marker Rate, applied to an amount equal to the

Uncertificated Principal Balance of REMIC 1 Regular Interest LT1B1;

 

            (S) the Uncertificated REMIC 1 Pass-Through Rate for REMIC 1 Regular

Interest LT1B2 minus the Marker Rate, applied to an amount equal to the

Uncertificated Principal Balance of REMIC 1 Regular Interest LT1B2;

 

            (T) the Uncertificated REMIC 1 Pass-Through Rate for REMIC 1 Regular

Interest LT1B3 minus the Marker Rate, applied to an amount equal to the

Uncertificated Principal Balance of REMIC 1 Regular Interest LT1B3; and

 

            (U) the Uncertificated REMIC 1 Pass-Through Rate for REMIC 1 Regular

Interest LT1ZZ minus the Marker Rate, applied to an amount equal to the

Uncertificated Principal Balance of REMIC 1 Regular Interest LT1ZZ.

 

            "Paying Agent": Any paying agent appointed pursuant to Section 5.05.

 

            "Percentage Interest": With respect to any Certificate (other than a

Class CE, Class P or Class R Certificate), a fraction, expressed as a

percentage, the numerator of which is the Initial Certificate Principal Balance,

as the case may be, represented by such Certificate and the denominator of which

is the Original Class Certificate Principal Balance of the related Class. With

respect to a Class CE or Class P Certificate, the portion of the Class evidenced

thereby, expressed as a percentage, as stated on the face of such Certificate;

provided, however, that the sum of all such percentages for each such Class

totals 100%. With respect to the Class R Certificate, 100%.

 

            "Periodic Rate Cap": With respect to each Adjustable-Rate Mortgage

Loan and any Adjustment Date therefor, the fixed percentage set forth in the

related Mortgage Note, which is the maximum amount by which the Mortgage

Interest Rate for such Mortgage Loan may increase or decrease (without regard to

the Maximum Mortgage Interest Rate or the Minimum Mortgage Interest Rate) on

such Adjustment Date from the Mortgage Interest Rate in effect immediately prior

to such Adjustment Date.

 

            "Permitted Transferee": Any transferee of a Class R Certificate

other than a Disqualified Organization, a non-U.S. Person or a U.S. Person with

respect to whom income on the Class R 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.

 

            "Person": Any individual, corporation, partnership, joint venture,

association, joint stock company, trust, limited liability company,

unincorporated organization or government or any agency or political subdivision

thereof.

 

            "Pool Balance": As of any date of determination, the aggregate

Principal Balance of the Mortgage Loans.

 

            "Pool Cap": As of any Distribution Date and the Class M and Class B

Certificates, a per annum rate, adjusted by multiplying such rate by a fraction

equal to 30 over the actual number of days in the related Interest Accrual

Period, equal to the weighted average of the Group 1 Cap, the Group 2 Cap and

the Group 3 Cap, weighted on the basis of the related Group Subordinate Amount.

For federal income tax purposes, the economic equivalent of such rate shall be

expressed as the weighted average of the REMIC 1 Remittance Rate on (a) REMIC 1

Regular Interest LT1SUB, subject to a cap and floor equal to the Weighted

Average Net Mortgage Interest Rates of the Group 1 Mortgage Loans, (b) REMIC 1

Regular Interest LT2SUB, subject to a cap and floor equal to the Weighted

Average Net Mortgage Interest Rates of the Group 2 Mortgage Loans, weighted on

the basis of the Uncertificated Balance of such REMIC 1 Regular Interest and (c)

REMIC 1 Regular Interest LT3SUB, subject to a cap and floor equal to the

Weighted Average Net Mortgage Interest Rates of the Group 3 Mortgage Loans,

weighted on the basis of the Uncertificated Balance of such REMIC 1 Regular

Interest.

 

            "Pool Maximum Rate Cap": With respect to any Distribution Date and

for the Class M and Class B Certificates, a per annum rate adjusted by

multiplying such rate by a fraction equal to 30 over the actual number of days

in the related Interest Accrual Period, equal to (i) on or prior to the

Distribution Date in November 2007, the greater of (a) the weighted average of

the Group 1 Maximum Rate Cap, the Group 2 Maximum Rate Cap and the Group 3

Maximum Rate Cap, weighted on the basis of the related Group Subordinate Amount

and (b) 9.50% and (ii) on or after the Distribution Date in December 2007, the

Pool Maximum Net Rate.

 

            "Prepayment Charge": With respect to any Prepayment Period, any

prepayment premium, penalty or charge collected by a Servicer from a Mortgagor

in connection with any voluntary Principal Prepayment in full pursuant to the

terms of the related Mortgage Note as from time to time held as a part of the

Trust Fund, the Prepayment Charges so held being identified in the Mortgage Loan

Schedules (other than any Originator Prepayment Charge Payment Amount or

Servicer Prepayment Charge Payment Amount).

 

            "Prepayment Interest Excess": With respect to any Distribution Date,

for each Option One Mortgage Loan that was the subject of a Principal Prepayment

in full during the portion of the related Prepayment Period beginning on the

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

the Determination Date of the calendar month in which such Distribution Date

occurs, an amount equal to interest (to the extent received) at the applicable

Mortgage Interest Rate (net of the applicable Servicing Fee Rate) on the amount

of such Principal Prepayment for the number of days commencing on the first day

of the calendar month in which such Distribution Date occurs and ending on the

date on which such prepayment is so applied.

 

            "Prepayment Interest Shortfall": With respect to any Distribution

Date, for each Mortgage Loan that was the subject of a Principal Prepayment in

full during the portion of the related Prepayment Period occurring in the prior

calendar month that was applied by the applicable Servicer to reduce the

outstanding Principal Balance of such Mortgage Loan on a date preceding the

related Due Date, an amount equal to interest at the applicable Mortgage

Interest Rate (net of the applicable Servicing Fee Rate) on the amount of such

Principal Prepayment for the number of days commencing on the date on which the

Principal Prepayment is applied and ending on the last day of the calendar month

in which applied.

 

            "Prepayment Period": With respect to any Distribution Date and (i)

the Option One Mortgage Loans, the period commencing on the day after the

Determination Date in the calendar month preceding the calendar month in which

such Distribution Date occurs (or, in the case of the first Distribution Date,

on March 1, 2005) and ending on the Determination Date in the calendar month in

which such Distribution Date occurs and (ii) the Accredited Mortgage Loans, the

calendar month preceding the month in which such Distribution Date occurs.

 

            "Principal Balance": As to any Mortgage Loan and any day, other than

a Liquidated Mortgage Loan, the related Cut-off Date Principal Balance, minus

the sum of (i) all collections and other amounts credited against the principal

balance of any such Mortgage Loan, (ii) the principal portion of Advances, (iii)

any Deficient Valuation and (iv) any principal reduction resulting from a

Servicer Modification. For purposes of this definition, a Liquidated Mortgage

Loan shall be deemed to have a Principal Balance equal to the Principal Balance

of the related Mortgage Loan as of the final recovery of related Liquidation

Proceeds and a Principal Balance of zero thereafter. As to any REO Property and

any day, the Principal Balance of the related Mortgage Loan immediately prior to

such Mortgage Loan becoming REO Property minus any REO Principal Amortization

received with respect thereto on or prior to such day.

 

            "Principal Distribution Amount": As to any Distribution Date, the

sum of (i) the Principal Remittance Amount minus the Overcollateralization

Release Amount, if any, and (ii) the Extra Principal Distribution Amount, if

any.

 

            "Principal Prepayment": Any payment of principal made by the

Mortgagor on a Mortgage Loan which is received in advance of its scheduled Due

Date and which is not accompanied by an amount of interest representing the full

amount of scheduled interest due on any Due Date in any month or months

subsequent to the month of prepayment.

 

            "Principal Remittance Amount": With respect to any Distribution

Date, to the extent of funds available therefor, the sum (less amounts available

for reimbursement of Advances and Servicing Advances and expenses pursuant to

the applicable Servicing Agreement, amounts reimbursable or payable to the

Master Servicer pursuant to this Agreement, including, without limitation,

Sections 3.09 or 3.20 and amounts reimbursable or payable to the Securities

Administrator or Trustee pursuant to this Agreement, including, without

limitation, Sections 8.05 and Section 9.01(c)) of: (i) each payment of principal

on a Mortgage Loan due during the related Collection Period and received by the

Servicers on or prior to the related Determination Date, and any Advances with

respect thereto, (ii) all full and partial Principal Prepayments received by the

applicable Servicer during the related Prepayment Period, (iii) Insurance

Proceeds, Net Liquidation Proceeds and Subsequent Recoveries allocable to

principal actually collected by the applicable Servicer during the related

Prepayment Period, (iv) with respect to Defective Mortgage Loans repurchased

with respect to such Prepayment Period, the portion of the Purchase Price

allocable to principal, (v) any Substitution Adjustment Amounts paid during the

related Prepayment Period and (vi) on the Distribution Date on which the Trust

is to be terminated in accordance with Section 10.01 hereof, that portion of the

Termination Price in respect of principal.

 

            "Private Certificates": Any of the Class B-2, Class B-3, Class CE,

Class P and Class R Certificates.

 

            "Private Class B Certificates": Any of the Class B-2 and Class B-3

Certificates.

 

            "Prospectus Supplement": That certain Prospectus Supplement dated

March 28, 2005 relating to the public offering of the Offered Certificates.

 

            "Purchase Price": With respect to any Mortgage Loan or REO Property

to be purchased pursuant to or as contemplated by Section 2.03 or 10.01, an

amount equal to the sum of (i) 100% of the Principal Balance thereof as of the

date of purchase (or such other price as provided in Section 10.01), (ii) in the

case of a Mortgage Loan, accrued interest on such Principal Balance at the

applicable Mortgage Interest Rate in effect from time to time from the Due Date

as to which interest was last covered by a payment by the Mortgagor or an

Advance by the applicable Servicer, which payment or Advance had as of the date

of purchase been distributed pursuant to Section 4.01, through the end of the

calendar month in which the purchase is to be effected, (iii) any unreimbursed

Servicing Advances and Advances and any unpaid Servicing Fees allocable to such

Mortgage Loan or REO Property, and (iv) in the case of a Mortgage Loan required

to be purchased pursuant to Section 2.03, expenses reasonably incurred or to be

incurred by the Master Servicer, the Securities Administrator or the Trustee in

respect of the breach or defect giving rise to the purchase obligation.

 

            "Rating Agency or Rating Agencies": Moody's, Fitch and S&P, or their

respective successors. If such agencies or their successors are no longer in

existence, "Rating Agencies" shall be such nationally recognized statistical

rating organizations as set forth on the most current list of such organizations

released by the Securities and Exchange Commission and designated by the

Depositor, notice of which designation shall be given to the Trustee, the

Securities Administrator and the Master Servicer.

 

            "Realized Loss": With respect to a Liquidated Mortgage Loan, the

amount by which the remaining unpaid principal balance of the Mortgage Loan

exceeds the amount of Net Liquidation Proceeds applied to the principal balance

of the related Mortgage Loan. With respect to any Mortgage Loan, a Deficient

Valuation or a reduction in the Principal Balance thereof resulting from a

Servicer Modification.

