POOLING AND SERVICING AGREEMENT

Pooling and Servicing Agreement

You are currently viewing:

This Pooling and Servicing Agreement involves

DSLA Mortgage Loan Trust | GREENWICH CAPITAL ACCEPTANCE, INC., | GREENWICH CAPITAL FINANCIAL PRODUCTS, INC.,

. 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: 10/17/2005

POOLING AND SERVICING AGREEMENT, Parties: dsla mortgage loan trust , greenwich capital acceptance inc. , greenwich capital financial products inc.

EXECUTION COPY

GREENWICH CAPITAL ACCEPTANCE, INC.,
Depositor

GREENWICH CAPITAL FINANCIAL PRODUCTS, INC.,
Seller

WELLS FARGO BANK, N.A.,
Master Servicer and Securities Administrator

and

DEUTSCHE BANK NATIONAL TRUST COMPANY,
Trustee and Custodian

POOLING AND SERVICING AGREEMENT

Dated as of June 1, 2005

__________________________________

DSLA Mortgage Loan Trust 2005-AR4

DSLA Mortgage Pass-Through Certificates, Series 2005-AR4

Table of Contents

Page

ARTICLE I DEFINITIONS; DECLARATION OF TRUST

SECTION 1.01. Defined Terms.

SECTION 1.02. Accounting.

ARTICLE II CONVEYANCE OF MORTGAGE LOANS; ORIGINAL ISSUANCE OF

CERTIFICATES

SECTION 2.01. Conveyance of Mortgage Loans.

SECTION 2.02. Acceptance by Trustee.

SECTION 2.03. Repurchase or Substitution of Mortgage Loans by the Originator

and the Seller.

SECTION 2.04. Representations and Warranties of the Seller with Respect to the

Mortgage Loans.

SECTION 2.05. [Reserved].

SECTION 2.06. Representations and Warranties of the Depositor.

SECTION 2.07. Issuance of Certificates.

SECTION 2.08. Representations and Warranties of the Seller.

SECTION 2.09. Covenants of the Seller.

ARTICLE III ADMINISTRATION OF THE MORTGAGE LOANS

SECTION 3.01. Master Servicer to Service and Administer the Mortgage Loans.

SECTION 3.02. REMIC-Related Covenants.

SECTION 3.03. Release of Mortgage Files.

SECTION 3.04. REO Property.

SECTION 3.05. Annual Officer’s Certificate as to Compliance.

SECTION 3.06. Annual Independent Accountant’s Servicing Report.

SECTION 3.07. Reports Filed with Securities and Exchange Commission.

SECTION 3.08. [Reserved]

SECTION 3.09. Monitoring of the Servicer.

SECTION 3.10. Fidelity Bond.

SECTION 3.11. Power to Act; Procedures.

SECTION 3.12. Due-on-Sale Clauses; Assumption Agreements.

SECTION 3.13. Documents, Records and Funds in Possession of Master Servicer to

be Held for Trust.

SECTION 3.14. Presentment of Claims and Collection of Proceeds.

SECTION 3.15. Maintenance of the Primary Insurance Policies.

SECTION 3.16. Trustee to Retain Possession of Certain Insurance Policies and

Documents.

SECTION 3.17. Realization Upon Defaulted Mortgage Loans.

SECTION 3.18. Additional Compensation to the Master Servicer.

SECTION 3.19. Liabilities of the Master Servicer.

SECTION 3.20. Merger or Consolidation of the Master Servicer.

SECTION 3.21. Indemnification of the Trustee, the Master Servicer and the

Securities Administrator.

SECTION 3.22. Limitations on Liability of the Master Servicer and Others.

SECTION 3.23. Master Servicer Not to Resign.

SECTION 3.24. Successor Master Servicer.

SECTION 3.25. Sale and Assignment of Master Servicing.

ARTICLE IV ACCOUNTS

SECTION 4.01. Servicing Accounts

SECTION 4.02. Distribution Account.

SECTION 4.03. Permitted Withdrawals and Transfers from the Distribution

Account.

SECTION 4.04. [Reserved].

SECTION 4.05. Yield Maintenance Account.

ARTICLE V FLOW OF FUNDS

SECTION 5.01. Distributions.

SECTION 5.02. Allocation of Net Deferred Interest.

SECTION 5.03. Allocation of Realized Losses.

SECTION 5.04. Statements.

SECTION 5.05. Remittance Reports; Advances.

101

SECTION 5.06. Compensating Interest Payments.

102

SECTION 5.07. Basis Risk Reserve Fund.

102

SECTION 5.08. Recoveries.

103

ARTICLE VI THE CERTIFICATES

104

SECTION 6.01. The Certificates.

