Back to top

POOLING AND SERVICING AGREEMENT

Pooling and Servicing Agreement

POOLING AND SERVICING AGREEMENT | Document Parties: ABFC Asset-Backed Certifi | DEUTSCHE BANK NATIONAL TRUST COMPANY, | WELLS FARGO BANK, N.A., | ASSET BACKED FUNDING CORPORATION, You are currently viewing:
This Pooling and Servicing Agreement involves

ABFC Asset-Backed Certifi | DEUTSCHE BANK NATIONAL TRUST COMPANY, | WELLS FARGO BANK, N.A., | ASSET BACKED FUNDING CORPORATION,

. 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: 5/25/2005

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

 

<PAGE>

 

                                                                     Exhibit 4.1

 

                                                                  EXECUTION COPY

 

 

 

 

 

 

 

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

 

 

 

                        ASSET BACKED FUNDING CORPORATION,

                                    DEPOSITOR

 

                             WELLS FARGO BANK, N.A.,

                                    SERVICER

 

                             WELLS FARGO BANK, N.A.,

                            SECURITIES ADMINISTRATOR

 

                                       AND

 

                      DEUTSCHE BANK NATIONAL TRUST COMPANY,

                                     TRUSTEE

 

                         POOLING AND SERVICING AGREEMENT

 

                            DATED AS OF APRIL 1, 2005

 

                               ABFC 2005-WF1 TRUST

 

                 ABFC ASSET-BACKED CERTIFICATES, SERIES 2005-WF1

 

 

 

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

 

 

<PAGE>

 

 

 

                                TABLE OF CONTENTS

 

<TABLE>

<CAPTION>

                                                                                                               Page

                                                                                                                ----

 

<S>                      <C>                                                                                       <C>

ARTICLE I DEFINITIONS                                                                                                5

                                                                                                               

Section 1.01             Defined Terms.                                                                               5

Section 1.02             Accounting.                                                                                62

Section 1.03             Rights of the NIMS Insurer.                                                                62

                                                                                                               

ARTICLE II CONVEYANCE OF MORTGAGE LOANS; ORIGINAL ISSUANCE OF CERTIFICATES                                         62

                                                                                                                

Section 2.01             Conveyance of Mortgage Loans.                                                              62

Section 2.02             Acceptance by Trustee.                                                                      65

Section 2.03             Repurchase or Substitution of Mortgage Loans by the Originator or the Seller.              66

Section 2.04             Execution of Yield Maintenance Agreements.                                                  70

Section 2.05             Representations, Warranties and Covenants of the Servicer.                                 70

Section 2.06             Representations and Warranties of the Depositor.                                            73

Section 2.07             Issuance of Certificates and the Uncertificated Regular Interests.                         74

                                                                                                               

ARTICLE III ADMINISTRATION AND SERVICING OF THE TRUST FUND                                                         75

                                                                                                               

Section 3.01             Servicer to Act as Servicer.                                                               75

Section 3.02             Collection of Mortgage Loan Payments.                                                      77

Section 3.03             Realization Upon Defaulted Mortgage Loans.                                                 77

Section 3.04             Collection Accounts, Distribution Account and Reserve Accounts.                            78

Section 3.05             Permitted Withdrawals From the Collection Accounts.                                        83

Section 3.06             Establishment of Escrow Accounts; Deposits in Escrow Accounts.                             84

Section 3.07             Permitted Withdrawals From Escrow Account.                                                  85

Section 3.08             Payment of Taxes, Insurance and Other Charges; Collections Thereunder.                     85

Section 3.09             Transfer of Accounts.                                                                      86

Section 3.10             Maintenance of Hazard Insurance.                                                           86

Section 3.11             Maintenance of Mortgage Impairment Insurance Policy.                                       87

Section 3.12              Fidelity Bond, Errors and Omissions Insurance.                                             87

Section 3.13             Title, Management and Disposition of REO Property.                                         88

Section 3.14             Due-on-Sale Clauses; Assumption and Substitution Agreements.                               90

Section 3.15             Notification of Adjustments.                                                               91

Section 3.16             Optional Purchases of Mortgage Loans by Servicer.                                          91

Section 3.17             Trustee to Cooperate; Release of Files.                                                    92

Section 3.18             Servicing Compensation.                                                                     93

Section 3.19             Annual Statement as to Compliance.                                                         94

Section 3.20             Annual Independent Certified Public Accountants' Reports.                                   94

Section 3.21             Access to Certain Documentation and Information Regarding the Mortgage Loans.              95

</TABLE>

 

                                      -i-

 

<PAGE>

 

<TABLE>

<S>                      <C>                                                                                        <C>

Section 3.22             Duties of Credit Risk Manager.                                                             95

Section 3.23             Obligations of the Servicer in Respect of Compensating Interest.                           95

Section 3.24             Obligations of the Servicer in Respect of Mortgage Interest Rates and Monthly Payments.    96

Section 3.25             Investment of Funds in the Collection Accounts and the Distribution Account.                96

Section 3.26             Liability of Servicer; Indemnification.                                                    97

Section 3.27             Reports of Foreclosure and Abandonment of Mortgaged Properties.                            98

Section 3.28             Protection of Assets.                                                                      98

Section 3.29             Limitation of Liability of the Credit Risk Manager.                                        98

Section 3.30             No Personal Solicitation.                                                                  99

Section 3.31             Periodic Filings.                                                                          99

Section 3.32             Credit Reporting; Gramm-Leach-Bliley Act.                                                 101

Section 3.33             Maintenance of LPMI Policies; Claims.                                                     102

 

ARTICLE IV FLOW OF FUNDS                                                                                           102

 

Section 4.01             Interest Distributions.                                                                   102

Section 4.02             Distributions of Principal and Monthly Excess Cashflow Amounts.                            105

Section 4.03             Allocation of Losses.                                                                     112

Section 4.04             Method of Distribution.                                                                   112

Section 4.05             Distributions on Book-Entry Certificates.                                                 113

Section 4.06             Statements.                                                                               113

Section 4.07             Remittance Reports; Advances.                                                             116

Section 4.08             REMIC Distributions and Allocation of Losses.                                             117

 

ARTICLE V THE CERTIFICATES                                                                                         122

 

Section 5.01             The Certificates.                                                                         122

Section 5.02             Registration of Transfer and Exchange of Certificates.                                    123

Section 5.03             Mutilated, Destroyed, Lost or Stolen Certificates.                                        128

Section 5.04             Persons Deemed Owners.                                                                     128

Section 5.05             Appointment of Paying Agent.                                                              128

 

ARTICLE VI THE SERVICER AND THE DEPOSITOR                                                                          129

 

Section 6.01             Liability of the Servicer and the Depositor.                                              129

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

                           Depositor.                                                                              129

Section 6.03             Limitation on Liability of the Servicer and Others.                                       129

Section 6.04             Servicer Not to Resign.                                                                   130

Section 6.05             Delegation of Duties.                                                                     131

 

ARTICLE VII DEFAULT                                                                                                131

 

Section 7.01             Servicer Events of Termination.                                                           131

Section 7.02             Trustee to Act; Appointment of Successor.                                                  133

Section 7.03             Waiver of Defaults.                                                                       134

</TABLE>

 

                                      -ii-

 

<PAGE>

 

<TABLE>

<S>                      <C>                                                                                        <C>

Section 7.04             Notification to Certificateholders.                                                        134

Section 7.05             Survivability of Servicer Liabilities.                                                     135

 

ARTICLE VIII THE TRUSTEE                                                                                           135

 

Section 8.01             Duties of Trustee and the Securities Administrator.                                        135

Section 8.02             Certain Matters Affecting the Trustee and the Securities Administrator.                    137

Section 8.03             Neither the Trustee nor the Securities Administrator Liable for Certificates

                          or Mortgage Loans.                                                                       138

Section 8.04             Trustee and Securities Administrator May Own Certificates.                                 139

Section 8.05              Trustee's and Securities Administrator's Fees and Expenses.                                139

Section 8.06             Eligibility Requirements for Trustee and the Securities Administrator.                     140

Section 8.07             Resignation or Removal of Trustee and the Securities Administrator.                        141

Section 8.08             Successor Trustee or Securities Administrator.                                             142

Section 8.09             Merger or Consolidation of Trustee or Securities Administrator.                            142

Section 8.10             Appointment of Co-Trustee or Separate Trustee.                                             142

Section 8.11             Limitation of Liability.                                                                    144

Section 8.12             Trustee or Securities Administrator May Enforce Claims Without Possession of

                          Certificates.                                                                             144

Section 8.13             Suits for Enforcement.                                                                     145

Section 8.14             Waiver of Bond Requirement.                                                                145

Section 8.15             Waiver of Inventory, Accounting and Appraisal Requirement.                                 145

Section 8.16             Appointment of Custodian.                                                                  145

 

ARTICLE IX REMIC AND GRANTOR TRUST ADMINISTRATION                                                                  146

 

Section 9.01             REMIC Administration.                                                                      146

Section 9.02             Prohibited Transactions and Activities.                                                    148

Section 9.03             Indemnification with Respect to Certain Taxes and Loss of REMIC Status.                    148

Section 9.04             REO Property.                                                                               149

Section 9.05             Grantor Trust Administration.                                                              150

 

ARTICLE X TERMINATION                                                                                               150

 

Section 10.01            Termination.                                                                               150

Section 10.02            Additional Termination Requirements.                                                        152

 

ARTICLE XI MISCELLANEOUS PROVISIONS                                                                                153

 

Section 11.01            Amendment.                                                                                 153

Section 11.02            Recordation of Agreement; Counterparts.                                                    154

Section 11.03            Limitation on Rights of Certificateholders.                                                154

Section 11.04            Governing Law; Jurisdiction.                                                               155

Section 11.05            Notices.                                                                                   155

Section 11.06            Severability of Provisions.                                                                156

Section 11.07            Article and Section References.                                                            156

</TABLE>

 

                                     -iii-

 

<PAGE>

 

<TABLE>

<S>                      <C>                                                                                       <C>

Section 11.08            Notice to the Rating Agencies and the NIMS Insurer.                                        156

Section 11.09             Further Assurances.                                                                        157

Section 11.10            Third Party Beneficiary.                                                                   158

Section 11.11            Acts of Certificateholders.                                                                158

                                    EXHIBITS:

Exhibit A-1                 Form of Class A-1 Certificate

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

Exhibit A-3                  Form of Class A-2B Certificate

Exhibit A-4                 Form of Class A-2C Certificate

Exhibit B-1                 Form of Class M-1 Certificate

Exhibit B-2                 Form of Class M-2 Certificate

Exhibit B-3                 Form of Class M-3 Certificate

Exhibit B-4                 Form of Class M-4 Certificate

Exhibit B-5                 Form of Class M-5 Certificate

Exhibit B-6                 Form of Class M-6 Certificate

Exhibit B-7                 Form of Class M-7 Certificate

Exhibit B-8                  Form of Class M-8 Certificate

Exhibit B-9                 Form of Class M-9 Certificate

Exhibit B-10                Form of Class M-10 Certificate

Exhibit B-11                Form of Class B-1 Certificate

Exhibit B-12                Form of Class B-2 Certificate

Exhibit B-13                Form of Class B-3 Certificate

Exhibit C-1                 Form of Class CE Certificate

Exhibit C-2                 Form of Class P Certificate

Exhibit C-3                 Form of Class R Certificate

Exhibit D-1                  Group 1 Mortgage Loan Schedule

Exhibit D-2                 Group 2 Mortgage Loan Schedule

Exhibit E                   Form of Request for Release of Documents

Exhibit F-1                 Form of Custodian's Initial Certification

Exhibit F-2                  Form of Custodian's Final Certification

Exhibit F-3                 Form of Receipt of Mortgage Note

Exhibit G                   Mortgage Loan Purchase Agreement

Exhibit H                   Form of Lost Note Affidavit

Exhibit I                   Form of ERISA Representation

Exhibit J                   Form of Investment Letter

Exhibit K                   Form of Class R Certificate Transfer Affidavit

Exhibit L                   Form of Transferor Certificate

Exhibit M                   Monthly Information Delivered by Servicer

Exhibit N-1                 Form of Yield Maintenance Agreement relating to the Class A-1

                             Certificates

Exhibit N-2                 Form of Yield Maintenance Agreement relating to the

                              Class A-2A, Class A-2B and Class A-2C Certificates

Exhibit N-3                 Form of Yield Maintenance Agreement relating to the Class M and

                             Class B Certificates

Exhibit O                   Form of Certification

Exhibit P-1                 Form of Certification to be Provided by the Securities Administrator to the

                             Depositor

Exhibit P-2                 Form of Certification to be Provided by the Servicer to the Depositor

 

Schedule I                   Wells Fargo Prepayment Charge Matrix

</TABLE>

 

                                      -iv-

 

<PAGE>

 

 

                  ASSET BACKED FUNDING CORPORATION, as depositor (the

"Depositor"), WELLS FARGO BANK, N.A., as servicer (the "Servicer"), WELLS FARGO

BANK, N.A., as securities administrator (the "Securities Administrator") and

DEUTSCHE BANK NATIONAL TRUST COMPANY, as trustee (the "Trustee"), are entering

into this Pooling and Servicing Agreement, dated as of April 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

Classes of Certificates, designated as (i) the Class A-1, Class A-2A, Class A-2B

and Class A-2C 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, Class M-9 and Class M-10

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

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. 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.

 

 

 

<PAGE>

 

 

 

 

<TABLE>

<CAPTION>

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

 

                                 Uncertificated

                                 REMIC Pass-Through        Initial Uncertificated             Latest Possible Maturity

       Designation                     Rate                         Balance                            Date(1)

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

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

          LT1AA                     Variable(2)                 $ 576,046,491.90                 March 25, 2035

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

          LT1A1                     Variable(2)                 $      755,850.00                March 25, 2035

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

         LT1A2A                     Variable(2)                 $    1,906,330.00                March 25, 2035

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

         LT1A2B                     Variable(2)                 $    1,732,270.00                March 25, 2035

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

         LT1A2C                     Variable(2)                 $      480,175.00                March 25, 2035

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

          LT1M1                     Variable(2)                 $      271,795.00                March 25, 2035

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

          LT1M2                     Variable(2)                 $      171,350.00                March 25, 2035

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

          LT1M3                     Variable(2)                 $       82,725.00                March 25, 2035

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

          LT1M4                     Variable(2)                 $        59,085.00                March 25, 2035

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

          LT1M5                     Variable(2)                 $       59,085.00                March 25, 2035

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

          LT1M6                     Variable(2)                 $       62,040.00                March 25, 2035

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

          LT1M7                     Variable(2)                 $       59,090.00                March 25, 2035

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

          LT1M8                     Variable(2)                 $       50,220.00                March 25, 2035

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

          LT1M9                     Variable(2)                 $       59,085.00                March 25, 2035

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

         LT1M10                     Variable(2)                 $       44,315.00                March 25, 2035

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

          LT1B1                     Variable(2)                 $       23,635.00                March 25, 2035

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

          LT1B2                     Variable(2)                 $       26,590.00                March 25, 2035

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

          LT1B3                     Variable(2)                 $       35,450.00                March 25, 2035

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

          LT1ZZ                     Variable(2)                 $    5,938,185.34                March 25, 2035

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

         LT1SUB                     Variable(2)                 $        3,206.65                March 25, 2035

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

         LT1GRP                     Variable(2)                 $       18,323.65                March 25, 2035

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

         LT2SUB                     Variable(2)                 $       17,473.62                March 25, 2035

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

         LT2GRP                     Variable(2)                 $       99,849.12                March 25, 2035

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

          LTXX                      Variable(2)                 $ 590,724,914.21                March 25, 2035

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

          LT1P                       Variable(2)                 $          100.00                March 25, 2035

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

</TABLE>

 

(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.

 

                  The foregoing REMIC structure is intended to cause all the

cash from the Mortgage Loans to flow through REMIC 2 as cash flow on a Regular

Certificate, without creating any shortfall, actual or potential (other than for

losses), to any REMIC Regular Certificate. To the extent that the structure is

believed to diverge from such intention, the party identifying such ambiguity or

drafting error shall notify the other parties hereto, and the parties hereto

shall attempt to resolve such ambiguity or drafting error in accordance with

Section 11.01 herein.

 

 

 

                                      -2-

<PAGE>

 

 

 

                                     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:

 

 

<TABLE>

<CAPTION>

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

                                       Original Class                               

                                    Certificate Principal         Certificate                       Assumed Final

        Class                               Balance               Interest Rate                   Maturity Dates(20)

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

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

A-1                                    $ 151,170,000                   (1)                       January 25, 2035

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

A-2A                                   $ 381,266,000                   (2)                        June 25, 2023

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

A-2B                                   $ 346,454,000                   (3)                       January 25, 2033

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

A-2C                                   $ 96,035,000                    (4)                      December 25, 2034

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

M-1                                    $ 54,359,000                    (5)                      November 25, 2034

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

M-2                                     $ 34,270,000                    (6)                       October 25, 2034

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

M-3                                    $ 16,545,000                     (7)                      September 25, 2034

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

M-4                                    $ 11,817,000                    (8)                        August 25, 2034

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

M-5                                    $ 11,817,000                    (9)                        July 25, 2034

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

M-6                                    $ 12,408,000                    (10)                       July 25, 2034

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

M-7                                    $ 11,818,000                    (11)                       June 25, 2034

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

M-8                                    $ 10,044,000                    (12)                     April 25, 2034

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

M-9                                    $ 11,817,000                    (13)                    February 25, 2034

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

M-10                                   $   8,863,000                    (14)                    October 25, 2033

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

B-1                                     $   4,727,000                    (15)                     April 25, 2033

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

B-2                                    $   5,318,000                    (16)                    October 25, 2032

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

B-3                                    $   7,090,000                    (17)                     October 25, 2032

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

CE                                         (18)                        (18)                           N/A

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

P                                          $100                        (19)                           N/A

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

R                                           N/A                        N/A                            N/A

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

</TABLE>

 

 

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

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

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

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

         Interest Accrual Period at a rate equal to the lesser of: (i) the Class

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

         Date.

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

         Interest Accrual Period at a rate equal to the lesser of: (i) the Class

         A-2B Pass-Through Rate and (ii) the Group 2 Cap for such Distribution

         Date.

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

         Interest Accrual Period at a rate equal to the lesser of: (i) the Class

         A-2C Pass-Through Rate and (ii) the Group 2 Cap for such Distribution

         Date.

(5)       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.

(6)       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.

 

 

                                       -3-

<PAGE>

 

(7)       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.

(8)       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.

(9)       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.

(10)      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.

(11)      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.

(12)      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.

(13)      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.

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

         Interest Accrual Period at a rate equal to the lesser of: (i) the Class

         M-10 Pass-Through Rate and (ii) the Pool Cap for such Distribution

         Date.

(15)      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.

(16)      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.

(17)      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.

(18)      Solely for REMIC purposes, the Class CE Certificates (i) will have an

         Original Class Certificate Principal Balance equal to the Initial

         Overcollateralization Amount and (ii) will bear interest at its

         Pass-Through Rate on the Notional Amount of the Class CE Certificates.

(19)      The Class P Certificate will not bear interest.

(20)      Solely for purposes of Treasury Regulations Section

         1.860G-1(a)(4)(iii), March 25, 2035, which is 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 Class of Certificates.

 

As of the Cut-off Date, the Group 1 Mortgage Loans had an aggregate Scheduled

Principal Balance equal to $183,236,481.48 and the Group 2 Mortgage Loans had an

aggregate Scheduled Principal Balance equal to $998,491,153.00.

 

 

                                       -4-

<PAGE>

 

 

 

 

                                    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 will be calculated on the basis of a

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

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 Account, the Distribution

Account, the Class A-1 Reserve Account, the Class A-2A, Class A-2B and Class

A-2C Reserve Account, the Class M and Class B Reserve Account or the Escrow

Account.

 

                  "Accrued Certificate Interest": With respect to each

Distribution Date and each Class of Class A, Class M and 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 Prepayment

Interest Shortfalls (not covered by Compensating Interest) and Relief Act

Interest Shortfalls for such Distribution Date allocated to such class pursuant

to Section 4.01.

 

                  "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 such

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 Mortgage Loan Schedules.

 

                  "Advance": As to any Mortgage Loan, any advance made by the

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

 

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

 

 

 

                                      -5-

<PAGE>

 

                  "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 Class A, Class M, Class B and Class P Certificates

(after giving effect to 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.

 

                   "Assignment, Assumption and Recognition Agreement": The

Assignment, Assumption and Recognition Agreement, dated April 28, 2005, among

the Depositor, the Seller and the Originator.