 

            "Realized Loss Amortization Amount": Any of the Class A Realized

Loss Amortization Amount, the Class M-1 Realized Loss Amortization Amount, the

Class M-2 Realized Loss Amortization Amount, the Class M-3 Realized Loss

Amortization Amount, the Class M-4 Realized Loss Amortization Amount, the Class

M-5 Realized Loss Amortization Amount, the Class M-6 Realized Loss Amortization

Amount, the Class M-7 Realized Loss Amortization Amount, the Class M-8 Realized

Loss Amortization Amount, the Class M-9 Realized Loss Amortization Amount, the

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

Amortization Amount and the Class B-3 Realized Loss Amortization Amount.

 

            "Record Date": With respect to all of the Certificates (other than

the Class CE, Class P and Class R Certificates), the Business Day immediately

preceding such Distribution Date; provided, however, that if any such

Certificate becomes a Definitive Certificate, the Record Date for such

Certificate shall be the last Business Day of the month immediately preceding

the month in which the related Distribution Date occurs. With respect to the

Class CE, Class P and Class R Certificates, the last Business Day of the month

immediately preceding the month in which the related Distribution Date occurs.

 

            "Reference Banks": Those banks (i) with an established place of

business in London, England, (ii) not controlling, under the control of or under

common control with the Depositor or the Securities Administrator, (iii) whose

quotations appear on the Telerate Page 3750 on the relevant LIBOR Determination

Date and (iv) which have been designated as such by the Securities

Administrator; provided, however, that if fewer than two of such banks provide a

One-Month LIBOR rate, then any leading banks selected by the Securities

Administrator which are engaged in transactions in United States dollar deposits

in the international Eurocurrency market.

 

            "Regular Certificate": Any of the Offered Certificates, the Private

Class B Certificates and the Class CE Certificates.

 

            "Reimbursement Amount": With respect to any Mortgage Loan, any costs

or damages incurred by the Trust in connection with a breach of (i) Option One's

representations and warranties set forth in Section 3.03(i) or Section 3.03(ddd)

of the Option One Sale and Servicing Agreement and (ii) Accredited's

representation and warranties regarding predatory and abusive lending laws set

forth in Section 3.02(i), Section 3.02(eee) or Section 3.02(hhh) of the

Accredited Sale Agreement.

 

            "Related Documents": With respect to any Mortgage Loan, the related

Mortgage Notes and other related documents.

 

            "Relief Act": The Servicemembers Civil Relief Act, as it may be

amended from time to time.

 

            "Relief Act Interest Shortfall": With respect to any Distribution

Date, for any Mortgage Loan with respect to which there has been a reduction in

the amount of interest collectible thereon for the most recently ended

Collection Period as a result of the application of the Relief Act or similar

state laws, the amount by which (i) interest collectible on such Mortgage Loan

during such Collection Period is less than (ii) one month's interest on the

Principal Balance of such Mortgage Loan at the Mortgage Interest Rate for such

Mortgage Loan before giving effect to the application of the Relief Act or

similar state laws.

 

            "REMIC": A "real estate mortgage investment conduit" within the

meaning of Section 860D of the Code.

 

            "REMIC 1 Interest Loss Allocation Amount": With respect to any

Distribution Date, an amount equal to (a) the product of (i) 50% of the sum of

the aggregate Principal Balance of the Mortgage Loans and related REO Properties

then outstanding and (ii) the Uncertificated REMIC 1 Pass-Through Rate for REMIC

1 Regular Interest LT1AA minus the Marker Rate, divided by (b) 12.

 

            "REMIC 1 Marker Allocation Percentage": 50% of any amount payable

from or loss attributable to the Mortgage Loans, which shall be allocated to

REMIC 1 Regular Interest LT1AA, REMIC 1 Regular Interest LT1A1SS, REMIC 1

Regular Interest LT1A1MZ, REMIC 1 Regular Interest LT1A2SS, REMIC 1 Regular

Interest LT1A2MZ, REMIC 1 Regular Interest LT1A3A, REMIC 1 Regular Interest

LT1A3B, REMIC 1 Regular Interest LT1A3C, REMIC 1 Regular Interest LT1M1, REMIC 1

Regular Interest LT1M2, REMIC 1 Regular Interest LT1M3, REMIC 1 Regular Interest

LT1M4, REMIC 1 Regular Interest LT1M5, REMIC 1 Regular Interest LT1M6, REMIC 1

Regular Interest LT1M7, REMIC 1 Regular Interest LT1M8, REMIC 1 Regular Interest

LT1M9, REMIC 1 Regular Interest LT1B1, REMIC 1 Regular Interest LT1B2, REMIC 1

Regular Interest LT1B3 and REMIC 1 Regular Interest LT1ZZ as provided in Section

4.08.

 

            "REMIC 1 Overcollateralization Target Amount": 0.50% of the Targeted

Overcollateralization Amount.

 

            "REMIC 1 Overcollateralized Amount": With respect to any date of

determination, (i) 0.50% of the aggregate Uncertificated Principal Balances of

the REMIC 1 Regular Interests minus (ii) the aggregate of the Uncertificated

Principal Balances of REMIC 1 Regular Interest LT1A1SS, REMIC 1 Regular Interest

LT1A1MZ, REMIC 1 Regular Interest LT1A2SS, REMIC 1 Regular Interest LT1A2MZ,

REMIC 1 Regular Interest LT1A3A, REMIC 1 Regular Interest LT1A3B, REMIC 1

Regular Interest LT1A3C, REMIC 1 Regular Interest LT1M1, REMIC 1 Regular

Interest LT1M2, REMIC 1 Regular Interest LT1M3, REMIC 1 Regular Interest LT1M4,

REMIC 1 Regular Interest LT1M5, REMIC 1 Regular Interest LT1M6, REMIC 1 Regular

Interest LT1M7, REMIC 1 Regular Interest LT1M8, REMIC 1 Regular Interest LT1M9,

REMIC 1 Regular Interest LT1B1, REMIC 1 Regular Interest LT1B2, REMIC 1 Regular

Interest LT1B3, in each case as of such date of determination.

 

            "REMIC 1 Principal Loss Allocation Amount": With respect to any

Distribution Date, an amount equal to the product of (i) 50% of the aggregate

Principal Balance of the Mortgage Loans and related REO Properties then

outstanding and (ii) 1 minus a fraction, the numerator of which is two times the

aggregate of the Uncertificated Principal Balances of REMIC 1 Regular Interest

LT1A1SS, REMIC 1 Regular Interest LT1A1MZ, REMIC 1 Regular Interest LT1A2SS,

REMIC 1 Regular Interest LT1A2MZ, REMIC 1 Regular Interest LT1A3A, REMIC 1

Regular Interest LT1A3B, REMIC 1 Regular Interest LT1A3C, REMIC 1 Regular

Interest LT1M1, REMIC 1 Regular Interest LT1M2, REMIC 1 Regular Interest LT1M3,

REMIC 1 Regular Interest LT1M4, REMIC 1 Regular Interest LT1M5, REMIC 1 Regular

Interest LT1M6, REMIC 1 Regular Interest LT1M7, REMIC 1 Regular Interest LT1M8,

REMIC 1 Regular Interest LT1M9, REMIC 1 Regular Interest LT1B1, REMIC 1 Regular

Interest LT1B2 and REMIC 1 Regular Interest LT1B3, and the denominator of which

is the aggregate of the Uncertificated Principal Balances of REMIC 1 Regular

Interest LT1A1SS, REMIC 1 Regular Interest LT1A1MZ, REMIC 1 Regular Interest

LT1A2SS, REMIC 1 Regular Interest LT1A2MZ, REMIC 1 Regular Interest LT1A3A,

REMIC 1 Regular Interest LT1A3B, REMIC 1 Regular Interest LT1A3C, REMIC 1

Regular Interest LT1M1, REMIC 1 Regular Interest LT1M2, REMIC 1 Regular Interest

LT1M3, REMIC 1 Regular Interest LT1M4, REMIC 1 Regular Interest LT1M5, REMIC 1

Regular Interest LT1M6, REMIC 1 Regular Interest LT1M7, REMIC 1 Regular Interest

LT1M8, REMIC 1 Regular Interest LT1M9, REMIC 1 Regular Interest LT1B1, REMIC 1

Regular Interest LT1B2, REMIC 1 Regular Interest LT1B3 and REMIC 1 Regular

Interest LT1ZZ.

 

            "REMIC 1 Regular Interest LT1AA": One of the separate

non-certificated beneficial ownership interests in REMIC 1 issued hereunder and

designated as a Regular Interest in REMIC 1. REMIC 1 Regular Interest LT1AA

shall accrue interest at the related Uncertificated REMIC 1 Pass-Through Rate in

effect from time to time, and shall be entitled to distributions of principal,

subject to the terms and conditions hereof, in an aggregate amount equal to its

initial Uncertificated Principal Balance as set forth in the Preliminary

Statement hereto.

 

            "REMIC 1 Regular Interest LT1A1SS": One of the separate

non-certificated beneficial ownership interests in REMIC 1 issued hereunder and

designated as a Regular Interest in REMIC 1. REMIC 1 Regular Interest LT1A1SS

shall accrue interest at the related Uncertificated REMIC 1 Pass-Through Rate in

effect from time to time, and shall be entitled to distributions of principal,

subject to the terms and conditions hereof, in an aggregate amount equal to its

initial Uncertificated Principal Balance as set forth in the Preliminary

Statement hereto.

 

            "REMIC 1 Regular Interest LT1A1MZ": One of the separate

non-certificated beneficial ownership interests in REMIC 1 issued hereunder and

designated as a Regular Interest in REMIC 1. REMIC 1 Regular Interest LT1A1MZ

shall accrue interest at the related Uncertificated REMIC 1 Pass-Through Rate in

effect from time to time, and shall be entitled to distributions of principal,

subject to the terms and conditions hereof, in an aggregate amount equal to its

initial Uncertificated Principal Balance as set forth in the Preliminary

Statement hereto.

 

            "REMIC 1 Regular Interest LT1A2SS": One of the separate

non-certificated beneficial ownership interests in REMIC 1 issued hereunder and

designated as a Regular Interest in REMIC 1. REMIC 1 Regular Interest LT1A2SS

shall accrue interest at the related Uncertificated REMIC 1 Pass-Through Rate in

effect from time to time, and shall be entitled to distributions of principal,

subject to the terms and conditions hereof, in an aggregate amount equal to its

initial Uncertificated Principal Balance as set forth in the Preliminary

Statement hereto.

 

            "REMIC 1 Regular Interest LT1A2MZ": One of the separate

non-certificated beneficial ownership interests in REMIC 1 issued hereunder and

designated as a Regular Interest in REMIC 1. REMIC 1 Regular Interest LT1A2MZ

shall accrue interest at the related Uncertificated REMIC 1 Pass-Through Rate in

effect from time to time, and shall be entitled to distributions of principal,

subject to the terms and conditions hereof, in an aggregate amount equal to its

initial Uncertificated Principal Balance as set forth in the Preliminary

Statement hereto.

 

            "REMIC 1 Regular Interest LT1A3A": One of the separate

non-certificated beneficial ownership interests in REMIC 1 issued hereunder and

designated as a Regular Interest in REMIC 1. REMIC 1 Regular Interest LT1A3A

shall accrue interest at the related Uncertificated REMIC 1 Pass-Through Rate in

effect from time to time, and shall be entitled to distributions of principal,

subject to the terms and conditions hereof, in an aggregate amount equal to its

initial Uncertificated Principal Balance asset forth in the Preliminary

Statement hereto.