104

SECTION 6.02. Registration of Transfer and Exchange of Certificates.

105

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

112

SECTION 6.04. Persons Deemed Owners.

112

SECTION 6.05. Appointment of Paying Agent.

113

ARTICLE VII DEFAULT

113

SECTION 7.01. Event of Default.

113

SECTION 7.02. Trustee to Act.

115

SECTION 7.03. Waiver of Event of Default.

116

SECTION 7.04. Notification to Certificateholders.

116

ARTICLE VIII THE TRUSTEE AND THE SECURITIES ADMINISTRATOR

117

SECTION 8.01. Duties of the Trustee and the Securities Administrator.

117

SECTION 8.02. Certain Matters Affecting the Trustee and the Securities

Administrator.

119

SECTION 8.03. Trustee and Securities Administrator Not Liable for Certificates or

Mortgage Loans.

120

SECTION 8.04. Trustee, Custodian, Master Servicer and Securities Administrator

May Own Certificates.

121

SECTION 8.05. Trustee’s and Securities Administrator’s Fees and Expenses.

121

SECTION 8.06. Eligibility Requirements for Trustee and Securities Administrator.

122

SECTION 8.07. Resignation or Removal of Trustee and Securities Administrator.

122

SECTION 8.08. Successor Trustee and Successor Securities Administrator.

123

SECTION 8.09. Merger or Consolidation of Trustee or Securities Administrator.

124

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

124

SECTION 8.11. Limitation of Liability.

125

SECTION 8.12. Trustee May Enforce Claims Without Possession of Certificates.

125

SECTION 8.13. Suits for Enforcement.

126

SECTION 8.14. Waiver of Bond Requirement.

126

SECTION 8.15. Waiver of Inventory, Accounting and Appraisal Requirement.

126

SECTION 8.16. Appointment of Custodians.

126

ARTICLE IX REMIC ADMINISTRATION

127

SECTION 9.01. REMIC Administration.

127

SECTION 9.02. Prohibited Transactions and Activities.

129

ARTICLE X TERMINATION

129

SECTION 10.01. Termination.

129

SECTION 10.02. Additional Termination Requirements.

132

ARTICLE XI [RESERVED]

132

ARTICLE XII MISCELLANEOUS PROVISIONS

132

SECTION 12.01. Amendment.

132

SECTION 12.02. Recordation of Agreement; Counterparts.

134

SECTION 12.03. Limitation on Rights of Certificateholders.

134

SECTION 12.04. Governing Law; Jurisdiction.

135

SECTION 12.05. Notices.

135

SECTION 12.06. Severability of Provisions.

136

SECTION 12.07. Article and Section References.

136

SECTION 12.08. Notice to the Rating Agency.

136

SECTION 12.09. Further Assurances.

137

SECTION 12.10. Benefits of Agreement.

137

SECTION 12.11. Acts of Certificateholders.

137

SECTION 12.12. Successors and Assigns.

138

SECTION 12.13. Reconstitution Agreement.

138

SECTION 12.14. Provision of Information.

138

EXHIBITS AND SCHEDULES :

Exhibit A-1

Form of Class A Certificate

A-1-1

Exhibit A-2

Form of Class X Certificate

A-2-1

Exhibit A-3

Form of Class PO Certificate

A-3-1

Exhibit B

Form of Class Residual Certificate

B-1

Exhibit C

Form of Subordinate Certificate

C-1

Exhibit D

[Reserved]

D-1

Exhibit E

Form of Reverse of the Certificates

E-1

Exhibit F

Request for Release

F-1

Exhibit G-1

Form of Receipt of Mortgage Note

G-1-1

Exhibit G-2

Form of Interim Certification of Trustee

G-2-1

Exhibit G-3

Form of Final Certification of Trustee

G-3-1

Exhibit H

Form of Lost Note Affidavit

H-1

Exhibit I-1

Form of ERISA Representation [Residual Certificates]

I-1-1

Exhibit I-2

Form of ERISA Representation [Class B-5][Class B-6][Class B-7]

I-2-1

Exhibit J-1

Form of Investment Letter [Non-Rule 144A]

J-1-1

Exhibit J-2

Form of Rule 144A Investment Letter

J-2-1

Exhibit K

Form of Transferor Certificate

K-1

Exhibit L

Transfer Affidavit for Residual Certificates Pursuant to

Section 6.02

L-1

Exhibit M

Servicing Agreement

M-1

Exhibit N-1

Form of Transfer Certificate (Restricted Global Security to

Regulation S Security)

N-1-1

Exhibit N-2

Form of Transfer Certificate (Regulation S Security to

Restricted Global Security)