 

                  "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 Servicer, (b) Liquidation Proceeds, Insurance

Proceeds, Condemnation Proceeds, Principal Prepayments, Substitution

Adjustments, 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 and Servicer Prepayment Charge Payment Amounts) in

respect of the Mortgage Loans during the related Prepayment Period, (c) the

aggregate of any amounts received in respect of an REO Property deposited in the

Collection Account for such Distribution Date, (d) any Compensating Interest for

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

for such Distribution Date and (f) any Reimbursement Amount or Subsequent

Recovery deposited into the Collection Account during the related Prepayment

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

pursuant to Sections 3.05 or 6.03, (b) amounts reimbursable or payable to the

Trustee or the Securities Administrator pursuant to Section 8.05 or Section

9.01(c), (c) Stayed Funds, (d) the Servicing Fee and (e) amounts deposited in

the Collection Account or the Distribution Account, as the case may be, in

error.

 

 

 

                                      -6-

<PAGE>

 

                  "Balloon Mortgage Loan": Each of the Mortgage Loans having an

original term to maturity that is shorter than the related amortization term.

 

                  "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-1, Class A-2A, Class A-2B, Class A-2C, 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 M-10, Class B-1 and Class B-2 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 New York, the State of

California, the city in which the offices of the Servicer are located or in the

city in which the Corporate Trust Office of the Trustee or the Securities

Administrator is located are authorized or obligated by law or executive order

to be closed.

 

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

Cap.

 

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

Accrued Certificate Interest for any Class of Class A, Class M or Class B

Certificates is based upon a Cap, the excess of (i) the amount of interest such

Class of Certificates would have been entitled to receive on such Distribution

Date based on the related Pass-Through Rate, over (ii) the amount of interest

such Class of Certificates 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 Class of Certificates).

 

                  "Certificate": Any Regular 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 during the Interest Accrual Period and (a) each Class of Class A, Class M

and Class B Certificates, a per annum rate equal to the lesser of (i) the

related Pass-Through Rate and (ii) the applicable Cap for such Distribution Date

and (b) the Class CE Certificates, the related Pass-Through Rate.

 

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

Certificate, any beneficial owner thereof.

 

 

 

                                      -7-

<PAGE>

 

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

Certificates (other than the Class CE 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 R Certificates do not have a Certificate Principal Balance.

With respect to the Class CE Certificate and any Distribution Date, the excess,

if any, of the then aggregate Uncertificated Principal Balances of the REMIC 1

Regular Interests over the aggregate Certificate Principal Balance of the Class

A Certificates, the Class M Certificates, the Class B Certificates and the Class

P Certificates then outstanding. With respect to any Certificate (other than a

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 3.31(b) hereof.

 

                   "Class": Collectively, Certificates or REMIC 1 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 Certificate": Any one of the Certificates with an "A"

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

Exhibits A-1, A-2, A-3 and A-4, 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 and representing a regular interest in REMIC 2 for purposes of the REMIC

Provisions.

 

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

Class A Certificates.

 

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

on or prior to the Optional Termination Date, 0.190% per annum, and (ii)

following the Optional Termination Date, 0.380% per annum.

 

                  "Class A-1 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-1 Certificate Margin and (b) the

Group 1 Maximum Rate Cap.

 

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

maintained by the Securities Administrator pursuant to Section 3.04(g) which

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

Securities Administrator, in trust for registered Holders of the Class A-1

Certificates of the ABFC 2005-WF1 Trust, ABFC Asset-Backed Certificates, Series

2005-WF1" 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.

 

 

 

                                      -8-

<PAGE>

 

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

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

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 July 2008, the amount equal

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

the applicable ceiling rate over the applicable strike rate for such

Distribution Date, in each case 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 (y) 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 (z) the aggregate principal balance of the Class A-1

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-2A Certificate Margin": For each Distribution Date

(i) on or prior to the Optional Termination Date, 0.080% per annum, and (ii)

following the Optional Termination Date, 0.160% per annum.

 

                  "Class A-2A, Class A-2B and Class A-2C Cap Amount": With

respect to each Distribution Date and each Class of Class A-2A, Class A-2B and

Class A-2C Certificates with unpaid Cap Carryover Amounts, the product of (i)

the Class A-2A, Class A-2B and Class A-2C Yield Maintenance Agreement Payment

for such Distribution Date and (ii) 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-2A, Class A-2B and Class A-2C Certificates with

unpaid Cap Carryover Amounts immediately prior to such Distribution Date.

 

                  "Class A-2A, Class A-2B and Class A-2C Reserve Account": The

trust account created and maintained by the Securities Administrator pursuant to

Section 3.04(g) which shall be entitled "Class A-2A, Class A-2B and Class A-2C

Reserve Account, Wells Fargo Bank, N.A., as Securities Administrator, in trust

for registered Holders of the Class A-2A, Class A-2B and Class A-2C Certificates

of the ABFC 2005-WF1 Trust, ABFC Asset-Backed Certificates, Series 2005-WF1" and

which must be an Eligible Account. Amounts on deposit in the Class A-2A, Class

A-2B and Class A-2C Reserve Account shall not be invested. The Class A-2A, Class

A-2B and Class A-2C Reserve Account shall not be an asset of any REMIC formed

under this Agreement.

 

                  "Class A-2A, Class A-2B and Class A-2C Yield Maintenance

Agreement": The interest rate cap agreement between the Securities

Administrator, on behalf of the Trust, and the Yield Maintenance Agreement

Provider substantially in the form attached hereto as Exhibit N-2. The Class

A-2A, Class A-2B and Class A-2C Yield Maintenance Agreement shall not be an

asset of any REMIC formed under this Agreement.

 

                  "Class A-2A, Class A-2B and Class A-2C Yield Maintenance

Agreement Payment": On each Distribution Date through the Distribution Date in

June 2008, the amount equal to the product of (a) the excess of the lesser of

(i) One-Month LIBOR and (ii) the applicable ceiling rate over the applicable

strike rate for such Distribution Date, in each case as set forth on the

schedule attached to the confirmation to the Class A-2A, Class A-2B and Class

A-2C Yield Maintenance Agreement for such Distribution Date, (b) the lesser of

(y) the cap notional amount as set forth on the schedule attached to the

confirmation to the Class A-2A, Class A-2B and Class A-2C Yield Maintenance

Agreement for such Distribution Date and (z) the aggregate principal balance of

the related 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.

 

 

 

                                      -9-

<PAGE>

 

                  "Class A-2A 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-2A Certificate Margin and (b) the

Group 2 Maximum Rate Cap.

 

                  "Class A-2B Certificate Margin": For each Distribution Date

(i) on or prior to the Optional Termination Date, 0.180% per annum, and (ii)

following the Optional Termination Date, 0.360% per annum.

 

                  "Class A-2B 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-2B Certificate Margin and (b) the

Group 2 Maximum Rate Cap.

 

                  "Class A-2C Certificate Margin": For each Distribution Date

(i) on or prior to the Optional Termination Date, 0.310% per annum, and (ii)

following the Optional Termination Date, 0.620% per annum.

 

                  "Class A-2C 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-2C Certificate Margin and (b) the

Group 2 Maximum Rate Cap.

 

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

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

Exhibits B-11, B-12 and B-13 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-1 Certificate Margin": For each Distribution Date (i)

on or prior to the Optional Termination Date, 3.250% per annum, and (ii)

following the Optional Termination Date, 4.875% 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 (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 M-10 Certificates

(after taking into account the payment of the Class M-10 Principal Distribution

Amount on such Distribution Date) and (xii) 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) 96.90% and (ii) the Pool Balance as of the

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

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

Pool Balance as of the Cut-off Date.

 

 

 

                                      -10-

<PAGE>

 

                  "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

aggregate 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 (xxxiv)

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, 3.250% per annum, and (ii)

following the Optional Termination Date, 4.875% 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 M-10 Certificates

(after taking into account the payment of the Class M-10 Principal Distribution

Amount on such Distribution Date), (xii) 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 (xiii) 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) 97.80% 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 Pool Balance as of the Cut-off Date.

 

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

B-2 Certificates and as of any Distribution Date, the lesser of (x) the

aggregate 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

(xxxvii) 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, 3.250% per annum, and (ii)

following the Optional Termination Date, 4.875% per annum.

 

 

 

                                      -11-

<PAGE>

 

                  "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 M-10 Certificates

(after taking into account the payment of the Class M-10 Principal Distribution

Amount on such Distribution Date), (xii) 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), (xiii) 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 (xiv) 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) 99.00% 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 Pool Balance as of

the Cut-off Date.

 

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

B-3 Certificates and as of any Distribution Date, the lesser of (x) the

aggregate 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 (xl)

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 and representing a regular

interest in REMIC 2 for purposes of the REMIC Provisions.

 

                  "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)(xlii), (ii) any remaining Aggregate Overcollateralization Release

Amounts, (iii) the aggregate of amounts remaining in the Class A-1 Reserve

Account after the distributions in Section 3.04(g)(i)(A), as specified in

Section 3.04(g)(i)(D), (iv) the aggregate of amounts remaining in the Class

A-2A, Class A-2B and Class A-2C Reserve Account after the distributions in

Section 3.04(g)(i)(B), as specified in Section 3.04(g)(i)(D) and (v) the

aggregate of amounts remaining in the Class M and Class B Reserve Account after

the distributions in Section 3.04(g)(i)(C), as specified in Section

3.04(g)(i)(D).

 

 

 

                                      -12-

<PAGE>

 

                  "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, Exhibit B-9 and Exhibit B-10, 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 and representing a regular interest in REMIC 2 for

purposes of the REMIC Provisions.

 

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

Class M Certificates.

 

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

on or prior to the Optional Termination Date, 0.360% per annum, and (ii)

following the Optional Termination Date, 0.540% 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 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)

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) 74.20% and (ii) the Pool Balance as of the last day of the

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

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

the Cut-off Date.

 

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

M-1 Certificates and as of any Distribution Date, the lesser of (x) the Unpaid

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

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

of the amounts described in Section 4.02(b)(i) through (iv) 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, 0.400% per annum, and (ii)

following the Optional Termination Date, 0.600% 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 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) 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) 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 Pool Balance

as of the Cut-off Date.

 

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

M-2 Certificates and as of any Distribution Date, the lesser of (x) the Unpaid

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

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

of the amounts described in Section 4.02(b)(i) through (vii) 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, 0.450% per annum, and (ii)

following the Optional Termination Date, 0.675% 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.

 

 

 

                                      -13-

<PAGE>

 

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

Distribution Date on or after the Stepdown Date and as long as a Trigger Event

is not in effect, the excess of (x) the sum of (i) the sum of the Certificate

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

payment of the 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) 82.80% 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 Pool Balance as of the Cut-off Date.