 

            "REMIC 1 Regular Interest LT1A3B": One of the separate

non-certificated beneficial ownership interests in REMIC 1 issued hereunder and

designated as a Regular Interest in REMIC 1. REMIC 1 Regular Interest LT1A3B

shall accrue interest at the related Uncertificated REMIC 1 Pass-Through Rate in

effect from time to time, and shall be entitled to distributions of principal,

subject to the terms and conditions hereof, in an aggregate amount equal to its

initial Uncertificated Principal Balance asset forth in the Preliminary

Statement hereto.

 

            "REMIC 1 Regular Interest LT1A3C": One of the separate

non-certificated beneficial ownership interests in REMIC 1 issued hereunder and

designated as a Regular Interest in REMIC 1. REMIC 1 Regular Interest LT1A3C

shall accrue interest at the related Uncertificated REMIC 1 Pass-Through Rate in

effect from time to time, and shall be entitled to distributions of principal,

subject to the terms and conditions hereof, in an aggregate amount equal to its

initial Uncertificated Principal Balance asset forth in the Preliminary

Statement hereto.

 

            "REMIC 1 Regular Interest LT1B1": One of the separate

non-certificated beneficial ownership interests in REMIC 1 issued hereunder and

designated as a Regular Interest in REMIC 1. REMIC 1 Regular Interest LT1B1

shall accrue interest at the related Uncertificated REMIC 1 Pass-Through Rate in

effect from time to time, and shall be entitled to distributions of principal,

subject to the terms and conditions hereof, in an aggregate amount equal to its

initial Uncertificated Principal Balance as set forth in the Preliminary

Statement hereto.

 

            "REMIC 1 Regular Interest LT1B2": One of the separate

non-certificated beneficial ownership interests in REMIC 1 issued hereunder and

designated as a Regular Interest in REMIC 1. REMIC 1 Regular Interest LT1B2

shall accrue interest at the related Uncertificated REMIC 1 Pass-Through Rate in

effect from time to time, and shall be entitled to distributions of principal,

subject to the terms and conditions hereof, in an aggregate amount equal to its

initial Uncertificated Principal Balance as set forth in the Preliminary

Statement hereto.

 

            "REMIC 1 Regular Interest LT1B3": One of the separate

non-certificated beneficial ownership interests in REMIC 1 issued hereunder and

designated as a Regular Interest in REMIC 1. REMIC 1 Regular Interest LT1M9

shall accrue interest at the related Uncertificated REMIC 1 Pass-Through Rate in

effect from time to time, and shall be entitled to distributions of principal,

subject to the terms and conditions hereof, in an aggregate amount equal to its

initial Uncertificated Principal Balance as set forth in the Preliminary

Statement hereto.

 

            "REMIC 1 Regular Interest LT1GRP": One of the separate

non-certificated beneficial ownership interests in REMIC 1 issued hereunder and

designated as a Regular Interest in REMIC 1. REMIC 1 Regular Interest LT1GRP

shall accrue interest at the related Uncertificated REMIC 1 Pass-Through Rate in

effect from time to time, and shall be entitled to distributions of principal,

subject to the terms and conditions hereof, in an aggregate amount equal to its

initial Uncertificated Principal Balance as set forth in the Preliminary

Statement hereto.

 

            "REMIC 1 Regular Interest LT1M1": One of the separate

non-certificated beneficial ownership interests in REMIC 1 issued hereunder and

designated as a Regular Interest in REMIC 1. REMIC 1 Regular Interest LT1M1

shall accrue interest at the related Uncertificated REMIC 1 Pass-Through Rate in

effect from time to time, and shall be entitled to distributions of principal,

subject to the terms and conditions hereof, in an aggregate amount equal to its

initial Uncertificated Principal Balance as set forth in the Preliminary

Statement hereto.

 

            "REMIC 1 Regular Interest LT1M2": One of the separate

non-certificated beneficial ownership interests in REMIC 1 issued hereunder and

designated as a Regular Interest in REMIC 1. REMIC 1 Regular Interest LT1M2

shall accrue interest at the related Uncertificated REMIC 1 Pass-Through Rate in

effect from time to time, and shall be entitled to distributions of principal,

subject to the terms and conditions hereof, in an aggregate amount equal to its

initial Uncertificated Principal Balance as set forth in the Preliminary

Statement hereto.

 

            "REMIC 1 Regular Interest LT1M3": One of the separate

non-certificated beneficial ownership interests in REMIC 1 issued hereunder and

designated as a Regular Interest in REMIC 1. REMIC 1 Regular Interest LT1M3

shall accrue interest at the related Uncertificated REMIC 1 Pass-Through Rate in

effect from time to time, and shall be entitled to distributions of principal,

subject to the terms and conditions hereof, in an aggregate amount equal to its

initial Uncertificated Principal Balance as set forth in the Preliminary

Statement hereto.

 

            "REMIC 1 Regular Interest LT1M4": One of the separate

non-certificated beneficial ownership interests in REMIC 1 issued hereunder and

designated as a Regular Interest in REMIC 1. REMIC 1 Regular Interest LT1M4

shall accrue interest at the related Uncertificated REMIC 1 Pass-Through Rate in

effect from time to time, and shall be entitled to distributions of principal,

subject to the terms and conditions hereof, in an aggregate amount equal to its

initial Uncertificated Principal Balance as set forth in the Preliminary

Statement hereto.

 

            "REMIC 1 Regular Interest LT1M5": One of the separate

non-certificated beneficial ownership interests in REMIC 1 issued hereunder and

designated as a Regular Interest in REMIC 1. REMIC 1 Regular Interest LT1M5

shall accrue interest at the related Uncertificated REMIC 1 Pass-Through Rate in

effect from time to time, and shall be entitled to distributions of principal,

subject to the terms and conditions hereof, in an aggregate amount equal to its

initial Uncertificated Principal Balance as set forth in the Preliminary

Statement hereto.

 

            "REMIC 1 Regular Interest LT1M6": One of the separate

non-certificated beneficial ownership interests in REMIC 1 issued hereunder and

designated as a Regular Interest in REMIC 1. REMIC 1 Regular Interest LT1M6

shall accrue interest at the related Uncertificated REMIC 1 Pass-Through Rate in

effect from time to time, and shall be entitled to distributions of principal,

subject to the terms and conditions hereof, in an aggregate amount equal to its

initial Uncertificated Principal Balance as set forth in the Preliminary

Statement hereto.

 

            "REMIC 1 Regular Interest LT1M7": One of the separate

non-certificated beneficial ownership interests in REMIC 1 issued hereunder and

designated as a Regular Interest in REMIC 1. REMIC 1 Regular Interest LT1M7

shall accrue interest at the related Uncertificated REMIC 1 Pass-Through Rate in

effect from time to time, and shall be entitled to distributions of principal,

subject to the terms and conditions hereof, in an aggregate amount equal to its

initial Uncertificated Principal Balance as set forth in the Preliminary

Statement hereto.

 

            "REMIC 1 Regular Interest LT1M8": One of the separate

non-certificated beneficial ownership interests in REMIC 1 issued hereunder and

designated as a Regular Interest in REMIC 1. REMIC 1 Regular Interest LT1M8

shall accrue interest at the related Uncertificated REMIC 1 Pass-Through Rate in

effect from time to time, and shall be entitled to distributions of principal,

subject to the terms and conditions hereof, in an aggregate amount equal to its

initial Uncertificated Principal Balance as set forth in the Preliminary

Statement hereto.

 

            "REMIC 1 Regular Interest LT1M9": One of the separate

non-certificated beneficial ownership interests in REMIC 1 issued hereunder and

designated as a Regular Interest in REMIC 1. REMIC 1 Regular Interest LT1M9

shall accrue interest at the related Uncertificated REMIC 1 Pass-Through Rate in

effect from time to time, and shall be entitled to distributions of principal,

subject to the terms and conditions hereof, in an aggregate amount equal to its

initial Uncertificated Principal Balance as set forth in the Preliminary

Statement hereto.

 

            "REMIC 1 Regular Interest LT1SUB": One of the separate

non-certificated beneficial ownership interests in REMIC 1 issued hereunder and

designated as a Regular Interest in REMIC 1. REMIC 1 Regular Interest LT1SUB

shall accrue interest at the related Uncertificated REMIC 1 Pass-Through Rate in

effect from time to time, and shall be entitled to distributions of principal,

subject to the terms and conditions hereof, in an aggregate amount equal to its

initial Uncertificated Principal Balance as set forth in the Preliminary

Statement hereto.

 

            "REMIC 1 Regular Interest LT1XX": One of the separate

non-certificated beneficial ownership interests in REMIC 1 issued hereunder and

designated as a Regular Interest in REMIC 1. REMIC 1 Regular Interest LT1XX

shall accrue interest at the related Uncertificated REMIC 1 Pass-Through Rate in

effect from time to time, and shall be entitled to distributions of principal,

subject to the terms and conditions hereof, in an aggregate amount equal to its

initial Uncertificated Principal Balance as set forth in the Preliminary

Statement hereto.

 

            "REMIC 1 Regular Interest LT1ZZ": One of the separate

non-certificated beneficial ownership interests in REMIC 1 issued hereunder and

designated as a Regular Interest in REMIC 1. REMIC 1 Regular Interest LT1ZZ

shall accrue interest at the related Uncertificated REMIC 1 Pass-Through Rate in

effect from time to time, and shall be entitled to distributions of principal,

subject to the terms and conditions hereof, in an aggregate amount equal to its

initial Uncertificated Principal Balance as set forth in the Preliminary

Statement hereto.

 

            "REMIC 1 Regular Interest LT2GRP": One of the separate

non-certificated beneficial ownership interests in REMIC 1 issued hereunder and

designated as a Regular Interest in REMIC 1. REMIC 1 Regular Interest LT2GRP

shall accrue interest at the related Uncertificated REMIC 1 Pass-Through Rate in

effect from time to time, and shall be entitled to distributions of principal,

subject to the terms and conditions hereof, in an aggregate amount equal to its

initial Uncertificated Principal Balance as set forth in the Preliminary

Statement hereto.

 

            "REMIC 1 Regular Interest LT2SUB": One of the separate

non-certificated beneficial ownership interests in REMIC 1 issued hereunder and

designated as a Regular Interest in REMIC 1. REMIC 1 Regular Interest LT2SUB

shall accrue interest at the related Uncertificated REMIC 1 Pass-Through Rate in

effect from time to time, and shall be entitled to distributions of principal,

subject to the terms and conditions hereof, in an aggregate amount equal to its

initial Uncertificated Principal Balance as set forth in the Preliminary

Statement hereto.

 

            "REMIC 1 Regular Interest LT3GRP": One of the separate

non-certificated beneficial ownership interests in REMIC 1 issued hereunder and

designated as a Regular Interest in REMIC 1. REMIC 1 Regular Interest LT3GRP

shall accrue interest at the related Uncertificated REMIC 1 Pass-Through Rate in

effect from time to time, and shall be entitled to distributions of principal,

subject to the terms and conditions hereof, in an aggregate amount equal to its

initial Uncertificated Principal Balance as set forth in the Preliminary

Statement hereto.