N-2-1

Schedule I

Mortgage Loan Schedule

Schedule II

Yield Maintenance Payments

Schedule III

Representations and Warranties – Mortgage Loans

This Pooling and Servicing Agreement is dated as of June 1, 2005 (the “ Agreement ”), among GREENWICH CAPITAL ACCEPTANCE, INC., a Delaware corporation, as depositor (the “ Depositor ”), GREENWICH CAPITAL FINANCIAL PRODUCTS, INC., a Delaware corporation, as seller (the “ Seller ”), WELLS FARGO BANK, N.A., a national banking association, as master servicer (in such capacity, the “Master Servicer”) and as securities administrator (in such capacity, the “Securities Administrator”) and DEUTSCHE BANK NATIONAL TRUST COMPANY, a national banking association, as trustee (the “ Trustee ”).

PRELIMINARY STATEMENT:

Through this Agreement, the Depositor intends to cause the issuance and sale of the DSLA Mortgage Loan Trust 2005-AR4 DSLA Mortgage Pass-Through Certificates, Series 2005-AR4 (the “ Certificates ”) representing in the aggregate the entire beneficial ownership of the Trust, the primary assets of which are the Mortgage Loans (as defined below).

The Depositor intends to sell 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 eighteen classes of certificates, designated as (i) the Class 1-A Certificates, (ii) the Class 2-A1A Certificates, (iii) the Class 2-A1B Certificates, (iv) the Class 2-A1C Certificates, (v) the Class 2-A1D Certificates, (vi) the Class 2-A2 Certificates, (vii) the Class X-1 Certificates, (viii) the Class X-2, (ix) the Class PO Certificates (x) the Class A-R Certificate, (xi) the Class B-1 Certificates, (xii) the Class B-2 Certificates, (xiii) the Class B-3 Certificates, (xiv) the Class B-4 Certificates, (xv) the Class B-5 Certificates, (xvi) the Class B-6 Certificates, (xvii) the Class B-7 Certificates and (xviii) the Class A-R-II Certificate. As provided herein, the Trustee shall elect that the Trust Fund (exclusive of the assets held in the Basis Risk Reserve Fund, the Yield Maintenance Account, and the Yield Maintenance Agreements) be treated for federal income tax purposes as comprising three real estate mortgage investment conduits (each, a “REMIC” or, in the alternative, the “Lower-Tier REMIC,” the “Middle-Tier REMIC,” and the “Upper-Tier REMIC”). Each Certificate, other than the Class A-R and Class A-R-II Certificates, shall represent ownership of a regular interest in the Upper-Tier REMIC, as described herein. In addition, the Class 1-A, Class 2-A1A, Class 2-A1B, Class 2-A1C, Class 2-A1D, Class 2-A2, Class B-1, Class B-2, Class B-3, Class B-4, Class B-5, Class B-6, and Class B-7 Certificates represent the right to receive payments in respect of Basis Risk Shortfalls. The Class X-2 Certificates, in addition to representing beneficial ownership of REMIC regular interests, also represent beneficial ownership of the Basis Risk Reserve Fund and the Yield Maintenance Account. The Class A-R Certificate represents the ownership of the sole residual interest in each of the Middle-Tier REMIC and the Upper-Tier REMIC. The Class A-R-II Certificate represents ownership of the sole class of residual interest in the Lower-Tier REMIC.

The Lower-Tier REMIC shall hold as assets all property of the Trust Fund other than the assets held in the Basis Risk Reserve Fund, the Yield Maintenance Account, the Yield Maintenance Agreements, and the interests in any REMIC formed hereby. The Middle-Tier REMIC shall hold as assets the uncertificated Lower-Tier Interests in the Lower-Tier REMIC, other than the Class LT-R Interest, and each such Lower-Tier Interest is hereby designated as a regular interest in the Lower-Tier REMIC. The Upper-Tier REMIC shall hold as assets the uncertificated Middle-Tier Interests in the Middle-Tier REMIC, other than the Class MT-R Interest, and each such Middle-Tier Interest is hereby designated as a regular interest in the Middle-Tier REMIC.