 

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

M-3 Certificates and as of any Distribution Date, the lesser of (x) the Unpaid

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

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

of the amounts described in Section 4.02(b)(i) through (x) 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, 0.600% per annum, and (ii)

following the Optional Termination Date, 0.900% 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) 84.80% 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 Pool Balance as of

the Cut-off Date.

 

                  "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 (xiii) 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, 0.630% per annum, and (ii)

following the Optional Termination Date, 0.945% 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.

 

 

 

                                      -14-

<PAGE>

 

                  "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) 86.80% 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

Pool Balance as of the Cut-off Date.

 

                  "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 (xvi) 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, 0.660% per annum, and (ii)

following the Optional Termination Date, 0.990% 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) 88.90% and

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

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

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

 

                   "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 (xix) 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, 1.250% per annum, and (ii)

following the Optional Termination Date, 1.875% 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.

 

 

 

                                      -15-

<PAGE>

 

                  "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) 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 Pool Balance as of

the Cut-off Date.

 

                   "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

aggregate 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 (xxii)

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, 1.250% per annum, and (ii)

following the Optional Termination Date, 1.875% 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) 92.60% 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

Pool Balance as of the Cut-off Date.

 

                  "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

aggregate 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 (xxv)

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, 1.700% per annum, and (ii)

following the Optional Termination Date, 2.550% 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.

 

 

 

                                       -16-

<PAGE>

 

                  "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) 94.60% 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 Pool Balance as of the Cut-off Date.

 

                   "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

aggregate 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

(xxviii) hereof, in each case for such Distribution Date.

 

                  "Class M-10 Certificate Margin": For each Distribution Date

(i) on or prior to the Optional Termination Date, 3.250% per annum, and (ii)

following the Optional Termination Date, 4.875% per annum.

 

                  "Class M-10 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-10 Certificate Margin and (b) the Pool Maximum Rate Cap.

 

                  "Class M-10 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) and (xi) the Certificate Principal Balance of the Class M-10 Certificates

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

product of (i) 96.10% and (ii) the Pool Balance as of the last day of the

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

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

the Cut-off Date.

 

 

 

                                       -17-

<PAGE>

 

                  "Class M-10 Realized Loss Amortization Amount": As to the

Class M-10 Certificates and as of any Distribution Date, the lesser of (x) the

aggregate Unpaid Realized Loss Amount for the Class M-10 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 (xxxi)

hereof, in each case for such Distribution Date.

 

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

Distribution Date and each Class of Class M and the Class B Certificates with

unpaid Cap Carryover Amounts, the product of (i) the Class M and Class B Yield

Maintenance Agreement Payment for such Distribution Date and (ii) 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

with unpaid Cap Carryover Amounts immediately prior to such Distribution Date.

 

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

created and maintained by the Securities Administrator pursuant to Section

3.04(g) which shall be entitled "Class M and Class B Reserve Account, Wells

Fargo Bank, N.A., as Securities Administrator, in trust for registered Holders

of the Class M and Class B Certificates of the ABFC 2005-WF1 Trust, ABFC

Asset-Backed Certificates, Series 2005-WF1" and which must be an Eligible

Account. Amounts on deposit in the Class M and Class B Reserve Account shall not

be invested. The Class M and Class B Reserve Account shall not be an asset of

any REMIC formed under this Agreement.

 

                  "Class M and Class B Yield Maintenance Agreement": The

interest rate cap agreement between the Securities Administrator, on behalf of

the Trust, and the Yield Maintenance Agreement Provider substantially in the

form attached hereto as Exhibit N-3. The Class M and Class B Yield Maintenance

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

 

                  "Class M and Class B Yield Maintenance Agreement Payment": On

each Distribution Date through the Distribution Date in June 2008, the amount

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

(ii) the applicable ceiling rate over the applicable strike rate for such

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

confirmation to the Class M and Class B Yield Maintenance Agreement for such

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

the schedule attached to the confirmation to the Class M and Class B Yield

Maintenance Agreement for such Distribution Date and (z) the aggregate principal

balance of the related 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 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 and representing a regular

interest in REMIC 2 for purposes of the REMIC Provisions.

 

                  "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 for purposes of the REMIC Provisions.

 

 

 

                                      -18-

<PAGE>

 

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

REMIC 2 for purposes of the REMIC Provisions.

 

                  "Closing Date":   April 28, 2005.

 

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

amended from time to time.

 

                  "Collection Account": The account or accounts created and

maintained by the Servicer pursuant to Section 3.04, which shall be entitled

"Collection Account, Wells Fargo Bank, N.A., as Servicer for the Trust under the

Pooling and Servicing Agreement dated as of April 1, 2005, among Asset Backed

Funding Corporation, as Depositor, Wells Fargo Bank, N.A., as Servicer, Wells

Fargo Bank, N.A., as Securities Administrator and Deutsche Bank National Trust

Company, as Trustee, in trust for registered Holders of ABFC 2005-WF1 Trust,

ABFC Asset-Backed Certificates, Series 2005-WF1."

 

                  "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.

 

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

 

                  "Condemnation Proceeds": All awards or settlements in respect

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

or condemnation.

 

                  "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 1761 East St. Andrew Place, Santa Ana, California 92705-4934,

Attention: Trust Administration-BA05W1 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 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-WF1 and (ii)

for all other purposes, 9062 Old Annapolis Road, Columbia, Maryland 21045,

Attention: Client Manager-ABFC, Series 2005-WF1 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 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

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

 

LT1A1                                      Class A-1 Certificates

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

 

LT1A2A                                    Class A-2A Certificates

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

 

LT1A2B                                    Class A-2B Certificates

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

 

LT1A2C                                    Class A-2C 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

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

 

 

 

                                      -19-

<PAGE>

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

 

LT1M7                                     Class M-7 Certificates

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

 

LT1M8                                     Class M-8 Certificates

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

 

LT1M9                                     Class M-9 Certificates

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

 

LT1M10                                     Class M-10 Certificates

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

 

LT1B1                                     Class B-1 Certificates

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

 

LT1B2                                     Class B-2 Certificates

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

 

LT1B3                                     Class B-3 Certificates

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

 

LT1P                                      Class P Certificate

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

 

                  "Credit Risk Management Agreement": The Credit Risk Management

Agreement between the Servicer and the Credit Risk Manager dated as of April 28,

2005.

 

                  "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, 0.015% per annum.

 

                  "Custodian":   Wells Fargo Bank, N.A.

 

                  "Custodial Agreement": The Custodial Agreement, dated April

28, 2005, by and among the Trustee, the Depositor, the Servicer and Wells Fargo

Bank, N.A., not individually, but solely as Custodian.

 

                  "Cut-off Date":   April 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).

 

                  "Data File": The electronic data file prepared by Wells Fargo

Bank, N.A. and delivered to the Seller, pursuant to the Originator Mortgage Loan

Purchase Agreement.

 

                  "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.

 

 

 

                                       -20-

<PAGE>

 

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

valuation of the related Mortgaged Property by a court of competent jurisdiction

in an amount less than the then outstanding principal balance of the Mortgage

Loan, which valuation results from a proceeding initiated under the Bankruptcy

Code.

 

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

hereof.

 

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

Monthly Payment 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.

 

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

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

operation of such REO Property, the holding of such REO Property primarily for

sale to customers, the performance of any construction work thereon or any use

of such REO Property in a trade or business conducted by the Trust other than

through an Independent Contractor; provided, however, that the Trustee (or the

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

REO Property solely because the Trustee (or the Servicer under this Agreement)

establishes rental terms, chooses tenants, enters into or renews leases, deals

with taxes and insurance, or makes decisions as to repairs or capital

expenditures with respect to such REO Property.

 

                   "Disqualified 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 trust account or accounts created

and maintained by the Securities Administrator pursuant to Section 3.04(b) which

shall be entitled "Distribution Account, Wells Fargo Bank, N.A., as Securities

Administrator, in trust for the registered Holders of ABFC 2005-WF1 Trust, ABFC

Asset-Backed Certificates, Series 2005-WF1" and which must be an Eligible

Account.

 

 

 

                                       -21-

<PAGE>

 

                  "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 May 2005.

 

                  "Distribution Date Statement": As defined in Section 4.06(a)

hereof.

 

                  "Document Transfer Event": The 60th day following the day on

which either (i) Wells Fargo Bank, N.A. is no longer the Servicer of the

Mortgage Loans or (ii) the senior, unsecured long-term debt rating of Wells

Fargo & Company is less than "BBB-" by Fitch.

 

                  "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 and "F-1+" by Fitch (or comparable ratings if

S&P, and Fitch 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 (to the limits established

by such corporation), the uninsured deposits in which account are otherwise

secured such that, as evidenced by an opinion of counsel delivered to the

Trustee, to the Securities Administrator and to each Rating Agency, the

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

or a perfected first priority security interest against such collateral (which

shall be limited to eligible investments) securing such funds that is superior

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

with which such account is maintained, (iii) a trust account or accounts

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

institution, national banking association or trust company acting in its

fiduciary capacity or (iv) otherwise acceptable to each Rating Agency without

reduction or withdrawal of their then current ratings of the Certificates as

evidenced by a letter from each Rating Agency to the Trustee and the Securities

Administrator. 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 Servicer, the NIMS

Insurer, the Securities Administrator, 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 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;

 

 

 

                                      -22-

<PAGE>

 

                  (iii) repurchase obligations with a term not to exceed 30 days

         with respect to any security described in clause (i) above and entered

         into with a depository institution or trust company (acting as

         principal) rated "A" or higher by S&P and "A+" or higher by Fitch,

         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 for a Defective Mortgage Loan pursuant to the terms of this

Agreement which must, on the date of such substitution, (i) have an outstanding

Principal Balance, after application of all scheduled payments of principal and

interest due during or prior to the month of substitution, not in excess of the

outstanding principal balance of the Defective Mortgage Loan as of the Due Date

in the calendar month during which the substitution occurs, (ii) have a Mortgage

Interest Rate, with respect to a Fixed-Rate Mortgage Loan, 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

the same Due Date as the Defective Mortgage Loan, (iv) if an Adjustable-Rate

Mortgage Loan, have a Maximum Mortgage Interest Rate not less than the Maximum

Mortgage Interest Rate for the Defective Mortgage Loan, (v) if an

Adjustable-Rate Mortgage Loan, have a Minimum Mortgage Interest Rate not less

than the Minimum Mortgage Interest Rate of the Defective Mortgage Loan, (vi) if

an Adjustable-Rate Mortgage Loan, have a Gross Margin equal to or greater than

the Gross Margin of the Defective Mortgage Loan, (vii) if an Adjustable-Rate

Mortgage Loan, have the same Index as the Defective Mortgage Loan, (viii) if an

 