 

            "REMIC 1 Regular Interest LT3SUB": One of the separate

non-certificated beneficial ownership interests in REMIC 1 issued hereunder and

designated as a Regular Interest in REMIC 1. REMIC 1 Regular Interest LT3SUB

shall accrue interest at the related Uncertificated REMIC 1 Pass-Through Rate in

effect from time to time, and shall be entitled to distributions of principal,

subject to the terms and conditions hereof, in an aggregate amount equal to its

initial Uncertificated Principal Balance as set forth in the Preliminary

Statement hereto.

 

            "REMIC 1 Regular Interests": REMIC 1 Regular Interest LT1AA, REMIC 1

Regular Interest LT1A1SS, REMIC 1 Regular Interest LT1A1MZ, REMIC 1 Regular

Interest LT1A2SS, REMIC 1 Regular Interest LT1A2MZ, REMIC 1 Regular Interest

LT1A3A, REMIC 1 Regular Interest LT1A3B, REMIC 1 Regular Interest LT1A3C, REMIC

1 Regular Interest LT1M1, REMIC 1 Regular Interest LT1M2, REMIC 1 Regular

Interest LT1M3, REMIC 1 Regular Interest LT1M4, REMIC 1 Regular Interest LT1M5,

REMIC 1 Regular Interest LT1M6, REMIC 1 Regular Interest LT1M7, REMIC 1 Regular

Interest LT1M8, REMIC 1 Regular Interest LT1M9, REMIC 1 Regular Interest LT1B1,

REMIC 1 Regular Interest LT1B2, REMIC 1 Regular Interest LT1B3, REMIC 1 Regular

Interest LT1SUB, REMIC 1 Regular Interest LT1GRP, REMIC 1 Regular Interest

LT2SUB, REMIC 1 Regular Interest LT2GRP, REMIC 1 Regular Interest LT3GRP, REMIC

1 Regular Interest LT3SUB, REMIC 1 Regular Interest LT1XX and REMIC 1 Regular

Interest LT1ZZ.

 

            "REMIC 1 Sub WAC Allocation Percentage": 50% of any amount payable

or loss attributable from the Mortgage Loans, which shall be allocated to REMIC

1 Regular Interest LT1SUB, REMIC 1 Regular Interest LT1GRP, REMIC 1 Regular

Interest LT2SUB, REMIC 1 Regular Interest LT2GRP, REMIC 1 Regular Interest

LT3SUB, REMIC 1 Regular Interest LT3GRP, REMIC 1 Regular Interest LT1XX as

provided in Section 4.08.

 

            "REMIC 1 Subordinated Balance Ratio": The ratio among the

Uncertificated Principal Balances of each REMIC 1 Regular Interest ending with

the designation "SUB," equal to the ratio among, with respect to each such REMIC

1 Regular Interest, the excess of (x) the aggregate Principal Balance of the

Mortgage Loans in the related Loan Group over (y) the current Certificate

Principal Amount of the Class A Certificates in the related Loan Group.

 

            "REMIC Provisions": Provisions of the federal income tax law

relating to real estate mortgage investment conduits which appear at Section

860A through 860G of Subchapter M of Chapter 1 of the Code, and related

provisions, and regulations and rulings promulgated thereunder, as the foregoing

may be in effect from time to time.

 

            "REMIC Regular Interest": Any REMIC 1 Regular Interest or any of the

Certificates (other than the Class P and Class R Certificates).

 

            "Remittance Date": With respect to each Mortgage Loan serviced by

Option One and any Distribution Date, the 3rd Business Day following the

Determination Date of the calendar month in which such Distribution Date occurs

and in any event, no later than the 20th day of the calendar month in which such

Distribution Date occurs. With respect to each Mortgage Loan serviced by

Countrywide and any Distribution Date, the 24th day of the calendar month in

which such Distribution Date occurs or, if such day is not a Business Day, the

Business Day immediately preceding such day.

 

            "Remittance Report": A report prepared by the Master Servicer, based

on information provided by the Servicers, and delivered to the Securities

Administrator and the NIMS Insurer pursuant to Section 4.07, containing the

information attached hereto as Exhibit M.

 

             "REO Disposition": The sale or other disposition of an REO Property

on behalf of the Trust.

 

            "REO Principal Amortization": With respect to any REO Property, for

any calendar month, the aggregate of all amounts received in respect of such REO

Property during such calendar month, whether in the form of rental income, sale

proceeds (including, without limitation, that portion of the Termination Price

paid in connection with a purchase of all of the Mortgage Loans and REO

Properties pursuant to Section 10.01 that is allocable to such REO Property) or

otherwise, net of any portion of such amounts payable or reimbursable to a

Servicer pursuant to the applicable Servicing Agreement for unpaid Servicing

Fees in respect of the related Mortgage Loan and unreimbursed Servicing Advances

and Advances in respect of such REO Property or the related Mortgage Loan.

 

            "REO Property": A Mortgaged Property acquired by a Servicer on

behalf of the Trust through foreclosure or deed-in-lieu of foreclosure.

 

            "Request for Release": A release signed by a Servicing Officer, in

the form of Exhibit E attached hereto.

 

            "Reserve Account": Any of the Class A-1 Reserve Account, the Class

A-2 Reserve Account, the Class A-3 Reserve Account or the Class M/B Reserve

Account.

 

            "Residential Dwelling": Any one of the following: (i) a detached

one-family dwelling, (ii) a detached two- to four-family dwelling, (iii) a

one-family dwelling unit in a Fannie Mae eligible condominium project, (iv) a

manufactured home, (v) a townhouse, (vi) a modular home or (vii) a detached

one-family dwelling in a planned unit development, none of which is a

co-operative or mobile home.

 

            "Residual Interest": The sole Class of "residual interests" in each

REMIC within the meaning of Section 860G(a)(2) of the Code.

 

            "Responsible Officer": When used with respect to the Trustee or the

Securities Administrator, any officer assigned to the Corporate Trust Department

of the Trustee or the Securities Administrator, as applicable, including any

Vice President, Assistant Vice President, Trust Officer, any Assistant

Secretary, any trust officer or any other officer of the Trustee or Securities

Administrator customarily performing functions similar to those performed by any

of the above designated officers and in each case having direct responsibility

for the administration of this Agreement.

 

            "S&P": Standard & Poor's, a division of The McGraw-Hill Companies,

Inc., and its successors, and if such company shall for any reason no longer

perform the functions of a securities rating agency, "S&P" shall be deemed to

refer to any other "nationally recognized statistical rating organization" as

set forth on the most current list of such organizations released by the

Securities and Exchange Commission.

 

            "Securities   Administrator":   Wells   Fargo   Bank,   N.A.,   and   its

successors-in-interest    and,   if   a   successor   securities   administrator   is

appointed hereunder, such successor, as securities administrator.

 

            "Seller": Bank of America, N.A., or its successor in interest, in

its capacity as seller under the Mortgage Loan Purchase Agreement.

 

            "Senior Certificates": The Class A-1SS, Class A-1MZ, Class A-2SS,

Class A-2MZ, Class A-3A, Class A-3B and Class A-3C Certificates.

 

            "Senior Enhancement Percentage": For any Distribution Date, the

percentage obtained by dividing (x) the sum of (i) the aggregate Certificate

Principal Balance of the Subordinated Certificates and (ii) the

Overcollateralization Amount, in each case before taking into account the

distribution of the Principal Distribution Amount on such Distribution Date by

(y) the Pool Balance as of the last day of the related Collection Period.

 

             "Senior Principal Distribution Amount": For any Distribution Date,

the sum of the Group 1 Senior Principal Distribution Amount, Group 2 Senior

Principal Distribution Amount and the Group 3 Senior Principal Distribution

Amount.

 

            "Senior Specified Enhancement Percentage": On any date of

determination thereof, 43.80%.

 

            "Sequential Trigger Event": With respect to any Distribution Date on

or prior to the Distribution Date in March 2008, the aggregate amount of

Realized Losses incurred since the Cut-off Date through the last day of the

related Collection Period (reduced by the aggregate amount of Subsequent

Recoveries received since the Cut-off Date through the last day of the related

Collection Period) divided by the Cut-off Date Aggregate Principal Balance

exceeds 2.40% and with respect to any Distribution Date on or after the

Distribution Date in April 2008, a Trigger Event is in effect.

 

            "Servicer": With respect to the Option One Mortgage Loans, Option

One and with respect to the Accredited Mortgage Loans, Countrywide, as the

context requires, each in their capacity as a servicer of such related Mortgage

Loans, or any successor servicer appointed as herein provided.

 

            "Servicer Modification": A modification to the terms of a Mortgage

Loan, in accordance with the terms of the applicable Servicing Agreement.

 

            "Servicer Prepayment Charge Payment Amount": The amount payable by a

Servicer in respect of any waived Prepayment Charges pursuant to the applicable

Servicing Agreement, which amount shall be equal to the difference between the

amount of Prepayment Charge due by a Mortgagor before any waiver and the actual

amount of the Prepayment Charge that was paid by the Mortgagor.

 

            "Servicing Advances": With respect to each Servicer, the meaning

given to such term in the applicable Servicing Agreement.

 

            "Servicing Agreement": Any of the Option One Sale and Servicing

Agreement or the Countrywide Servicing Agreement.

 

            "Servicing Fee": With respect to each Mortgage Loan and each month,

an amount equal to the product of the applicable Servicing Fee Rate and the

Principal Balance of such Mortgage Loan on which interest accrues for such

calendar month.

 

            "Servicing Fee Rate": With respect to each Option One Mortgage Loan,

0.30% per annum for the first 10 calendar months following the Closing Date,

0.40% per annum for the 11th through 30th calendar months following the Closing

Date and 0.65% per annum for all calendar months thereafter. With respect to

each Accredited Mortgage Loan, 0.50% per annum.

 

            "Servicing Officer": With respect to each Servicer, as defined in

the related Servicing Agreement.

 

            "Similar Law": As defined in Section 5.02(d) hereof.

 

             "Startup Day": As defined in Section 9.01(b) hereof.

 

            "Stepdown Date": The earlier to occur of (i) the Distribution Date

on which the aggregate Certificate Principal Balance of the Class A Certificates

is reduced to zero and (ii) the later to occur of (x) the Distribution Date in

April 2008 and (y) the Distribution Date on which the Senior Enhancement

Percentage is greater than or equal to the Senior Specified Enhancement

Percentage.

 

            "Subordinated Certificates": The Class M-1, Class M-2, Class M-3,

Class M-4, Class M-5, Class M-6, Class M-7, Class M-8, Class M-9, Class B-1,

Class B-2, Class B-3, Class CE and Class R Certificates.

 

            "Subordination Depletion Date": The Distribution Date on which the

aggregate Certificate Principal Balance of the Class M and Class B Certificates

is reduced to zero.

 

            "Subsequent Recovery": Any amount (net of reimbursable expenses)

received on a Mortgage Loan subsequent to such Mortgage Loan being determined to

be a Liquidated Mortgage Loan that resulted in a Realized Loss in a prior month.

 

            "Substitution Adjustment Amount": As defined in Section 2.03(c)

hereof.