Lower-Tier REMIC Interests

The following table specifies the designation, interest rate, and initial principal balance for each Lower-Tier Interest:

Designation	Interest Rate	Initial Principal Balance
LT-A1	(1)	$ 44,763,486.43
LT-X1-1	(1)	$ 15,353,902.62
LT-X1-2	(1)	$ 13,789,873.16
LT-X1-3	(1)	$ 13,327,104.09
LT-X1-4	(1)	$ 12,879,938.56
LT-X1-5	(1)	$ 12,447,848.10
LT-X1-6	(1)	$ 12,030,322.21
LT-X1-7	(1)	$ 11,626,867.75
LT-X1-8	(1)	$ 11,237,008.37
LT-X1-9	(1)	$ 10,860,283.86
LT-X1-10	(1)	$ 10,496,249.74
LT-X1-11	(1)	$ 10,144,476.52
LT-X1-12	(1)	$ 9,805,650.79
LT-X1-13	(1)	$ 9,537,125.00
LT-X1-14	(1)	$ 9,215,687.00
LT-X1-15	(1)	$ 8,905,131.55
LT-X1-16	(1)	$ 8,605,088.67
LT-X1-17	(1)	$ 8,315,200.99
LT-X1-18	(1)	$ 8,035,123.33
LT-X1-19	(1)	$ 7,764,522.31
LT-X1-20	(1)	$ 7,503,075.92
LT-X1-21	(1)	$ 7,250,473.13
LT-X1-22	(1)	$ 6,257,290.57
LT-X1-23	(1)	$ 6,034,153.13
LT-X1-24	(1)	$ 5,819,456.69
LT-X1-25	(1)	$ 5,648,739.18
LT-X1-26	(1)	$ 5,445,428.85
LT-X1-27	(1)	$ 5,249,236.10
LT-X1-28	(1)	$ 5,059,914.44
LT-X1-29	(1)	$ 4,877,225.97
LT-X1-30	(1)	$ 4,700,940.90
LT-X1-31	(1)	$ 4,530,837.43
LT-X1-32	(1)	$ 4,366,701.39
LT-X1-33	(1)	$ 4,208,326.01
LT-X1-34	(1)	$ 4,055,511.65
LT-X1-35	(1)	$ 3,908,065.54
LT-X1-36	(1)	$ 3,766,266.14
LT-X1-37	(1)	$ 3,066,737.24
LT-X1-38	(1)	$ 2,962,411.38
LT-X1-39	(1)	$ 2,861,648.34
LT-X1-40	(1)	$ 2,764,326.03
LT-X1-41	(1)	$ 2,732,975.08
LT-X1-42	(1)	$ 76,139,854.27
LT-A2	(2)	$ 57,124,960.02
LT-X2-1	(2)	$ 19,696,481.72
LT-X2-2	(2)	$ 17,615,704.60
LT-X2-3	(2)	$ 17,023,980.49
LT-X2-4	(2)	$ 16,452,222.45
LT-X2-5	(2)	$ 15,899,753.88
LT-X2-6	(2)	$ 15,365,921.25
LT-X2-7	(2)	$ 14,850,093.24
LT-X2-8	(2)	$ 14,351,659.99
LT-X2-9	(2)	$ 13,870,032.40
LT-X2-10	(2)	$ 13,404,641.40
LT-X2-11	(2)	$ 12,954,937.26
LT-X2-12	(2)	$ 12,520,388.92
LT-X2-13	(2)	$ 12,175,600.43
LT-X2-14	(2)	$ 11,764,893.57
LT-X2-15	(2)	$ 11,368,100.20
LT-X2-16	(2)	$ 10,984,747.06
LT-X2-17	(2)	$ 10,614,377.06
LT-X2-18	(2)	$ 10,256,548.72
LT-X2-19	(2)	$ 9,910,835.64
LT-X2-20	(2)	$ 9,576,825.93
LT-X2-21	(2)	$ 9,254,121.80
LT-X2-22	(2)	$ 7,985,458.27
LT-X2-23	(2)	$ 7,700,419.10
LT-X2-24	(2)	$ 7,425,295.34
LT-X2-25	(2)	$ 7,206,319.64
LT-X2-26	(2)	$ 6,946,746.71
LT-X2-27	(2)	$ 6,696,266.03
LT-X2-28	(2)	$ 6,454,562.64
LT-X2-29	(2)	$ 6,221,332.49
LT-X2-30	(2)	$ 5,996,281.94
LT-X2-31	(2)	$ 5,779,127.58
LT-X2-32	(2)	$ 5,569,595.71
LT-X2-33	(2)	$ 5,367,422.12
LT-X2-34	(2)	$ 5,172,351.67
LT-X2-35	(2)	$ 4,984,138.09
LT-X2-36	(2)	$ 4,802,543.55
LT-X2-37	(2)	$ 3,908,992.53
LT-X2-38	(2)	$ 3,775,938.60
LT-X2-39	(2)	$ 3,647,430.45
LT-X2-40	(2)	$ 3,523,312.24
LT-X2-41	(2)	$ 3,403,433.50
LT-X2-42	(2)	$ 97,045,163.79
LT-R	(3)	(3)

(1)

The interest rate with respect to any Distribution Date (and the related Accrual Period) for each of these Lower-Tier Interests is a per annum rate equal to the Net WAC for Loan Group 1.