 

 

                                      -23-

<PAGE>

 

Adjustable-Rate Mortgage Loan, have a next Adjustment Date not more than two

months later than the next Adjustment Date on the Defective Mortgage Loan, (ix)

have a remaining term to maturity not greater than (and not more than one year

less than) that of the Defective Mortgage Loan, (x) be current as of the date of

substitution, (xi) have a Loan-to-Value Ratio as of the date of substitution

equal to or lower than the Loan-to-Value Ratio of the Defective Mortgage Loan as

of such date, (xii) have a risk grading at least equal to the risk grading

assigned on the Defective Mortgage Loan, (xiii) have been underwritten or

reunderwritten in accordance with the same underwriting criteria and guidelines

as the Defective Mortgage Loan, (xiv) have the same lien priority as the

Defective Mortgage Loan, (xv) have a Prepayment Charge at least equal in amount

and duration of that of the Defective Mortgage Loan, (xvi) not be a Balloon

Mortgage Loan if the related Mortgage Loan was not a Balloon Mortgage Loan (and

if such related Mortgage Loan is a Balloon Mortgage Loan, such Eligible

Substitute Mortgage Loan shall have an original maturity of not less than the

original maturity of such related Mortgage Loan), (xvii) be covered by an LPMI

Policy if the Defective Mortgage Loan was an LPMI Mortgage Loan, and (xviii)

conform to each representation and warranty set forth in Section 3.02 of the

Originator Mortgage Loan Purchase Agreement and Section 3.01 of the Mortgage

Loan Purchase Agreement applicable to the Defective Mortgage Loan. In the event

that one or more mortgage loans are substituted for one or more Defective

Mortgage Loans, the amounts described in clause (i) hereof shall be determined

on the basis of aggregate principal balance, the risk gradings described in

clause (xii) hereof shall be satisfied as to each such mortgage loan, the terms

described in clause (ix) hereof shall be determined on the basis of weighted

average remaining term to maturity, the Loan-to-Value Ratios described in clause

(xi) hereof shall be satisfied as to each such mortgage loan and, except to the

extent otherwise provided in this sentence, the representations and warranties

described in clause (xviii) hereof must be satisfied as to each Eligible

Substitute Mortgage Loan or in the aggregate, as the case may be. Any Defective

Mortgage Loan that is a Group 1 Mortgage Loan or Group 2 Mortgage Loan must be

replaced by an Eligible Substitute Mortgage Loan that will be a Group 1 or Group

2 Mortgage Loan, as applicable.

 

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

as amended.

 

                  "ERISA-Restricted Certificates": Any of the Class B-1, Class

B-2, Class B-3, Class CE, Class P and Class R Certificates, and any Class of

Certificates that no longer satisfies the applicable ratings requirement of

Prohibited Transaction Exemption 2002-41, 67 Fed. Reg. 54487 (August 22, 2002).

 

                  "Escrow Account": The account or accounts created and

maintained pursuant to Section 3.06.

 

                  "Escrow Payments": The amounts constituting ground rents,

taxes, assessments, water rates, mortgage insurance premiums, fire and hazard

insurance premiums and other payments required to be escrowed by the Mortgagor

with the mortgagee pursuant to any Mortgage Loan.

 

                  "Estate in Real Property": A fee simple estate in a parcel of

real property.

 

                  "Exchange Act": The Securities Exchange Act of 1934, as

amended.

 

                  "Expense Fee Rate": The sum of (i) the Servicing Fee Rate and

(ii) the Credit Risk Manager Fee Rate.

 

                  "Extended Period":   As defined in Section 9.04(b).

 

                  "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.

 

                   "Fidelity Bond": Shall have the meaning assigned thereto in

Section 3.12.

 

                  "Final Recovery Determination": With respect to any defaulted

Mortgage Loan or any REO Property (other than a Mortgage Loan or REO Property

(i) purchased by the Originator or the Seller pursuant to or as contemplated by

Section 2.03, (ii) purchased by the Servicer pursuant to Section 3.16 or (iii)

purchased by the NIMS Insurer, the Majority Class CE Certificateholders or the

Servicer pursuant to Section 10.01), a determination made by the Servicer that

all Insurance Proceeds, Condemnation Proceeds, Liquidation Proceeds and other

payments or recoveries which the Servicer, in its reasonable good faith

judgment, expects to be finally recoverable in respect thereof have been so

recovered. The Servicer shall maintain records, prepared by a Servicing Officer,

of each Final Recovery Determination made thereby.

 

                  "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.

 

 

 

                                      -24-

<PAGE>

 

                  "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.

 

                   "Foreclosure Price": The amount reasonably expected to be

received from the sale of the related Mortgaged Property net of any expenses

associated with foreclosure proceedings.

 

                  "Form 10-K":   As defined in Section 3.31(a) hereof.

 

                  "Grantor Trust": That portion of the Trust exclusive of REMIC

1 and REMIC 2 consisting of (a) any Servicer Prepayment Charge Payment Amounts

and the right of the Class P Certificateholders to receive such Servicer

Prepayment Charge Payment Amounts, (b) the right of the Class A, Class M and

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

Adjustable-Rate Mortgage Loan.

 

                  "Group 1 Cap": As of any Distribution Date and the Class A-1

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 Net Mortgage Interest Rate for the Group 1

Mortgage Loans. 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 REMIC 1 Regular Interest LT1GRP, weighted on the basis of the Uncertificated

Balance of such REMIC 1 Regular Interest.

 

                   "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 Servicer on or prior to the Determination Date for such

Distribution Date (less the Servicing Fee, amounts available for reimbursement

of Advances and Servicing Advances pursuant to Section 3.05 and expenses

reimbursable pursuant to Section 6.03 and Section 8.05), (ii) all Compensating

Interest paid by the Servicer on the related Distribution Date with respect to

such Mortgage Loans, (iii) the portion of any payment in connection with any

Principal Prepayment, substitution, Purchase Price, Termination Price, Insurance

Proceeds (including any portion received under the LPMI Policies) 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 interest with respect to such Mortgage Loans

received during the related Prepayment Period.

 

                  "Group 1 Maximum Net Rate": The weighted average of the Net

Maximum Mortgage Interest Rates of the 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-1 Certificates, a per annum rate equal to (i) on or

prior to the Distribution Date in July 2008, the greater of (a) the Group 1

Maximum Net Rate (subject to adjustment based on the actual number of days

elapsed in the related Interest Accrual Period and (b) 10% and (ii) after the

Distribution Date in July 2008, the Group 1 Maximum Net Rate (subject to

adjustment based on the actual number of days elapsed in the related Interest

Accrual Period.

 

                  "Group 1 Mortgage Loan": Each Mortgage Loan listed on the

Mortgage Loan Schedule attached as Exhibit D-1 hereto. Each Group 1 Mortgage

Loan had, as of the Cut-off Date, a Principal Balance that conforms to Fannie

Mae guidelines.

 

                  "Group 1 Principal Percentage": With respect to any

Distribution Date and the Class A-1 Certificates, the percentage equivalent to a

fraction, the numerator of which is the Group 1 Principal Remittance Amount

allocable to the Group 1 Mortgage Loans for such Distribution Date and the

denominator of which is the Principal Remittance Amount allocable to the

Mortgage Loans for such Distribution Date.

 

                                      -25-

<PAGE>

 

                  "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 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 Certificate Principal

Balance of the Class A-1 Certificates immediately prior to such Distribution

Date over (b) the lesser of (1) the product of (y) approximately 65.00% and (z)

the aggregate Principal Balance of the Group 1 Mortgage Loans as of the last day

of the related Collection Period and (2) 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 (y) 0.50% and (z) the aggregate

Principal Balance of the Group 1 Mortgage Loans on the Cut-off Date.

 

                  "Group 2 Cap": As of any Distribution Date and the Class A-2A,

Class A-2B and Class A-2C 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 Net

Mortgage Interest Rate for the Group 2 Mortgage Loans. 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 REMIC 1 Regular Interest

LT2GRP, weighted on the basis of the Uncertificated Balance of such REMIC 1

Regular Interest.

 

                  "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 Servicer on or prior to the Determination Date for such

Distribution Date (less the Servicing Fee, amounts available for reimbursement

of Advances and Servicing Advances pursuant to Section 3.05 and expenses

reimbursable pursuant to Section 6.03 and Section 8.05), (ii) all Compensating

Interest paid by the Servicer on the related Distribution Date with respect to

such Mortgage Loans, (iii) the portion of any payment in connection with any

Principal Prepayment, substitution, Purchase Price, Termination Price, Insurance

Proceeds (including any payments received under the LPMI Policies) 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 interest with respect to such Mortgage Loans

received during the related Prepayment Period.

 

                  "Group 2 Maximum Net Rate": The weighted average of the Net

Maximum Mortgage Interest Rates of the 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-2A, Class A-2B and Class A-2C Certificates, a per annum

rate equal to (i) on or prior to the Distribution Date in June 2008, the greater

of (a) the Group 2 Maximum Net Rate (subject to adjustment based on the actual

number of days elapsed in the related Interest Accrual Period and (b) 10% and

(ii) after the Distribution Date in June 2008, the Group 2 Maximum Net Rate

(subject to adjustment based on the actual number of days elapsed in the related

Interest Accrual Period.

 

                  "Group 2 Mortgage Loan": Each Mortgage Loan listed on the

Mortgage Loan Schedule attached as Exhibit D-2 hereto. Each Group 2 Mortgage

Loan had, as of the Cut-off Date, a Principal Balance that may or may not

conform to Fannie Mae guidelines.

 

                  "Group 2 Principal Percentage": With respect to any

Distribution Date and the Class A-2A, Class A-2B and Class A-2C Certificates,

the percentage equivalent to a fraction, the numerator of which is the Group 2

Principal Remittance Amount allocable to the Group 2 Mortgage Loans for such

Distribution Date and the denominator of which is the Principal Remittance

Amount allocable to the Mortgage Loans for such Distribution Date.