 

            "Targeted Overcollateralization Amount": As of any Distribution

Date, (x) prior to the Stepdown Date, 1.00% of the Cut-off Date Aggregate

Principal Balance and (y) on and after the Stepdown Date, (i) if a Trigger Event

has not occurred, the greater of (A) 2.00% of the Pool Balance as of the last

day of the related Collection Period and (B) 0.50% of the Cut-off Date Aggregate

Principal Balance and (ii) if a Trigger Event has occurred, the Targeted

Overcollateralization Amount for the immediately preceding Distribution Date.

 

            "Tax Matters Person": The tax matters person appointed pursuant to

Section 9.01(e) hereof.

 

            "Tax Returns": The federal income tax returns on Internal Revenue

Service Form 1066, U.S. Real Estate Mortgage Investment Conduit Income Tax

Return, including Schedule Q thereto, Quarterly Notice to Residual Interest

Holders of the REMIC Taxable Income or Net Loss Allocation, or any successor

forms, to be filed on behalf of the Trust for each of the two REMICs created

pursuant to this Agreement under the REMIC Provisions, together with any and all

other information reports or returns that may be required to be furnished to the

Certificateholders or filed with the Internal Revenue Service or any other

governmental taxing authority under any applicable provisions of federal, state

or local tax laws.

 

            "Telerate Page 3750": The display page currently so designated on

the Moneyline Telerate Service (or such other page as may replace the Telerate

Page 3750 page on that service for the purpose of displaying London interbank

offered rates of major banks).

 

             "Termination Price": As defined in Section 10.01(a) hereof.

 

            "Trigger Event": With respect to any Distribution Date, if (i) the

three-month rolling average of 60+ Day Delinquent Loans equals or exceeds 36.00%

of the Senior Enhancement Percentage or (ii) the aggregate amount of Realized

Losses incurred since the Cut-off Date through the last day of the related

Collection Period (reduced by the aggregate amount of Subsequent Recoveries

received since the Cut-off Date through the last day of the related Collection

Period) divided by the Cut-off Date Aggregate Principal Balance exceeds the

applicable percentages set forth below with respect to such Distribution Date:

 

      Distribution Date Occurring In                     Percentage

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

April 2008 through March 2009                   2.40% for the first month, plus

                                                 an additional 1/12th of 1.40%

                                                  for each month thereafter

April 2009 through March 2010                   3.80%   for the first month, plus

                                                 an additional 1/12th of 1.10%

                                                 for each month thereafter

April 2010 through March 2011                   4.90% for the first month, plus

                                                 an additional 1/12th of 0.60%

                                                 for each month thereafter

April 2011 and thereafter                       5.50%

 

            "Trust": ABFC 2005-HE1 Trust, the trust created hereunder.

 

            "Trust Fund": The segregated pool of assets subject hereto,

constituting the primary trust created hereby and to be administered hereunder,

with respect to a portion of which two REMIC elections are to be made, such

entire Trust Fund consisting of: (i) such Mortgage Loans as from time to time

are subject to this Agreement, together with the Mortgage Files relating

thereto, and together with all collections thereon and proceeds thereof, (ii)

any REO Property, together with all collections thereon and proceeds thereof,

(iii) the Trustee's rights with respect to the Mortgage Loans under all

insurance policies required to be maintained pursuant to this Agreement and any

proceeds thereof, (iv) the Depositor's rights under the Servicing Agreements,

the Accredited Sale Agreement and the Mortgage Loan Purchase Agreement

(including any security interest created thereby), (v) the Securities

Administrator's rights under each Yield Maintenance Agreement and (vi) the

Master Servicer Custodial Account, the Distribution Account and the Reserve

Accounts and such assets that are deposited therein from time to time and any

investments thereof, together with any and all income, proceeds and payments

with respect thereto.

 

            "Trustee": JPMorgan Chase Bank, National Association, a national

banking association, or any successor Trustee appointed as herein provided.

 

            "Uncertificated Accrued Interest": With respect to each REMIC 1

Regular Interest on each Distribution Date, an amount equal to one month's

interest at the related Uncertificated REMIC 1 Pass-Through Rate on the

Uncertificated Principal Balance of such REMIC Regular Interest. In each case,

Uncertificated Accrued Interest will be reduced by any Prepayment Interest

Shortfalls and Relief Act Interest Shortfalls (allocated to such REMIC Regular

Interests based on their respective entitlements to interest irrespective of any

Prepayment Interest Shortfalls and Relief Act Interest Shortfalls for such

Distribution Date).

 

            "Uncertificated Principal Balance": The amount of any REMIC 1

Regular Interest outstanding as of any date of determination. As of the Closing

Date, the Uncertificated Balance of each REMIC 1 Regular Interest shall equal

the principal amount set forth in the Preliminary Statement hereto as its

initial uncertificated balance. On each Distribution Date, the Uncertificated

Principal Balance of each REMIC 1 Regular Interest shall be reduced by all

distributions of principal made on such REMIC 1 Regular Interest on such

Distribution Date pursuant to Section 4.08 and, if and to the extent necessary

and appropriate, shall be further reduced on such Distribution Date by Realized

Losses as provided in Section 4.08(b) and shall be increased by all Subsequent

Recoveries allocated to such REMIC 1 Reguar Interest on such Distribution Date

pursuant to Section 4.08(c). The Uncertificated Balance of REMIC 1 Regular

Interest LT1ZZ shall be increased by interest deferrals as provided in Section

4.08(a)(i). The Uncertificated Balance of each REMIC 1 Regular Interest shall

never be less than zero.

 

            "Uncertificated REMIC 1 Pass-Through Rate": With respect to REMIC 1

Regular Interest LT1AA, REMIC 1 Regular Interest LT1A1SS, REMIC 1 Regular

Interest LT1A1MZ, REMIC 1 Regular Interest LT1A2SS, REMIC 1 Regular Interest

LT1A2MZ, REMIC 1 Regular Interest LT1A3A, REMIC 1 Regular Interest LT1A3B, REMIC

1 Regular Interest LT1A3C, REMIC 1 Regular Interest LT1M1, REMIC 1 Regular

Interest LT1M2, REMIC 1 Regular Interest LT1M3, REMIC 1 Regular Interest LT1M4,

REMIC 1 Regular Interest LT1M5, REMIC 1 Regular Interest LT1M6, REMIC 1 Regular

Interest LT1M7, REMIC 1 Regular Interest LT1M8, REMIC 1 Regular Interest LT1M9,

REMIC 1 Regular Interest LT1B1, REMIC 1 Regular Interest LT1B2, REMIC 1 Regular

Interest LT1B3, REMIC 1 Regular Interest LT1ZZ, REMIC 1 Regular Interest LT1SUB,

REMIC 1 Regular Interest LT2SUB, REMIC 1 Regular Interest LT3SUB and REMIC 1

Regular Interest LT1XX, the Weighted Average Net Mortgage Rate of the Mortgage

Loans. With respect to REMIC 1 Regular Interest LT1GRP, the Weighted Average Net

Mortgage Rate of the Group 1 Mortgage Loans. With respect REMIC 1 Regular

Interest LT2GRP, the Weighted Average Net Mortgage Interest Rate of the Group 2

Mortgage Loans. With respect REMIC 1 Regular Interest LT3GRP, the Weighted

Average Net Mortgage Interest Rate of the Group 3 Mortgage Loans.

 

            "United States Person" or "U.S. Person": (i) A citizen or resident

of the United States, (ii) a corporation, partnership or other entity treated as

a corporation or partnership for United States federal income tax purposes

organized in or under the laws of the United States or any state thereof or the

District of Columbia (unless, in the case of a partnership, Treasury Regulations

provide otherwise), (iii) an estate the income of which is includible in gross

income for United States tax purposes, regardless of its source, or (iv) a trust

if a court within the United States is able to exercise primary supervision over

the administration of the trust and one or more United States persons have

authority to control all substantial decisions of the trust. Notwithstanding the

preceding sentence, to the extent provided in Treasury Regulations, certain

Trusts in existence on August 20, 1996, and treated as United States persons

prior to such date, that elect to continue to be treated as United States

persons will also be a U.S. Person; provided, that for purposes of the

definition of a "Permitted Transferee," a U.S. Person shall not include any

person whose income 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.

 

            "Unpaid Realized Loss Amount": For any of the Class A-1MZ, Class

A-2MZ, Class M-1, Class M-2, Class M-3, Class M-4, Class M-5, Class M-6, Class

M-7, Class M-8, Class M-9, Class B-1, Class B-2 and Class B-3 Certificates and

as to any Distribution Date, the excess of (x) the aggregate Applied Realized

Loss Amounts allocated to such Class (or, in the case of the Class A-1MZ and

Class A-2MZ Certificates, the aggregate Class A-1MZ Applied Realized Loss

Amounts or the aggregate Class A-2MZ Applied Realized Loss Amounts,

respectively) for all prior Distribution Dates over (y) the sum of (a) the

cumulative amount of any Subsequent Recoveries allocated to such Class and (b)

the aggregate Realized Loss Amortization Amounts with respect to such Class for

all prior Distribution Dates.

 

            "Value": With respect to any Mortgaged Property, the lesser of: (i)

an amount determined by an appraisal done at origination of the Mortgage Loan

or, in the case of certain Option One Mortgage Loans, a review appraisal and

(ii) the purchase price paid for the related Mortgaged Property by the Mortgagor

with the proceeds of the Mortgage Loan; provided, however, that in the case of a

refinanced Mortgage Loan, the value of the Mortgaged Property is based solely

upon clause (i) above.

 

            "Voting Rights": The portion of the voting rights of all of the

Certificates which is allocated to any Certificate. The Voting Rights allocated

among Holders of the Offered Certificates and the Private Class B Certificates

shall be 98%, and shall be allocated among each such Class according to the

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

Certificate Principal Balance of all the Certificates of such Class then

outstanding and the denominator of which is the aggregate Certificate Principal

Balance of all the Offered Certificates and the Private Class B Certificates

then outstanding. The Voting Rights allocated to each such Class of Certificates

shall be allocated among all holders of each such Class in proportion to the

outstanding Certificate Principal Balance of such Certificates; provided,

however, that any Certificate registered in the name of the Master Servicer, the

Depositor, the Securities Administrator or the Trustee or any of their

respective affiliates shall not be included in the calculation of Voting Rights;

provided that only such Certificates as are known by a Responsible Officer of

the Securities Administrator to be so registered will be so excluded. 1% of all

the Voting Rights will be allocated to the Holders of each of the Class CE and

Class P Certificates. The Class R Certificates shall have no Voting Rights.

 

            "Weighted Average Net Mortgage Rate": The weighted average (based on

Principal Balance as of the first day of the related Collection Period or, in

the case of the first Distribution Date, the Cut-off Date) of the Net Mortgage

Interest Rates of the Mortgage Loans, the Group 1 Mortgage Loans, the Group 2

Mortgage Loans or the Group 3 Mortgage Loans, as applicable, expressed for each

such Mortgage Loan as an annual rate and calculated on the basis of twelve

months consisting of 30 days each and a 360-day year.

 

            "Written Order to Authenticate": A written order by which the

Depositor directs the Securities Administrator to execute, authenticate and

deliver the Certificates.

 

            "Yield Maintenance Agreement": Any of the Class A-1 Yield

Maintenance Agreement, the Class A-2 Yield Maintenance Agreement, the Class A-3

Yield Maintenance Agreement or the Class M/B Yield Maintenance Agreement.