(2)

The interest rate with respect to any Distribution Date (and the related Accrual Period) for each of these Lower-Tier Interests is a per annum rate equal to the Net WAC for Loan Group 2.

(3)

The Class LT-R Interest is the sole class of residual interest in the Lower-Tier REMIC. It does not have a principal balance or an interest rate.

On each Distribution Date, Available Funds for Loan Group 1 shall be allocated in the following order of priority:

(i)

to the LT-R, LT-A1 and the LT-X1-1 through LT-X1-42 Interests as principal distributions until the aggregate balance of such Lower-Tier Interests equals the Loan Group Balance for Loan Group 1 immediately prior to such Distribution Date; amounts distributable pursuant to this priority shall be distributed first to the LT-A1 Interest until its principal balance is reduced to zero, and then to each of the LT-X1-1 through LT-X1-42 Interests in ascending order of their numerical designation until the principal balance of each such Lower-Tier Interest is reduced to zero.

(ii)

to the LT-R, LT-A1 and the LT-X1-1 through LT-X1-42 Interests, interest at the interest rates described above, provided, however, to the extent there is any Net Deferred Interest on the Mortgage Loans in Loan Group 1, interest accrued on the LT-A1 and LT-X1-1 through LT-X1-42 Interests shall be deferred and such deferrals shall occur in the same order and priority in which the principal is distributed among such Lower-Tier Interests under priority (i) above.

On each Distribution Date, Available Funds for Loan Group 2 shall be allocated in the following order of priority:

(i)

to the LT-A2 and the LT-X2-1 through LT-X2-42 Interests as principal distributions until the aggregate balance of such Lower-Tier Interests equals the Loan Group Balance for Loan Group 2 immediately prior to such Distribution Date; amounts distributable pursuant to this priority shall be distributed first to the LT-A2 Interest until its principal balance is reduced to zero, and then to each of the LT-X2-1 through LT-X2-42 Interests in ascending order of their numerical designation until the principal balance of each such Lower-Tier Interest is reduced to zero.

(ii)

to the LT-A2 and the LT-X2-1 through LT-X2-42 Interests, interest at the interest rates described above, provided, however, to the extent there is any Net Deferred Interest on the Mortgage Loans in Loan Group 2, interest accrued on the LT-A2 and LT-X2-1 through LT-X2-42 Interests shall be deferred and such deferrals shall occur in the same order and priority in which the principal is distributed among such Lower-Tier Interests under priority (i) above.

Realized Losses shall be allocated among the Lower-Tier Interests in the same order and priority in which principal is distributable on the Lower-Tier Interests.

On each Distribution Date, the Securities Administrator shall be deemed to have distributed the Prepayment Penalties collected during the preceding Prepayment Period with respect to Pool 1 and Pool 2, in the case of Principal Prepayments in full, or during the related Collection Period, in the case of Principal Prepayments in part, to the Class LT-X1-42 and Class LT-X2-42 Lower Tier Interests, respectively.

Middle-Tier REMIC Interests

The following table specifies the designation, interest rate, initial principal balance, and Corresponding Class of Certificates for each Middle-Tier Interest:

Designation	Interest Rate	Initial Principal Balance	Corresponding Class of Certificates
MT1-A	(1)	$ 191,793,550.00	Class 1-A, Class A-R
MT2-A1A	(1)	$ 134,070,500.00	Class 2-A1A
MT2-A1B	(1)	$ 33,517,500.00	Class 2-A1B
MT2-A1C	(1)	$ 22,345,000.00	Class 2-A1C
MT2-A1D	(1)	$ 33,518,500.00	Class 2-A1D
MT2-A2	(1)	$ 21,310,500.00	Class 2-A2
MTB-1	(2)	$ 32,662,500.00	Class B-1
MTB-2	(2)	$ 6,581,000.00	Class B-2
MTB-3	(2)	$ 3,412,000.00	Class B-3
MTB-4	(2)	$ 974,500.00	Class B-4
MTB-5	(2)	$ 2,437,000.00	Class B-5
MTB-6	(2)	$ 2,924,500.00	Class B-6
MTB-7	(2)	$ 1,952,623.23	Class B-7
MTQ	(3)	$ 467,999,784.30	N/A
MTZ	(3)	$ 9,749,994.46	N/A
MTY	(3)	$ 9,749,994.46	N/A
MTX1-IO-1	(4)	(4)	Class X-1
MTX1-IO-2	(5)	(5)	Class X-1
MT-R	(6)	(6)	Class A-R

__________________________

(1)

The interest rate with respect to any Distribution Date (and the related Accrual Period) for each of these Middle-Tier Interests is a per annum rate equal to the weighted average of the interest rates on the Lower-Tier Interests having an “X” in their designation, weighted on the basis of their principal balances as of the first day of the related Accrual Period, provided, however , that for any Distribution Date on which the MTX1-IO-1 or MTX1-IO-2 Interests are entitled to a portion of the interest accruals on a Lower-Tier Interest having an “X” in its designation, as described in footnotes four and five, below, such weighted average shall be computed by first reducing the interest rate on such Lower-Tier Interest by 1.25%.