 

 

 

                                      -26-

<PAGE>

 

                  "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 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-2A, Class A-2B and Class A-2C Certificates

immediately prior to such Distribution Date over (b) the lesser of (1) the

product of (y) approximately 65.00% and (z) the aggregate Principal Balance of

the Group 2 Mortgage Loans as of the last day of the related Collection Period

and (2) 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 (y) 0.50% and (z) the aggregate Principal Balance of the Group 2

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 excess of the aggregate

Principal Balance of the Group 1 Mortgage Loans as of the first day of the

related Collection Period over the Certificate Principal Balance of the Class

A-1 Certificates immediately prior to such Distribution Date and (ii) the Group

2 Mortgage Loans, an amount equal to 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-2A, Class A-2B and Class A-2C 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 Servicer

and their respective Affiliates, (ii) does not have any direct financial

interest in or any material indirect financial interest in the Depositor or the

Servicer or any Affiliate thereof, and (iii) is not connected with the Depositor

or the Servicer or any Affiliate thereof as an officer, employee, promoter,

underwriter, trustee, partner, director or Person performing similar functions;

provided, however, that a Person shall not fail to be Independent of the

Depositor or the Servicer or any Affiliate thereof merely because such Person is

the beneficial owner of 1% or less of any class of securities issued by the

Depositor or the Servicer or any Affiliate thereof, as the case may be.

 

                   "Independent Contractor": Either (i) any Person (other than

the Servicer) that would be an "independent contractor" with respect to the

Trust Fund within the meaning of Section 856(d)(3) of the Code if the Trust Fund

were a real estate investment trust (except that the ownership tests set forth

in that section shall be considered to be met by any Person that owns, directly

or indirectly, 35 percent or more of any Class of Certificates), so long as the

Trust Fund does not receive or derive any income from such Person and provided

that the relationship between such Person and the Trust Fund is at arm's length,

all within the meaning of Treasury Regulations Section 1.856-4(b)(5), or (ii)

any other Person (including the Servicer) if the Trustee has received an Opinion

of Counsel, which Opinion of Counsel shall be an expense of the Trust Fund, to

the effect that the taking of any action in respect of any REO Property by such

Person, subject to any conditions therein specified, that is otherwise herein

contemplated to be taken by an Independent Contractor will not cause such REO

Property to cease to qualify as "foreclosure property" within the meaning of

Section 860G(a)(8) of the Code (determined without regard to the exception

applicable for purposes of Section 860D(a) of the Code), or cause any income

realized in respect of such REO Property to fail to qualify as Rents from Real

Property.

 

                  "Index": With respect to each 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 or Class R Certificate, the amount

designated "Initial Certificate Principal Balance" on the face thereof.

 

                  "Initial Overcollateralization Amount":   $5,909,534.48

 

 

 

                                      -27-

<PAGE>

 

                  "Insurance Proceeds": Proceeds of any title policy, hazard

policy or other insurance policy covering a Mortgage Loan (including any

payments received under the LPMI Policies), to the extent such proceeds are not

to be applied to the restoration of the related Mortgaged Property or released

to the Mortgagor in accordance with the procedures that the Servicer would

follow in servicing mortgage loans held for its own account, subject to the

terms and conditions of the related Mortgage Note and Mortgage.

 

                  "Interest Accrual Period": With respect to any Distribution

Date and each Class of Class A, Class M and Class B Certificates, the period

from the preceding Distribution Date (or, in the case of the first Distribution

Date, the period from the Closing Date) to the day prior to the current

Distribution Date .

 

                   "Interest Carry Forward Amount": For any Class of Class A,

Class M and Class B 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 Class A,

Class M and Class B 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 of Class A,

Class M and Class B Certificates, in each case with respect to such Distribution

Date, without regard to Prepayment Interest Shortfalls (not covered by

Compensating Interest payments) and Relief Act Interest Shortfalls.

 

                  "Interest Remittance Amount": As of any Distribution Date, the

sum of the Group 1 Interest Remittance Amount and the Group 2 Interest

Remittance Amount.

 

                   "Late Collections": With respect to any Mortgage Loan, all

amounts received subsequent to the Determination Date immediately following any

related Collection Period, whether as late payments of Monthly Payments or as

Insurance Proceeds, Condemnation Proceeds, Liquidation Proceeds or otherwise,

which represent late payments or collections of principal and/or interest due

(without regard to any acceleration of payments under the related Mortgage and

Mortgage Note) but delinquent on a contractual basis for such Collection Period

and not previously recovered.

 

                  "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 Class A, Class

M and 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 Servicer has determined, in accordance

with the servicing procedures specified herein, 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 Servicer in connection with (i) the taking of all or a part of a

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

(ii) the liquidation of a defaulted Mortgage Loan by means of a trustee's sale,

foreclosure sale or otherwise.

 

                  "Liquidation Report": The report with respect to a Liquidated

Mortgage Loan in such form as is agreed to by the Servicer and the Securities

Administrator listing (i) the sale price of the related Mortgaged Property or

amount of the REO Disposition, (ii) the amount of any Realized Loss (or gain)

with respect to such Liquidated Mortgage Loan, (iii) the expenses relating to

the liquidation of such Liquidated Mortgage Loan and (iv) such other information

as is agreed to by the Servicer and the Securities Administrator.

 

                  "Loan Group":   Either of Loan Group 1 or Loan Group 2.

 

                  "Loan Group 1":   The Group 1 Mortgage Loans.

 

                  "Loan Group 2":   The Group 2 Mortgage Loans.

 

 

 

                                      -28-

<PAGE>

 

                  "Loan-to-Value Ratio": For any Mortgage Loan, the fraction,

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

the Mortgage Loan at origination the denominator of which is the Value of the

related Mortgaged Property.

 

                  "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.

 

                  "LPMI Mortgage Loan": A Mortgage Loan listed on the Mortgage

Loan Schedule as being covered by an LPMI Policy.

 

                  "LPMI Policy": With respect to each LPMI Mortgage Loan, the

primary mortgage insurance policy obtained by the Servicer with respect to such

Mortgage Loan from a primary mortgage insurer.

 

                  "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 1 Pass-Through Rates for REMIC 1 Regular

Interest LT1A1, REMIC 1 Regular Interest LT1A2A, REMIC 1 Regular Interest

LT1A2B, REMIC 1 Regular Interest LT1A2C, 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 LT1M10, REMIC 1 Regular Interest LT1B1, REMIC 1

Regular Interest LT1B2, REMIC Regular Interest LT1B3 and REMIC 1 Regular

Interest LT1ZZ, (i) with the rate on each such REMIC 1 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, the Group 2 Cap or the Pool

Cap, as applicable, as described in footnotes (1) through (17) 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 1 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.

 

                  "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 LT1A1, REMIC 1

Regular Interest LT1A2A, REMIC 1 Regular Interest LT1A2B, REMIC 1 Regular

Interest LT1A2C, 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 LT1M10, REMIC 1 Regular Interest LT1B1, REMIC 1 Regular Interest LT1B2

and 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 (taking into account in determining any such Pass-Through Rate the

imposition of the Group 1 Cap, Group 2 Cap or the Pool Cap, as applicable, as

described in footnotes (1) through (17) to the table in the Preliminary

Statement relating to the Certificates); 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

 

 

 

                                      -29-

<PAGE>

 

Interest LT1A1, REMIC 1 Regular Interest LT1A2A, REMIC 1 Regular Interest

LT1A2B, REMIC 1 Regular Interest LT1A2C, 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 LT1M10, REMIC 1 Regular Interest LT1B1, REMIC 1

Regular Interest LT1B2 and 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": Mortgage Electronic Registration Systems, Inc., a

Delaware corporation, or any successor to it.

 

                   "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.

 

                  "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 Class A, Class M and 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 (xviii) under Section 4.01.

 

                  "Monthly Form 8-K":   As defined in Section 3.31(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 Servicer pursuant to Section 3.01; and (c) on the

assumption that all other amounts, if any, due under such Mortgage Loan are paid

when due.

 

                  "Moody's": Moody's Investors Service, Inc. and its successors,

and if such company shall for any reason no longer perform the functions of a

securities rating agency, "Moody's" shall be deemed to refer to any other

"nationally recognized statistical rating organization" as set forth on the most

current list of such organizations released by the Securities and Exchange

Commission.

 

                  "Mortgage": The mortgage, deed of trust or other instrument

creating a first lien on, or first 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 and any additional documents required

to be added to the Mortgage File pursuant to this Agreement.

 

 

 

                                      -30-

<PAGE>

 

                  "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 Mortgage Loan Schedules 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 Mortgage Loan Schedules 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 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 April 28, 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, separately identifying the Group 1 Mortgage Loans and the Group 2

Mortgage Loans, attached hereto as Exhibits D-1 and D-2, respectively. 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 next payment due date;

 

                   (15)   the 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 whether the Mortgage Loan is an

                        Adjustable-Rate Mortgage Loan or a Fixed-Rate Mortgage

                        Loan;

 

                  (18)   for each Adjustable-Rate Mortgage Loan, a code

                         indicating the Index that is associated with such

                        Mortgage Loan;

 

                                      -31-

<PAGE>

 

                  (19)   for each Adjustable-Rate Mortgage Loan, the Gross

                        Margin;

 

                  (20)   for each Adjustable-Rate Mortgage Loan, the Periodic

                        Rate Cap;

 

                  (21)   for each Adjustable-Rate Mortgage Loan, the Minimum

                        Mortgage Interest Rate;

 

                  (22)   for each Adjustable-Rate Mortgage Loan, the Maximum

                        Mortgage Interest Rate;

 

                  (23)   a code indicating whether the Mortgage Loan has a

                        Prepayment Charge and the term of the Prepayment Charge;

 

                  (24)   for each Adjustable-Rate Mortgage Loan, the first

                        Adjustment Date immediately following the Cut-off Date;

 

                  (25)   for each Adjustable-Rate Mortgage Loan, the rate

                         adjustment frequency;

 

                  (26)   for each Adjustable-Rate Mortgage Loan, the payment

                        adjustment frequency;

 

                  (27)   with respect to each Adjustable-Rate Mortgage Loan, the

                        applicable Index;

 

                  (28)   the purpose of the Mortgage Loan; and

 

                  (29)   a code indicating whether the Mortgage Loan is an LPMI

                        Mortgage Loan and the name of the related primary

                        mortgage insurer.

 

                  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 aggregate outstanding

principal balance of the Mortgage Loans; (3) the weighted average Mortgage

Interest Rate of the Mortgage Loans; and (4) the weighted average months to

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 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 the

Mortgage Loan Schedules 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.

 

                  "New Lease": Any lease of REO Property entered into on behalf

of the Trust, including any lease renewed or extended on behalf of the Trust if

the Trust has the right to renegotiate the terms of such lease.

 

                  "NIMS Insurer": Any insurer that is guaranteeing certain

payments under notes secured by collateral which includes all or a portion of

the Class CE, Class P and Class R Certificates.