 

            "Yield Maintenance Agreement Payment": Any of the Class A-1 Yield

Maintenance Agreement Payment, the Class A-2 Yield Maintenance Agreement, the

Class A-3 Yield Maintenance Agreement Payment or the Class M/B Yield Maintenance

Agreement Payment.

 

            "Yield Maintenance Agreement Provider": Any of the Class A-1 Yield

Maintenance Agreement Provider, the Class A-2 Yield Maintenance Agreement

Provider, the Class A-3 Yield Maintenance Agreement Provider or the Class M/B

Yield Maintenance Agreement Provider.

 

            Section 1.02   Accounting.

 

            Unless otherwise specified herein, for the purpose of any definition

or calculation, whenever amounts are required to be netted, subtracted or added

or any distributions are taken into account such definition or calculation and

any related definitions or calculations shall be determined without duplication

of such functions.

 

            Section 1.03   Rights of the NIMS Insurer.

 

            Each of the rights of the NIMS Insurer set forth in this Agreement

shall exist so long as (i) the NIMS Insurer has undertaken to guarantee certain

payments of notes issued pursuant to the Indenture and (ii) any series of notes

issued pursuant to the Indenture remains outstanding or the NIMS Insurer is owed

amounts in respect of its guarantee of payment on such notes; provided, however,

the NIMS Insurer shall not have any rights hereunder (except pursuant to Section

11.01 in the case of clause (ii) below) during the period of time, if any, that

(i) the NIMS Insurer has not undertaken to guarantee certain payments of notes

issued pursuant to the Indenture or (ii) any default has occurred and is

continuing under the insurance policy issued by the NIMS Insurer with respect to

such notes.

 

                                   ARTICLE II

 

                        CONVEYANCE OF MORTGAGE LOANS;

                      ORIGINAL ISSUANCE OF CERTIFICATES

 

            Section 2.01   Conveyance of Mortgage Loans.

 

            The Depositor, concurrently with the execution and delivery hereof,

does hereby transfer, assign, set over and otherwise convey to the Trustee, on

behalf of the Trust, without recourse for the benefit of the Certificateholders

all the right, title and interest of the Depositor, including any security

interest therein for the benefit of the Depositor, in and to (i) each Mortgage

Loan identified on the Mortgage Loan Schedules, including the related Cut-off

Date Principal Balance, all interest accruing thereon after the Cut-off Date and

all collections in respect of interest and principal due after the Cut-off Date;

(ii) property which secured each such Mortgage Loan and which has been acquired

by foreclosure or deed in lieu of foreclosure; (iii) its interest in any

insurance policies in respect of the Mortgage Loans; (iv) all other assets

included or to be included in the Trust Fund; (v) all proceeds of any of the

foregoing; (vi) the rights of the Depositor under the Consulting Agreement; and

(vii) the rights of the Depositor under the Servicing Agreements, the Accredited

Sale Agreement and the Mortgage Loan Purchase Agreement. Such assignment

includes all interest and principal due to the Depositor after the Cut-off Date

with respect to the Mortgage Loans.

 

            In connection with such transfer and assignment, the Depositor does

hereby deliver to, and deposit with the Trustee (or Custodians on behalf of the

Trustee) the following documents or instruments with respect to each Mortgage

Loan (a "Mortgage File") so transferred and assigned:

 

      (i)    the original Mortgage Note, endorsed in blank or, with respect to

            any lost Mortgage Note, an original Lost Note Affidavit together

            with a copy of the related Mortgage Note;

 

      (ii)   the original Mortgage with evidence of recording thereon, and the

            original recorded power of attorney, if the Mortgage was executed

            pursuant to a power of attorney, with evidence of recording thereon

            or, if such Mortgage or power of attorney has been submitted for

            recording but has not been returned from the applicable public

            recording office, has been lost or is not otherwise available, a

            copy of such Mortgage or power of attorney, as the case may be,

            certified to be a true and complete copy of the original submitted

            for recording;

 

      (iii) except with respect to each MERS Mortgage Loan, an original

            Assignment of Mortgage, in form and substance acceptable for

            recording. The Mortgage shall be assigned in blank;

 

      (iv)   an original copy of any intervening assignment of Mortgage showing a

            complete chain of assignments and for each Mortgage Loan that is a

             MERS Mortgage Loan but is not a MOM Mortgage Loan, the original

            assignment showing MERS or its designee as the assignee of the

            Mortgage;

 

      (v)    the original or a certified copy of lender's title insurance policy;

             and

 

      (vi)   the original or copies of each assumption, modification, written

            assurance or substitution agreement, if any.

 

            The Trustee (or Custodians on behalf of the Trustee) agrees to

execute and deliver to the Depositor on or prior to the Closing Date an

acknowledgment of receipt of the original Mortgage Note (with any exceptions

noted), substantially in the form attached as Exhibit F-3 hereto.

 

            If any of the documents referred to above has as of the Closing Date

been submitted for recording but either (x) has not been returned from the

applicable public recording office or (y) has been lost or such public recording

office has retained the original of such document, the obligations of the

Depositor to deliver such documents shall be deemed to be satisfied upon (1)

delivery to the Trustee (or Custodians on behalf of the Trustee), no later than

the Closing Date, of a copy of each such document certified by the Seller in the

case of (x) above or the applicable public recording office in the case of (y)

above to be a true and complete copy of the original that was submitted for

recording and (2) if such copy is certified by the Seller, delivery to the

Trustee (or Custodians on behalf of the Trustee) promptly upon receipt thereof

of either the original or a copy of such document certified by the applicable

public recording office to be a true and complete copy of the original. The

Depositor shall deliver or cause to be delivered to the Trustee (or Custodians

on behalf of the Trustee) promptly upon receipt thereof any other documents

constituting a part of a Mortgage File received with respect to any Mortgage

Loan, including, but not limited to, any original documents evidencing an

assumption or modification of any Mortgage Loan.

 

            With respect to any MERS Mortgage Loan, the Master Servicer shall

cause the applicable Servicer to take all actions as are necessary to cause the

Trust to be shown as the owner of the related Mortgage Loan on the records of

MERS for the purpose of the system of recording transfers of beneficial

ownership of mortgages maintained by MERS.

 

            Upon discovery or receipt of notice of any materially defective

document in, or that a document is missing from, a Mortgage File, the Seller

shall have 120 days to cure such defect or deliver such missing document to the

Trustee (or Custodians on behalf of the Trustee). If the Seller does not cure

such defect or deliver such missing document within such time period, the Seller

shall either repurchase or substitute for such Mortgage Loan in accordance with

Section 2.03.

 

            The Depositor herewith delivers to the Trustee (or Custodians on

behalf of the Trustee), executed copies of the Servicing Agreements, the

Accredited Sale Agreement and the Mortgage Loan Purchase Agreement.

 

            It is agreed and understood by the parties hereto that it is not

intended that any mortgage loan be included in the Trust that is a "High-Cost

Home Loan" as defined in any of (i) the New Jersey Home Ownership Act effective

November 27, 2003, (ii) the New Mexico Home Loan Protection Act effective

January 1, 2004, (iii) the Massachusetts Predatory Home Loan Practices Act

effective November 7, 2004 or (iv) the Indiana Home Loan Practices Act,

effective January 1, 2005.

 

            Section 2.02   Acceptance by Trustee.

 

            The Trustee acknowledges the receipt (or receipt by the Custodian on

its behalf) of, subject to the provisions of Section 2.01 and subject to the

review described below and any exceptions noted on the exception report

described in the next paragraph below, the documents required to be delivered

pursuant to Section 2.01 above and all other assets included in the definition

of "Trust Fund" and declares that it holds and will hold such documents and the

other documents delivered to it constituting a Mortgage File, and that it holds

or will hold all such assets and such other assets included in the definition of

"Trust Fund" in trust for the exclusive use and benefit of all present and

future Certificateholders.

 

            The Trustee (or Custodians on behalf of the Trustee) agrees, for the

benefit of the Certificateholders, to review each Mortgage File within 60 days

after the Closing Date (or, with respect to any document delivered after the

Startup Day, within 60 days of receipt and with respect to any Qualified

Substitute Mortgage, within 60 days after the assignment thereof) and to certify

in substantially the form attached hereto as Exhibit F-1 that, as to each

Mortgage Loan listed in the Mortgage Loan Schedules (other than any Mortgage

Loan paid in full or any Mortgage Loan specifically identified in the exception

report annexed thereto as not being covered by such certification), (i) all

documents constituting part of such Mortgage File (other than such documents

described in Section 2.01(iv) or (vi)) required to be delivered to it pursuant

to this Agreement are in its possession, (ii) such documents have been reviewed

by it and have not been mutilated, damaged or torn and relate to such Mortgage

Loan and (iii) based on its examination and only as to the foregoing, the

information set forth in the Mortgage Loan Schedules that corresponds to items

(1), (2), (10) and (22) of the Mortgage Loan Schedules accurately reflects

information set forth in the Mortgage File. It is herein acknowledged that, in

conducting such review, the Trustee (or Custodians on behalf of the Trustee) is

under no duty or obligation to inspect, review or examine any such documents,

instruments, certificates or other papers to determine that they are genuine,

enforceable, or appropriate for the represented purpose or that they have

actually been recorded or that they are other than what they purport to be on

their face.

 

            Prior to the first anniversary date of this Agreement, the Trustee

(or Custodians on behalf of the Trustee) shall deliver to the Depositor, the

Master Servicer, the applicable Servicer, the Securities Administrator and the

NIMS Insurer a final certification in the form annexed hereto as Exhibit F-2

evidencing the completeness of the Mortgage Files, with any applicable

exceptions noted thereon.

 

            If in the process of reviewing the Mortgage Files and making or

preparing, as the case may be, the certifications referred to above, the Trustee

(or Custodians on behalf of the Trustee) finds any document or documents

constituting a part of a Mortgage File to be missing or defective in any

material respect, at the conclusion of its review the Trustee (or Custodians on

behalf of the Trustee) shall so notify the Seller, the Depositor, the NIMS

Insurer, the Master Servicer and the Securities Administrator. In addition, upon

the discovery by the applicable Originator, the Seller, the Depositor, the NIMS

Insurer, the Custodians, the Trustee, the Securities Administrator or the Master

Servicer (or upon receipt by the Trustee or a Custodian of written notification

of such breach) of a breach of any of the representations and warranties made by

an Originator in the applicable Originator Sale Agreement or the Seller in the

Mortgage Loan Purchase Agreement in respect of any Mortgage Loan which

materially adversely affects such Mortgage Loan or the interests of the related

Certificateholders in such Mortgage Loan, the party discovering such breach

shall give prompt written notice to the other parties.

 

            The Depositor and the Trustee intend that the assignment and

transfer herein contemplated constitute a sale of the Mortgage Loans and the

Related Documents, conveying good title thereto free and clear of any liens and

encumbrances, from the Depositor to the Trustee and that such property not be

part of the Depositor's estate or property of the Depositor in the event of any

insolvency by the Depositor. In the event that such conveyance is deemed to be,

or to be made as security for, a loan, the parties intend that the Depositor

shall be deemed to have granted and does hereby grant to the Trustee, on behalf

of the Trust, a first priority perfected security interest in all of the

Depositor's right, title and interest in and to the Mortgage Loans and the

Related Documents, and that this Agreement shall constitute a security agreement

under applicable law.