(2)

(3)

The interest rate with respect to any Distribution Date (and the related Accrual Period) for each of these Middle-Tier Interests is a per annum rate equal to the weighted average of the interest rates on all of the Lower-Tier Interests, other than the LT-R Interests, weighted on the basis of their principal balances as of the first day of the related Accrual Period, provided, however , that for any Distribution Date on which the MTX1-IO-1 or MTX1-IO-2 Interests are entitled to a portion of the interest accruals on a Lower-Tier Interest having an “X” in its designation, as described in footnotes four and five, below, such weighted average shall be computed by first reducing the interest rate on such Lower-Tier Interest by 1.25%.

(4)

The MTX1-IO-1 Interest is an interest only interest that does not have a principal balance. For only those Distribution Dates listed in the first column in the table below, the MTX1-IO-1 shall be entitled to interest accrued on the Lower-Tier Interest listed in second column in the table below at a per annum rate equal to 1.25%.

Distribution Dates	Lower-Tier REMIC Designation
1	LT-X1-1
1-2	LT-X1-2
1-3	LT-X1-3
1-4	LT-X1-4
1-5	LT-X1-5
1-6	LT-X1-6
1-7	LT-X1-7
1-8	LT-X1-8
1-9	LT-X1-9
1-10	LT-X1-10
1-11	LT-X1-11
1-12	LT-X1-12
1-13	LT-X1-13
1-14	LT-X1-14
1-15	LT-X1-15
1-16	LT-X1-16
1-17	LT-X1-17
1-18	LT-X1-18
1-19	LT-X1-19
1-20	LT-X1-20
1-21	LT-X1-21
1-22	LT-X1-22
1-23	LT-X1-23
1-24	LT-X1-24
1-25	LT-X1-25
1-26	LT-X1-26
1-27	LT-X1-27
1-28	LT-X1-28
1-29	LT-X1-29
1-30	LT-X1-30
1-31	LT-X1-31
1-32	LT-X1-32
1-33	LT-X1-33
1-34	LT-X1-34
1-35	LT-X1-35
1-36	LT-X1-36
1-37	LT-X1-37
1-38	LT-X1-38
1-39	LT-X1-39
1-40	LT-X1-40
1-41	LT-X1-41
1-42	LT-X1-42

(5)

The MTX1-IO-2 Interest is an interest only interest that does not have a principal balance. For only those Distribution Dates listed in the first column in the table below, the MTX1-IO-2 shall be entitled to interest accrued on the Lower-Tier Interest listed in second column in the table below at a per annum rate equal to 1.25%.

Distribution Dates	Lower-Tier REMIC Designation
1	LT-X2-1
1-2	LT-X2-2
1-3	LT-X2-3
1-4	LT-X2-4
1-5	LT-X2-5
1-6	LT-X2-6
1-7	LT-X2-7
1-8	LT-X2-8
1-9	LT-X2-9
1-10	LT-X2-10
1-11	LT-X2-11
1-12	LT-X2-12
1-13	LT-X2-13
1-14	LT-X2-14
1-15	LT-X2-15
1-16	LT-X2-16
1-17	LT-X2-17
1-18	LT-X2-18
1-19	LT-X2-19
1-20	LT-X2-20
1-21	LT-X2-21
1-22	LT-X2-22
1-23	LT-X2-23
1-24	LT-X2-24
1-25	LT-X2-25
1-26	LT-X2-26
1-27	LT-X2-27
1-28	LT-X2-28
1-29	LT-X2-29
1-30	LT-X2-30
1-31	LT-X2-31
1-32	LT-X2-32
1-33	LT-X2-33
1-34	LT-X2-34
1-35	LT-X2-35
1-36	LT-X2-36
1-37	LT-X2-37
1-38	LT-X2-38
1-39	LT-X2-39
1-40	LT-X2-40
1-41	LT-X2-41
1-42	LT-X2-42

(6)

The Class MT-R Interest is the sole class of residual interests in the Middle-Tier REMIC. It does not have an interest rate or a principal balance.