 

                  "Nonrecoverable Advance": Any Advance or Servicing Advance

previously made or proposed to be made in respect of a Mortgage Loan that, in

the good faith business judgment of the Servicer, will not or, in the case of a

proposed Advance or Servicing Advance, would not be ultimately recoverable from

Late Collections on such Mortgage Loan as provided herein.

 

 

 

                                      -32-

<PAGE>

 

                  "Notional Amount": With respect to the Class CE Certificates,

a notional amount equal to the aggregate principal balance of the REMIC 1

Regular Interests other than REMIC 1 Regular Interest LT1P.

 

                  "Offered Certificates": The Class A-1, Class A-2A, Class A-2B,

Class A-2C, 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 M-10 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) or a principal, and by the Treasurer, the Secretary, or

one of the assistant treasurers or assistant secretaries of the 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 Class A, Class M and 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.

 

                  The establishment of One-Month LIBOR on each LIBOR

Determination Date by the Securities Administrator and the Securities

Administrator's calculation of the rate of interest applicable to the Class A,

Class M and Class B Certificates for the related Interest Accrual Period shall

(in the absence of manifest error) be final and binding.

 

                  "Opinion of Counsel": A written opinion of counsel, who may,

without limitation, be a salaried counsel for the Depositor or the Servicer

except that any opinion of counsel relating to (a) the qualification of any

REMIC as a REMIC or (b) compliance with the REMIC Provisions must be an opinion

of Independent counsel.

 

                  "Optional Termination Date": The first Distribution Date on

which the NIMS Insurer, if there is a NIMS Insurer, the Majority Class CE

Certificateholders or, if such Majority Class CE Certificateholder is the Seller

or is an affiliate of the Seller, the Servicer, may opt to terminate the

Mortgage Pool pursuant to Section 10.01.

 

 

 

                                       -33-

<PAGE>

 

                  "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 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": Wells Fargo Bank, N.A. and its successors.

 

                  "Originator Mortgage Loan Purchase Agreement": The Master

Seller's Warranties and Servicing Agreement, dated as of March 1, 2005, by and

between the Seller, as purchaser, and Wells Fargo Bank, N.A., as seller.

 

                  "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 the

Class A, Class M, Class B and Class P 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 Class A, Class M, Class B and Class P 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 Class A, Class M and 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-1 Pass-Through Rate,

the Class A-2A Pass-Through Rate, the Class A-2B Pass-Through Rate, the Class

A-2C 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 M-10 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 REMIC 1 Regular Interest, the Uncertificated REMIC 1

Pass-Through Rate.

 

 

 

                                      -34-

<PAGE>

 

                  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 (T) below, and the denominator of which is the aggregate of the

Uncertificated Principal Balances of REMIC 1 Regular Interest LT1AA, REMIC 1

Regular Interest LT1A1, REMIC 1 Regular Interest LT1A2A, REMIC 1 Regular

Interest LT1A2B, REMIC 1 Regular Interest LT1A2C, 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 LT1M10, 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 LT1A1 minus the Marker Rate, applied to an amount equal to the

Uncertificated Principal Balance of REMIC 1 Regular Interest LT1A1;

 

                   (C) the Uncertificated REMIC 1 Pass-Through Rate for REMIC 1

Regular Interest LT1A2A minus the Marker Rate, applied to an amount equal to the

Uncertificated Principal Balance of REMIC 1 Regular Interest LT1A2A;

 

                  (D) the Uncertificated REMIC 1 Pass-Through Rate for REMIC 1

Regular Interest LT1A2B minus the Marker Rate, applied to an amount equal to the

Uncertificated Principal Balance of REMIC 1 Regular Interest LT1A2B;

 

                  (E) the Uncertificated REMIC 1 Pass-Through Rate for REMIC 1

Regular Interest LT1A2C minus the Marker Rate, applied to an amount equal to the

Uncertificated Principal Balance of REMIC 1 Regular Interest LT1A2C;

 

                  (F) 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;

 

                  (G) 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;

 

                  (H) 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;

 

                  (I) 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;

 

                  (J) 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;

 

                  (K) 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;

 

 

 

                                       -35-

<PAGE>

 

                  (L) 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;

 

                  (M) 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;

 

                   (N) 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;

 

                  (O) the Uncertificated REMIC 1 Pass-Through Rate for REMIC 1

Regular Interest LT1M10 minus the Marker Rate, applied to an amount equal to the

Uncertificated Principal Balance of REMIC 1 Regular Interest LT1M10;

 

                  (P) 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;

 

                  (Q) 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;

 

                  (R) 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;

 

                  (S) 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; and

 

                  (T) 100% of the Interest on REMIC 1 Regular Interest LT1P.

 

                  "Paying Agent": Any paying agent appointed pursuant to Section

5.05.

 

                   "Percentage Interest": With respect to any Certificate (other

than a Class CE 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 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 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 the weighted average of the Group 1 Cap and the Group 2

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 and (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 each such REMIC 1 Regular Interest.

 

 

 

                                      -36-

<PAGE>

 

                  "Pool Maximum Net Rate": The weighted average of the Group 1

Maximum Net Rate and the Group 2 Maximum Net Rate, weighted on the basis of the

related Group Subordinate Amount.

 

                  "Pool Maximum Rate Cap": With respect to any Distribution Date

and for the Class M and Class B Certificates, a per annum rate (not less than

zero) equal to (i) on or prior to the Distribution Date in June 2008, the

greater of (a) the Pool Maximum Net Rate (subject to adjustments based on the

actual number of days elapsed in the related Interest Accrual Period) and (b)

10% and (ii) after the Distribution Date in June 2008, the Pool Maximum Net Rate

(subject to adjustments based on the actual number of days elapsed in the

related Interest Accrual Period).

 

                  "Prepayment Charge": With respect to any Prepayment Period,

any prepayment premium, penalty or charge collected by the 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 (other than any Servicer Prepayment

Charge Payment Amount) so held being identified in the Mortgage Loan Schedules

and determined in accordance with the guidelines for prepayment charge

provisions set forth in the Wells Fargo Prepayment Charge Matrix.

 

                  "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 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 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 related Prepayment

Period.

 

                  "Prepayment Period": With respect to any Distribution Date,

the calendar month preceding the calendar 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 the Group 1 Principal Distribution Amount and the Group 2 Principal

Distribution Amount.

 

                  "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 amount equal

to the sum (less amounts available for reimbursement of Advances and Servicing

Advances pursuant to Section 3.05 and expenses reimbursable pursuant to Section

6.03) of: (i) each payment of principal on a Mortgage Loan due during the

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

related Determination Date, and any Advances with respect thereto, (ii) all full

and partial Principal Prepayments of Mortgage Loans received by the Servicer

during the related Prepayment Period, (iii) Insurance Proceeds, Subsequent

Recoveries and Net Liquidation Proceeds allocable to principal actually

collected by the Servicer during the related Prepayment Period with respect to

the Mortgage Loans, (iv) the portion of the Purchase Price allocable to

principal of all repurchased Mortgage Loans with respect to such Prepayment

Period, (v) any Substitution Adjustment Amounts received during the related

Prepayment Period with respect to Mortgage Loans 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.

 

 

 

                                      -37-

<PAGE>

 

                  "Private Certificates": Any of the Class B, Class CE, Class P

and Class R Certificates.

 

                  "Private Placement Memorandum": That certain Private Placement

Memorandum dated April 28, 2005 relating to the private offering of the Class B

Certificates.

 

                  "Prospectus Supplement": That certain Prospectus Supplement

dated April 26, 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 (x) a Mortgage Loan, accrued interest on such Principal

Balance at the applicable Mortgage Interest Rate in effect from time to time

from the Due Date as to which interest was last covered by a payment by the

Mortgagor or an Advance by the Servicer, which payment or Advance had as of the

date of purchase been distributed pursuant to Section 4.01, through the end of

the calendar month in which the purchase is to be effected, and (y) an REO

Property, accrued interest at the applicable Mortgage Interest Rate on its fair

market value, determined in good faith by the Servicer, (iii) any unreimbursed

Servicing Advances and Advances and any unpaid Servicing Fees allocable to such

Mortgage Loan or REO Property, (iv) any amounts previously withdrawn from the

Collection Account in respect of such Mortgage Loan or REO Property pursuant to

Section 3.13, (v) 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

Servicer or the Trustee in respect of the breach or defect giving rise to the

purchase obligation, and (vi) any costs and damages incurred by the Trust or the

Trustee in connection with any violation by such Mortgage Loan of any predatory

or abusive lending law.

 

                   "Rating Agency or Rating Agencies": Fitch, Moody's 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 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 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 M-10 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.

 

 

 

                                      -38-

<PAGE>

 

                   "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 Class A Certificates, Class

M Certificates, Class B Certificates, Class CE Certificates and the Class P

Certificates.

 

                  "Reimbursement Amount": With respect to any Mortgage Loan, any

costs or damages incurred by the Trust in connection with a breach of (i) the

Originator's representations with respect to predatory and abusive lending laws

set forth in Sections 3.02(i), 3.02(rr) and 3.02(eee) of the Originator Mortgage

Loan Purchase Agreement and (ii) the Seller's representations set forth in

Sections 3.01(i), 3.01(ii) and 3.01(iii) of the Mortgage Loan Purchase

Agreement.

 

                  "Related Documents": With respect to any Mortgage Loan, the

related Mortgage Notes, Mortgages 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 or local 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 or local 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 LT1A1,

REMIC 1 Regular Interest LT1A2A, REMIC 1 Regular Interest LT1A2B, REMIC 1

Regular Interest LT1A2C, 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 LT1M10, REMIC 1 Regular Interest LT1B1, REMIC 1 Regular

Interest LT1B2, REMIC 1 Regular Interest LT1B3 and REMIC 1 Regular Interest

LT1ZZ.

 

                  "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 LT1A1, REMIC 1 Regular Interest

LT1A2A, REMIC 1 Regular Interest LT1A2B, REMIC 1 Regular Interest LT1A2C, 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 LT1M10,

REMIC 1 Regular Interest LT1B1, REMIC 1 Regular Interest LT1B2, REMIC 1 Regular

Interest LT1B3 and REMIC 1 Regular Interest LT1P, in each case as of such date

of determination.