 

            The Securities Administrator is hereby directed to execute and

deliver, on behalf of the Trust, the Class A-1 Yield Maintenance Agreement,

Class A-2 Yield Maintenance Agreement, Class A-3 Yield Maintenance Agreement and

Class M/B Yield Maintenance Agreement.

 

            Section 2.03   Repurchase or Substitution of Mortgage Loans by an

Originator or the Seller.

 

            (a) Upon discovery or receipt of written notice of any materially

defective document in, or that a document is missing from, a Mortgage File or of

the breach by an Originator or the Seller of any representation or warranty

under the related Originator Sale Agreement or the Mortgage Loan Purchase

Agreement, as applicable, in respect of any Mortgage Loan which materially

adversely affects the value of such Mortgage Loan, Prepayment Charge or the

interest therein of the Certificateholders, the Trustee shall promptly notify

the applicable Originator or the Seller, as the case may be, the Master

Servicer, the applicable Servicer and the NIMS Insurer of such defect, missing

document or breach and request that, in the case of a defective or missing

document, the Seller cure such defect or deliver such missing document within

120 days from the date the Seller was notified of such missing document or

defect or, in the case of a breach of a representation or warranty, request the

applicable Originator or the Seller, as applicable, cure such breach within 90

days from the date the applicable Originator or the Seller, as the case may be,

was notified of such breach. If the Seller does not deliver such missing

document or cure such defect or if the applicable Originator or the Seller, as

the case may be, does not cure such breach in all material respects during such

period, the Trustee shall enforce the applicable Originator's or the Seller's

obligation, as the case may be, under the related Originator Sale Agreement or

the Mortgage Loan Purchase Agreement, as applicable, and cause the applicable

Originator or the Seller, as the case may be, to repurchase such Mortgage Loan

from the Trust Fund at the Purchase Price on or prior to the Determination Date

following the expiration of such period (subject to Section 2.03(d)). The

Purchase Price for the repurchased Mortgage Loan shall be deposited in the

Master Servicer Custodial Account, and the Trustee (or applicable Custodian on

behalf of the Trustee), upon receipt of written notice from the Master Servicer

of such deposit, shall release to the applicable Originator or the Seller, as

applicable, the related Mortgage File and shall execute and deliver such

instruments of transfer or assignment, in each case without recourse, as the

applicable Originator or the Seller, as applicable, shall furnish to it and as

shall be necessary to vest in such Originator or the Seller, as the case may be,

any Mortgage Loan released pursuant hereto and the Trustee shall have no further

responsibility with regard to such Mortgage File. In lieu of repurchasing any

such Mortgage Loan as provided above, the applicable Originator or the Seller,

as the case may be, may cause such Mortgage Loan to be removed from the Trust

Fund (in which case it shall become a Defective Mortgage Loan) and substitute

one or more Eligible Substitute Mortgage Loans in the manner and subject to the

limitations set forth in Section 2.03(c).

 

            With respect to the representations and warranties set forth in the

Originator Sale Agreements and the Mortgage Loan Purchase Agreement that are

made to the best of the applicable Originator's or the Seller's knowledge, as

the case may be, or as to which the applicable Originator or the Seller, as the

case may be, has no knowledge, if it is discovered by the Depositor, the Master

Servicer, the NIMS Insurer, the Securities Administrator or the Trustee that the

substance of such representation and warranty is inaccurate and such inaccuracy

materially and adversely affects the value of the related Mortgage Loan,

Prepayment Charge or the interest therein of the Certificateholders then,

notwithstanding the applicable Originator's or the Seller's lack of knowledge

with respect to the substance of such representation and warranty being

inaccurate at the time the representation or warranty was made, such inaccuracy

shall be deemed a breach of the applicable representation or warranty.

 

            It is understood and agreed that the representations and warranties

set forth in the Originator Sale Agreements and the Mortgage Loan Purchase

Agreement shall survive delivery of the Mortgage Files to the Trustee (or

Custodians on behalf of the Trustee) and the Closing Date and shall inure to the

benefit of the Certificateholders notwithstanding any restrictive or qualified

endorsement or assignment. It is understood and agreed that the obligations of

the Originators and the Seller set forth in this Section 2.03(a) to cure,

substitute for or repurchase a Mortgage Loan pursuant to the related Originator

Sale Agreement and the Mortgage Loan Purchase Agreement, as applicable, and to

pay the Reimbursement Amount constitute the sole remedies available to the

Certificateholders and to the Trustee on their behalf respecting a breach of the

representations and warranties contained in the related Originator Sale

Agreement and the Mortgage Loan Purchase Agreement.

 

            The representations and warranties of the Originators with respect

to the Originator Sale Agreements, which have been assigned to the Trustee

hereunder, were made as of the dates specified in the Originator Sale

Agreements. To the extent that any fact, condition or event with respect to a

Mortgage Loan constitutes a breach of both (i) a representation or warranty of

the applicable Originator under the applicable Originator Sale Agreement and

(ii) a representation or warranty of the Seller under the Mortgage Loan Purchase

Agreement (other than Seller's representations with respect to predatory and

abusive lending laws in Sections 3.01(k) and 3.01(t) of the Mortgage Loan

Purchase Agreement), the only right or remedy of the Trustee or of any

Certificateholder shall be the Trustee's right to enforce the obligations of the

applicable Originator under any applicable representation or warranty made by

it. The Trustee acknowledges that the Seller shall have no obligation or

liability with respect to any breach of a representation or warranty made by it

with respect to the Mortgage Loans (except as otherwise set forth in this

paragraph) if the fact, condition or event constituting such breach also

constitutes a breach of a representation or warranty made by an Originator in

the related Originator Sale Agreement without regard to whether the applicable

Originator fulfills its contractual obligations in respect of such

representation or warranty. In addition, the related Originator shall be

obligated to pay the Reimbursement Amount relating to such Mortgage Loan, and,

to the extent such Originator fails to do so, the Trustee shall be entitled to

enforce the Seller's obligation to pay such Reimbursement Amount.

 

            (b) Within 90 days of the earlier of discovery by the Master

Servicer or receipt of notice by the Master Servicer of the breach of any

representation, warranty or covenant of the Master Servicer set forth in Section

2.05 which materially and adversely affects the interests of the

Certificateholders in any Mortgage Loan, the Master Servicer shall cure such

breach in all material respects.

 

             (c) Any substitution of Eligible Substitute Mortgage Loans for

Defective Mortgage Loans made pursuant to Section 2.03(a) must be effected prior

to the last Business Day that is within two years after the Closing Date. As to

any Defective Mortgage Loan for which an Originator or the Seller substitutes an

Eligible Substitute Mortgage Loan or Loans, such substitution shall be effected

by such Originator or the Seller, as applicable, delivering to the Trustee (or

applicable Custodian on behalf of the Trustee) for such Eligible Substitute

Mortgage Loan or Loans, the documents and agreements, with all necessary

endorsements thereon, as are required by Section 2.01, together with an

Officers' Certificate of the Seller providing that each such Eligible Substitute

Mortgage Loan satisfies the definition thereof and specifying the Substitution

Adjustment Amount (as described below), if any, in connection with such

substitution. The Trustee (or applicable Custodian on behalf of the Trustee)

shall acknowledge receipt for such Eligible Substitute Mortgage Loan or Loans

and, within ten Business Days thereafter, shall review such documents as

specified in Section 2.02 and deliver to the Master Servicer, the applicable

Servicer and the NIMS Insurer, with respect to such Eligible Substitute Mortgage

Loan or Loans, a certification substantially in the form attached hereto as

Exhibit F-1, with any applicable exceptions noted thereon. Within one year of

the date of substitution, the Trustee (or applicable Custodian on behalf of the

Trustee) shall deliver to the Master Servicer, the applicable Servicer and the

NIMS Insurer a certification substantially in the form of Exhibit F-2 hereto

with respect to such Eligible Substitute Mortgage Loan or Loans, with any

applicable exceptions noted thereon. Monthly Payments due with respect to

Eligible Substitute Mortgage Loans in the month of substitution are not part of

the Trust Fund and will be retained by applicable Originator or the Seller, as

the case may be. For the month of substitution, distributions to

Certificateholders will reflect the collections and recoveries in respect of

such Defective Mortgage Loan in the Collection Period or Prepayment Period, as

applicable, preceding the date of substitution and the Depositor, the applicable

Originator or the Seller, as the case may be, shall thereafter be entitled to

retain all amounts subsequently received in respect of such Defective Mortgage

Loan. The Depositor shall give or cause to be given written notice to the

Certificateholders and the NIMS Insurer that such substitution has taken place,

shall amend the Mortgage Loan Schedules to reflect the removal of such Defective

Mortgage Loan from the terms of this Agreement and the substitution of the

Eligible Substitute Mortgage Loan or Loans and shall deliver a copy of such

amended Mortgage Loan Schedule to the Trustee, the Master Servicer, the

Custodians and the NIMS Insurer. Upon such substitution, such Eligible

Substitute Mortgage Loan or Loans shall constitute part of the Mortgage Pool and

shall be subject in all respects to the terms of this Agreement and, in the case

of a substitution effected by an Originator or the Seller, the applicable

Originator Sale Agreement or the Mortgage Loan Purchase Agreement, as the case

may be, including, in the case of a substitution effected by an Originator or

the Seller, all applicable representations and warranties thereof included in

the applicable Originator Sale Agreement or the Mortgage Loan Purchase

Agreement, as the case may be, as of the date of substitution.

 

            For any month in which an Originator or the Seller substitutes one

or more Eligible Substitute Mortgage Loans for one or more Defective Mortgage

Loans, the Master Servicer will determine the amount (the "Substitution

Adjustment Amount"), if any, by which the aggregate Purchase Price of all such

Defective Mortgage Loans exceeds the aggregate, as to each such Eligible

Substitute Mortgage Loan, of the principal balance thereof as of the date of

substitution, together with one month's interest on such principal balance at

the applicable Net Mortgage Interest Rate. On the date of such substitution, an

Originator or the Seller, as the case may be, will deliver or cause to be

delivered to the Master Servicer for deposit in the Master Servicer Custodial

Account an amount equal to the Substitution Adjustment Amount, if any, and the

Trustee (or the applicable Custodian on behalf of the Trustee), upon receipt of

the related Eligible Substitute Mortgage Loan or Loans and notice by the Master

Servicer of such deposit, shall release to the applicable Originator or the

Seller, as the case may be, the related Mortgage File or Files and the Trustee

shall execute and deliver such instruments of transfer or assignment, in each

case without recourse, as such Originator or the Seller, as the case may be,

shall deliver to it and as shall be necessary to vest therein any Defective

Mortgage Loan released pursuant hereto.

 

            In addition, the related Originator or the Seller, as applicable,

shall obtain at its own expense and deliver to the Trustee and the NIMS Insurer

an Opinion of Counsel to the effect that such substitution will not cause (a)

any federal tax to be imposed on the Trust Fund, including without limitation,

any federal tax imposed on "prohibited transactions" under Section 860F(a)(l) of

the Code or on "contributions after the startup date" under Section 860G(d)(l)

of the Code, or (b) any REMIC created hereunder to fail to qualify as a REMIC at

any time that any Certificate is outstanding. If such Opinion of Counsel cannot

be delivered, then such substitution may only be effected at such time as the

required Opinion of Counsel can be given.