On each Distribution Date, all amounts distributable with respect to the Lower-Tier Interests shall be allocated among the Middle-Tier Interests interest, and Realized Losses shall be allocated among the Middle Tier Interests, in the following order of priority:

(i) First, to the MTZ and the MTY Interests in reduction of their principal balances as follows –

(a) To the MTZ Interest the amount, if any, required to reduce its principal balance to the MTZ Target Balance for such Distribution Date;

(b) To the MTY Interest the amount, if any, required to reduce its principal balance to the MTY Target Balance for such Distribution Date;

(c) To the MTZ and MTY Interest in proportion to their principal balances, after taking into account distributions pursuant to priorities (a) and (b) above, until the sum of their principal balances equals 2% of the Pool Balance immediately after such Distribution Date;

(ii) Second, concurrently to the MT1-A, MT2-A1A, MT2-AIB, MT2-A1C, MT2-A2, MTB-1, MTB-2, MTB-3, MTB-4, MTB-5, MYB-6, and MTB-7 Interests until the principal balance of each such Middle-Tier Interest equals 50% of the Class Certificate Balances of the Corresponding Class or Classes of Certificates for such Middle-Tier Interests immediately after such Distribution Date;

(iii) Third, to the MTQ Interest, until its principal balance equals the excess of (a) the Pool Balance immediately after such Distribution Date over (b) the aggregate of the principal balances of the other Lower-Tier Interests after taking into account the distributions made pursuant to priorities (i) and (ii) above on such Distribution Date;

(iv) Fourth, remaining amounts shall be applied to interest distributions on the Middle-Tier Interests at the interest rates described above, provided, however, that any Net Deferred Interest on the Mortgage Loans will be allocated among and increase the principal balances of the Middle-Tier Interests in the same order of priority in which principal is distributed among the Middle-Tier Interests pursuant to priorities (i)(c), (ii), and (iii) above.

The Certificates

The following table sets forth (or describes) the Class designation, Pass-Through Rate, and Original Class Certificate Principal Balance (or Original Class Certificate Notional Amount) for each Class of Certificates comprising interests in the Trust Fund created hereunder. Each Class of Certificates, other than the Class A-R and Class A-R-II Certificates, is hereby designated as representing ownership of regular interests in the Upper-Tier REMIC.

Class	Original Class Certificate Principal Balance or Class Certificate Notional Amount	Pass-Through Rate
Class 1-A	$383,587,000	(1)
Class 2-A1A	$268,141,000	(1)
Class 2-A1B	$67,035,000	(1)
Class 2-A1C	$44,690,000	(1)
Class 2-A1D	$67,037,000	(1)
Class 2-A2	$42,621,000	(1)
Class X-1	$873,111,000(2)	(1)(2)
Class X-2	$975,000,011.45 (3)	(1)(3)
Class PO	$100.00(4)	(5)
Class A-R(7)	$100.00	(1)
Class B-1	$65,325,000	(6)
Class B-2	$13,162,000	(6)
Class B-3	$6,824,000	(6)
Class B-4	$1,949,000	(6)
Class B-5	$4,874,000	(6)
Class B-6	$5,849,000	(6)
Class B-7	$3,905,811.45	(6)
Class A-R-II(9)	(8)	(8)

____________

(1)

Calculated pursuant to the definition of “Pass-Through Rate.”

(2)

The Class X-1 Certificates will be deemed for purposes of the distribution of interest to consist of two Components: the X-1 IO-1 Component and the X-1 IO-2 Component. The Components are not severable. The Class X-1 Certificates are not entitled to distributions of principal. For purposes of the REMIC Provisions, the Class X-1 Certificates shall be entitled on each Distribution Date to 100% of the amounts distributable on the MTX1-IO-1 and MTX1-IO-2 Interests.

(3)

For purposes of the REMIC provisions, the Class X-2 Certificates shall accrue interest on a notional balance equal to the sum of the principal balances of the Middle-Tier Interests (other than the MT-R, MTX1-IO-1, and MTX1-IO-2 Interests). For purposes of the REMIC Provisions, interest shall accrue on the Class X-2 Certificate at a rate equal to the excess, if any, of (i) the product of (a) the weighted average of the interest rates on the MTZ and MTY Interests immediately after such Distribution Date, computed for this purpose by subjecting the interest rate on the MTY Interest to a cap of 0.00%, multiplied by (b) two, over (ii) the Adjusted Middle-Tier WAC. The Class X-2 Certificates are interest-only certificates and will not be entitled to distributions of principal.