 

 

 

                                      -39-

<PAGE>

 

                  "REMIC 1 Principal Loss Allocation Amount": With respect to

any Distribution Date, an amount equal to (a) 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 LT1A1, REMIC 1 Regular Interest LT1A2A, REMIC 1 Regular Interest

LT1A2B, REMIC 1 Regular Interest LT1A2C, 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 LT1M10, 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 LT1A1, REMIC 1 Regular Interest LT1A2A, REMIC 1 Regular

Interest LT1A2B, REMIC 1 Regular Interest LT1A2C, 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 LT1M10, 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 LT1A1": One of the separate

non-certificated beneficial ownership interests in REMIC 1 issued hereunder and

designated as a regular interest in REMIC 1 for purposes of the REMIC

Provisions. REMIC 1 Regular Interest LT1A1 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 LT1A2A": One of the separate

non-certificated beneficial ownership interests in REMIC 1 issued hereunder and

designated as a regular interest in REMIC 1 for purposes of the REMIC

Provisions. REMIC 1 Regular Interest LT1A2A 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 LT1A2B": One of the separate

non-certificated beneficial ownership interests in REMIC 1 issued hereunder and

designated as a regular interest in REMIC 1 for purposes of the REMIC

Provisions. REMIC 1 Regular Interest LT1A2B 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 LT1A2C": One of the separate

non-certificated beneficial ownership interests in REMIC 1 issued hereunder and

designated as a regular interest in REMIC 1 for purposes of the REMIC

Provisions. REMIC 1 Regular Interest LT12C 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 LT1AA": One of the separate

non-certificated beneficial ownership interests in REMIC 1 issued hereunder and

designated as a regular interest in REMIC 1 for purposes of the REMIC

Provisions. 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.

 

 

 

                                      -40-

<PAGE>

 

                   "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 for purposes of the REMIC

Provisions. 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 for purposes of the REMIC

Provisions. 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 for purposes of the REMIC

Provisions. 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 for purposes of the REMIC

Provisions. 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 for purposes of the REMIC

Provisions. 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 for purposes of the REMIC

Provisions. 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 for purposes of the REMIC

Provisions. 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 for purposes of the REMIC

Provisions. 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 for purposes of the REMIC

Provisions. 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.

 

 

 

                                       -41-

<PAGE>

 

                  "REMIC 1 Regular Interest LT1M10": One of the separate

non-certificated beneficial ownership interests in REMIC 1 issued hereunder and

designated as a regular interest in REMIC 1 for purposes of the REMIC

Provisions. REMIC 1 Regular Interest LT1M10 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 LT1B1": One of the separate

non-certificated beneficial ownership interests in REMIC 1 issued hereunder and

designated as a regular interest in REMIC 1 for purposes of the REMIC

Provisions. 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 for purposes of the REMIC

Provisions. 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 for purposes of the REMIC

Provisions. REMIC 1 Regular Interest LT1B3 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 for purposes of the REMIC

Provisions. 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 LT1GRP": One of the separate

non-certificated beneficial ownership interests in REMIC 1 issued hereunder and

designated as a regular interest in REMIC 1 for purposes of the REMIC

Provisions. 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 LT2SUB": One of the separate

non-certificated beneficial ownership interests in REMIC 1 issued hereunder and

designated as a regular interest in REMIC 1 for purposes of the REMIC

Provisions. 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.

 

 

 

                                      -42-

<PAGE>

 

                  "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 for purposes of the REMIC

Provisions. 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 LT1P": One of the separate

non-certificated beneficial ownership interests in REMIC 1 issued hereunder and

designated as a regular interest in REMIC 1 for purposes of the REMIC

Provisions. REMIC 1 Regular Interest LT1P 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 LTXX": One of the separate

non-certificated beneficial ownership interests in REMIC 1 issued hereunder and

designated as a regular interest in REMIC 1 for purposes of the REMIC

Provisions. REMIC 1 Regular Interest LTXX 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 for purposes of the REMIC

Provisions. 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 Interests": REMIC 1 Regular Interest LT1AA,

REMIC 1 Regular Interest LT1A1, REMIC 1 Regular Interest LT1A2A, REMIC 1 Regular

Interest LT1A2B, REMIC 1 Regular Interest LT1A2C, 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 LT1M10, 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 LTXX, REMIC 1 Regular Interest LT1P and REMIC 1 Regular Interest LT1ZZ.

 

                  "REMIC 1 Sub WAC Allocation Percentage": 50% of any amount

payable from or loss attributable to 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 and REMIC 1

Regular Interest LTXX.

 

                  "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 Balance 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.

 

                  "Remittance Report": A report prepared by the Servicer and

delivered to the Securities Administrator and the NIMS Insurer pursuant to

Section 4.07, containing the information attached hereto as Exhibit M.

 

 

 

                                      -43-

<PAGE>

 

                  "Rents from Real Property": With respect to any REO Property,

gross income of the character described in Section 856(d) of the Code.

 

                  "REO Disposition": The sale or other disposition of an REO

Property on behalf of the Trust.

 

                   "REO Imputed Interest": As to any REO Property, for any

Collection Period, an amount equivalent to interest (at the Net Mortgage

Interest Rate that would have been applicable to the related Mortgage Loan had

it been outstanding) for such Collection Period on the unpaid Principal Balance

of the Mortgage Loan as of the date of acquisition.

 

                  "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 (i) payable pursuant

to Section 3.13 in respect of the proper operation, management and maintenance

of such REO Property or (ii) payable or reimbursable to the Servicer pursuant to

Section 3.13 for unpaid Servicing Fees in respect of the related Mortgage Loan

and unreimbursed Servicing Advances and Advances in respect of such REO Property

or the related Mortgage Loan.

 

                  "REO Property": A Mortgaged Property acquired by the Servicer

on behalf of the Trust through foreclosure or deed-in-lieu of foreclosure, as

described in Section 3.13.

 

                  "Request for Release": A release signed by a Servicing

Officer, in the form of Exhibit E attached hereto.

 

                  "Reserve Account": Any of (i) the Class A-1 Reserve Account,

(ii) the Class A-2A, Class A-2B and Class A-2C Reserve Account or (iii) the

Class M and Class 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 condominium project, (iv) a manufactured

home, or (v) a one-family dwelling in a planned unit development or a townhouse,

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

Office of the Trustee or the Corporate Trust Office of the Securities

Administrator, as applicable (or any successor thereto), including any Vice

President, Assistant Vice President, Trust Officer, any Assistant Secretary, any

trust officer or any other officer of the Trustee or the 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.

 

                  "Retained Mortgage File": As defined in the Originator

Mortgage Loan Purchase 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.

 

                  "Seller": Bank of America, National Association, or its

successor in interest, in its capacity as seller under the Mortgage Loan

Purchase Agreement.

 

                  "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.

 

 

 

                                       -44-

<PAGE>

 

                  "Senior Certificates": The Class A-1, Class A-2A, Class A-2B

and Class A-2C 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 Class M and Class B Certificates and (ii) the

Overcollateralization Amount, in each case before taking into account payments

of principal on the Mortgage Loans and 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 on or after the Stepdown Date and as long as a Trigger Event is not in

effect, the sum of the Group 1 Senior Principal Distribution Amount and the

Group 2 Senior Principal Distribution Amount.

 

                  "Senior Specified Enhancement Percentage": On any date of

determination thereof, 35.00%.

 

                  "Servicer": Wells Fargo Bank, N.A., a national banking

association, or any successor servicer appointed as herein provided, in its

capacity as Servicer hereunder.

 

                  "Servicer Event of Termination": One or more of the events

described in Section 7.01.

 

                  "Servicer Modification": A modification to the terms of a

Mortgage Loan, in accordance with the terms of Section 3.01, as to which the

Mortgagor is in default or as to which, in the judgment of the Servicer, default

is reasonably foreseeable.

 

                  "Servicer Prepayment Charge Payment Amount": The amount

payable by the Servicer in respect of any waived Prepayment Charges pursuant to

Section 3.01, 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, which amounts shall not

be a part of any REMIC formed hereunder.

 

                  "Servicer Remittance Date": With respect to any Distribution

Date, the 18th day of the calendar month in which such Distribution Date occurs

or, if such 18th day is not a Business Day, the Business Day immediately

following such 18th day.

 

                  "Servicing Advances": All customary, reasonable and necessary

"out of pocket" costs and expenses incurred by the Servicer (including

reasonable attorneys' fees and disbursements) in the performance of its

servicing obligations, including, but not limited to, the cost of (i) the

preservation, restoration, inspection and protection of the Mortgaged Property,

(ii) any enforcement or judicial proceedings, including foreclosures, (iii) the

management and liquidation of the REO Property and (iv) compliance with the

obligations under Section 3.08.

 

                  "Servicing Fee": With respect to each Mortgage Loan (including

each REO Property) and for any calendar month, an amount equal to one month's

interest (or in the event of any payment of interest which accompanies a

Principal Prepayment in full made by the Mortgagor during such calendar month,

interest for the number of days covered by such payment of interest) at the

Servicing Fee Rate on the same principal amount on which interest on such

Mortgage Loan accrues for such calendar month. The Servicing Fee shall be

payable monthly and shall be prorated on a per diem basis for any portion of a

month during which such Mortgage Loan is serviced hereunder.

 

                  "Servicing Fee Rate": With respect to each Mortgage Loan,

0.50% per annum.

 

                  "Servicing Officer": Any representative or officer of the

Servicer involved in, or responsible for, the administration and servicing of

Mortgage Loans, whose name and specimen signature appear on a list of servicing

officers furnished by the Servicer to the Trustee and the Depositor on the

Closing Date, as such list may from time to time be amended.

 

                  "Servicing Standard": The standards set forth in Section 3.01.

 

 

 

                                       -45-

<PAGE>

 

                  "Similar Law": As defined in Section 5.02(d) hereof.

 

                  "Startup Day": As defined in Section 9.01(b) hereof.

 

                  "Stayed Funds": Any payment required to be made under the

terms of the Certificates and this Agreement but which is not remitted by the

Servicer because the Servicer is the subject of a proceeding under the

Bankruptcy Code and the making of such remittance is prohibited by Section 362

of the Bankruptcy Code.

 

                   "Stepdown Date": The 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 May 2008 and (y) the first 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

M-10, 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": As defined in Section 2.03(c)

hereof.

 

                  "Targeted Overcollateralization Amount": As of any

Distribution Date, (x) prior to the Stepdown Date, 0.50% of the Pool Balance as

of the Cut-off Date and (y) on and after the Stepdown Date, (i) if a Trigger

Event has not occurred, the greater of (A) 1.00% of the Pool Balance as of the

last day of the related Collection Period and (B) 0.50% of the Pool Balance as

of the Cut-off Date 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.

 

             &nbs