 

            (d) Upon discovery by the Seller, the Master Servicer, the NIMS

Insurer, the Securities Administrator, the Custodians or the Trustee that any

Mortgage Loan does not constitute a "qualified mortgage" within the meaning of

Section 860G(a)(3) of the Code, the party discovering such fact shall within two

Business Days give written notice thereof to the other parties. In connection

therewith, the related Originator or the Seller, as applicable, shall repurchase

or, subject to the limitations set forth in Section 2.03(c), substitute one or

more Eligible Substitute Mortgage Loans for the affected Mortgage Loan within 90

days of the earlier of discovery or receipt of such notice with respect to such

affected Mortgage Loan. In addition, upon discovery that a Mortgage Loan is

defective in a manner that would cause it to be a "defective obligation" within

the meaning of Treasury Regulations relating to REMICs, the related Originator

or the Seller, as the case may be, shall cure the defect or make the required

purchase or substitution no later than 90 days after the discovery of the

defect. Any such repurchase or substitution shall be made in the same manner as

set forth in Section 2.03(a). The Trustee (or applicable Custodian on behalf of

the Trustee) shall reconvey to the related Originator or the Seller, as the case

may be, the Mortgage Loan to be released pursuant hereto in the same manner, and

on the same terms and conditions, as it would a Mortgage Loan repurchased for

breach of a representation or warranty.

 

            Section 2.04   [Reserved].

 

            Section 2.05   Representations, Warranties and Covenants of the

Master Servicer.

 

            The Master Servicer hereby represents, warrants and covenants to the

Trustee, for the benefit of each of the Trustee and the Certificateholders and

to the Depositor, the Securities Administrator and the NIMS Insurer that as of

the Closing Date or as of such date specifically provided herein:

 

            (i) The Master Servicer is a national banking association duly

      chartered and validly existing in good standing under the laws of the

      United States of America and has all licenses necessary to carry on its

      business as now being conducted. The Master Servicer has power and

      authority to execute and deliver this Agreement and to perform in

      accordance herewith; the execution, delivery and performance of this

      Agreement (including all instruments of transfer to be delivered pursuant

      to this Agreement) by the Master Servicer and the consummation of the

      transactions contemplated hereby have been duly and validly authorized.

      This Agreement, assuming due authorization, execution and delivery by the

      other parties hereto, evidences the valid, binding and enforceable

      obligation of the Master Servicer, subject to applicable law except as

      enforceability may be limited by (A) bankruptcy, insolvency, liquidation,

      receivership, moratorium, reorganization or other similar laws affecting

      the enforcement of the rights of creditors and (B) general principles of

      equity, whether enforcement is sought in a proceeding in equity or at law.

      All requisite corporate action has been taken by the Master Servicer to

      make this Agreement valid and binding upon the Master Servicer in

      accordance with its terms;

 

            (ii) No consent, approval, authorization or order is required for

      the transactions contemplated by this Agreement from any court,

      governmental agency or body, or federal or state regulatory authority

      having jurisdiction over the Master Servicer is required or, if required,

      such consent, approval, authorization or order has been or will, prior to

      the Closing Date, be obtained;

 

            (iii) The consummation of the transactions contemplated by this

      Agreement are in the ordinary course of business of the Master Servicer

      and will not result in the breach of any term or provision of the articles

      of incorporation or by-laws of the Master Servicer or result in the breach

      of any term or provision of, or conflict with or constitute a default

      under or result in the acceleration of any obligation under, any

      agreement, indenture or loan or credit agreement or other instrument to

      which the Master Servicer or its property is subject, or result in the

      violation of any law, rule, regulation, order, judgment or decree to which

      the Master Servicer or its property is subject;

 

            (iv) This Agreement, and all documents and instruments contemplated

      hereby which are executed and delivered by the Master Servicer, constitute

      and will constitute valid, legal and binding obligations of the Master

      Servicer, enforceable in accordance with their respective terms, except as

      the enforcement thereof may be limited by applicable bankruptcy,

      insolvency, reorganization, moratorium or other similar laws affecting the

      enforcement of creditors' rights generally (whether considered in a

      proceeding at law or in equity);

 

            (v) The Master Servicer does not believe, nor does it have any

      reason or cause to believe, that it cannot perform each and every covenant

      contained in this Agreement;

 

            (vi) There is no action, suit, proceeding or investigation pending

      or, to its knowledge, threatened against the Master Servicer that, either

      individually or in the aggregate, may result in any material adverse

      change in the business, operations, financial condition, properties or

      assets of the Master Servicer, or in any material impairment of the right

      or ability of the Master Servicer to carry on its business substantially

      as now conducted, or in any material liability on the part of the Master

      Servicer, or that would draw into question the validity or enforceability

      of this Agreement or of any action taken or to be taken in connection with

      the obligations of the Master Servicer contemplated herein, or that would

      be likely to impair materially the ability of the Master Servicer to

      perform under the terms of this Agreement; and

 

            (vii) No consent, approval or order of any court or governmental

      agency or body is required for the execution, delivery and performance by

      the Master Servicer of or compliance by the Master Servicer with this

      Agreement or the consummation of the transactions contemplated by this

      Agreement, except for such consents, approvals, authorizations and orders,

      if any, that have been obtained.

 

            It is understood and agreed that the representations, warranties and

covenants set forth in this Section 2.05 shall survive delivery of the Mortgage

Files to the Trustee (or Custodians on behalf of the Trustee) and shall inure to

the benefit of the Trustee, the Depositor, the Securities Administrator, the

NIMS Insurer and the Certificateholders. Upon discovery by any of the Depositor,

the Master Servicer, the NIMS Insurer, the Securities Administrator or the

Trustee of a breach of any of the foregoing representations, warranties and

covenants which materially and adversely affects the value of any Mortgage Loan,

Prepayment Charge or the interests therein of the Certificateholders, the party

discovering such breach shall give prompt written notice (but in no event later

than two Business Days following such discovery) to the other parties hereto.

 

            Section 2.06   Representations and Warranties of the Depositor.

 

            The Depositor represents and warrants to the Trust and the Trustee

on behalf of the Certificateholders and to the Securities Administrator, the

Master Servicer and the NIMS Insurer as follows:

 

            (i) This agreement constitutes a legal, valid and binding obligation

      of the Depositor, enforceable against the Depositor in accordance with its

      terms, except as enforceability may be limited by applicable bankruptcy,

      insolvency, reorganization, moratorium or other similar laws now or

      hereafter in effect affecting the enforcement of creditors' rights in

      general and except as such enforceability may be limited by general

      principles of equity (whether considered in a proceeding at law or in

      equity);

 

            (ii) Immediately prior to the sale and assignment by the Depositor

      to the Trustee on behalf of the Trust of each Mortgage Loan, the Depositor

      had good and marketable title to each Mortgage Loan (insofar as such title

      was conveyed to it by the Seller) subject to no prior lien, claim,

      participation interest, mortgage, security interest, pledge, charge or

       other encumbrance or other interest of any nature;

 

            (iii) As of the Closing Date, the Depositor has transferred all

      right, title interest in the Mortgage Loans to the Trustee on behalf of

      the Trust;

 

            (iv) The Depositor has not transferred the Mortgage Loans to the

      Trustee on behalf of the Trust with any intent to hinder, delay or defraud

      any of its creditors;

 

            (v) The Depositor has been duly incorporated and is validly existing

      as a corporation in good standing under the laws of the State of Delaware,

      with full corporate power and authority to own its assets and conduct its

      business as presently being conducted;

 

            (vi) The Depositor is not in violation of its certificate of

      incorporation or by-laws or in default in the performance or observance of

      any material obligation, agreement, covenant or condition contained in any

      contract, indenture, mortgage, loan agreement, note, lease or other

      instrument to which the Depositor is a party or by which it or its

      properties may be bound, which default might result in any material

      adverse changes in the financial condition, earnings, affairs or business

      of the Depositor or which might materially and adversely affect the

      properties or assets, taken as a whole, of the Depositor;

 

            (vii) The execution, delivery and performance of this Agreement by

      the Depositor, and the consummation of the transactions contemplated

       thereby, do not and will not result in a material breach or violation of

      any of the terms or provisions of, or, to the knowledge of the Depositor,

      constitute a default under, any indenture, mortgage, deed of trust, loan

      agreement or other agreement or instrument to which the Depositor is a

      party or by which the Depositor is bound or to which any of the property

      or assets of the Depositor is subject, nor will such actions result in any

      violation of the provisions of the certificate of incorporation or by-laws

      of the Depositor or, to the best of the Depositor's knowledge without

      independent investigation, any statute or any order, rule or regulation of

      any court or governmental agency or body having jurisdiction over the

      Depositor or any of its properties or assets (except for such conflicts,

      breaches, violations and defaults as would not have a material adverse

      effect on the ability of the Depositor to perform its obligations under

       this Agreement);

 

            (viii)To the best of the Depositor's knowledge without any

      independent investigation, no consent, approval, authorization, order,

      registration or qualification of or with any court or governmental agency

      or body of the United States or any other jurisdiction is required for the

      issuance of the Certificates, or the consummation by the Depositor of the

      other transactions contemplated by this Agreement, except such consents,

      approvals, authorizations, registrations or qualifications as (a) may be

      required under State securities or Blue Sky laws, (b) have been previously

      obtained or (c) the failure of which to obtain would not have a material

      adverse effect on the performance by the Depositor of its obligations

      under, or the validity or enforceability of, this Agreement; and

 

            (ix) There are no actions, proceedings or investigations pending

      before or, to the Depositor's knowledge, threatened by any court,

      administrative agency or other tribunal to which the Depositor is a party

      or of which any of its properties is the subject: (a) which if determined

      adversely to the Depositor would have a material adverse effect on the

      business, results of operations or financial condition of the Depositor;

      (b) asserting the invalidity of this Agreement or the Certificates; (c)

      seeking to prevent the issuance of the Certificates or the consummation by

      the Depositor of any of the transactions contemplated by this Agreement,

      as the case may be; (d) which might materially and adversely affect the

      performance by the Depositor of its obligations under, or the validity or

      enforceability of, this Agreement.

 

            Section 2.07   Issuance of Certificates and the Uncertificated

Regular Interests.

 

            The Trustee acknowledges the assignment to it of the Mortgage Loans

and the Trustee acknowledges the assignment to it of all other assets included

in the Trust Fund, receipt of which is hereby acknowledged. Concurrently with

such assignment and delivery and in exchange therefor, the Securities

Administrator, pursuant to the Written Order to Authenticate executed by an

officer of the Depositor, has executed, and the Certificate Registrar has

authenticated and delivered to or upon the order of the Depositor, the

Certificates (other than the Class CE, Class P and Class R Certificates) in

minimum dollar denominations or $25,000 and integral dollar multiples of $1 in

excess. The Class CE and Class P Certificates are issuable only in minimum

Percentage Interests of 10%. The Class R Certificate is issuable only as a

single certificate. The Trustee acknowledges the issuance of the uncertificated

REMIC 1 Regular Interests and declares that it hold