(4)

The Class PO Certificates will be deemed for purposes of the distribution of principal to consist of two components: the PO-1 Component and the PO-2 Component. The Components are not severable. For purposes of the REMIC Provisions, the Class PO Certificates shall accrue interest on a notional balance equal to the sum of the principal balances of the Middle-Tier Interests (other than the MT-R, MTX1-IO-1, and MTX1-IO-2 Interests). For purposes of the REMIC Provisions, interest shall accrue on the Class PO Certificates at a rate equal to the excess of (i) the weighted average of the interest rates for the related Accrual Period on the Middle-Tier Interests (other than the MT-R, MTX1-IO-1, and the MTXI-IO-2 Interests) over (ii) the Adjusted Middle-Tier Pay Rate. Any interest accrued on the Class PO Certificates will not be paid currently but shall increase the Component Principal Balances of the Class PO-1 and Class PO-2 Components in proportion to the amount of interest deferred on the related Loan Group.

(5)

The Class PO Certificate is a principal-only certificates and will not be entitled to distributions of interest.

(6)

Calculated pursuant to the definition of “Pass-Through Rate”, but adjusted, for purposes of the REMIC Provisions, to reflect the allocation, if any, of Subordinate Class Expense Share.

(7)

For purposes of the REMIC Provisions, the Class A-R Certificate represents the sole class of residual interest in the Upper-Tier REMIC as well as ownership of the MT-R Interests.

(8)

For purposes of the REMIC Provisions, the Class A-R-II Certificate represents ownership of the Class LT-R Interest, which is the sole class of residual interest in the Lower-Tier REMIC, and which does not have a principal balance or an interest rate.

ARTICLE I

DEFINITIONS; DECLARATION OF TRUST

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. All calculations of interest described herein shall be made, in the case of the Class X-1, Class X-2, and Class A-R Certificates, and each of the Lower-Tier and Middle-Tier Interests, on the basis of an assumed 360-day year of twelve 30-day months, and in the case of the LIBOR Certificates, on the basis of an assumed 360-day year and the actual number of days elapse in the Accrual Period.

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

“ Acceptable Successor Servicer ”: A FHLMC- or FNMA-approved servicer that is (i) reasonably acceptable to the Master Servicer and (ii) acceptable to each Rating Agency, as evidenced by a letter from each such Rating Agency delivered to the Master Servicer and the Trustee that such entity’s acting as a successor servicer will not result in a qualification, withdrawal or downgrade of the then-current rating of any of the Certificates.

“ Accepted Master Servicing Practices ”: With respect to any Mortgage Loan, those customary mortgage servicing practices of prudent mortgage servicing institutions that master service mortgage loans of the same type and quality as such Mortgage Loan in the jurisdiction where the related Mortgaged Property is located, to the extent applicable to the Trustee or the Master Servicer (except in its capacity as successor to the Servicer).

“ Account ”: The Distribution Account or the Servicing Account, as the context requires.

“ Accrual Period ”: With respect to each Distribution Date and any Class of Certificates (other than the LIBOR Certificates) and any Lower-Tier Interest, the calendar month immediately preceding the month in which that Distribution Date occurs. With respect to each Distribution Date and the LIBOR Certificates, the period beginning on the immediately preceding Distribution Date (or the Closing Date, in the case of the first Distribution Date) and ending on the day immediately preceding the related Distribution Date.

“ Accrued Interest Amount ”: For any Distribution Date and for any Undercollateralized Group, an amount equal to one month’s interest on the applicable Principal Deficiency Amount at the Net WAC, plus any interest accrued on such Undercollateralized Group remaining unpaid from prior Distribution Dates.

“Adjusted Cap Rate” : Any of the Senior Adjusted Cap Rate, the Class X-2 Adjusted Cap Rate or Subordinate Adjusted Cap Rate, as applicable.

“Adjusted Middle-Tier Pay Rate” : For any Distribution Date (and the related Accrual Period), the product of (i) 2 multiplied by (ii) the weighted average of the interest rates on the MT1-A, MT2-A-1A, MT2-A-1B, MT2-A-1C, MT2-A-2, MTB-1, MTB-2, MTB-3, MTB-4, MTB-5, MTB-6, MTB-7, MTQ, MTZ, and MTY Interests, weighted on the basis of their principal balances as of the first day of the related Accrual Period. Such weighted average rate shall be computed for this purpose by first subjecting the interest rate on the MTQ, MTZ, and MTY Interests to a cap of 0.00%, and first subjecting the interest rate on each of the MT1-A, MT2-A-1A, MT2-A-1B, MT2-A-1C, MT2-A-2, MTB-1, MTB-2, MTB-3, MTB-4, MTB-5, MTB-6, and MTB-7, Interests to (i) a cap equal to the product of (a) the Pass-Through Rate for the Corresponding Class of Certificates multiplied by (b) the quotient of (I) the actual number of days in the Accrual Period for the Corresponding Class of Certificates divided by (II) 30, if the Corresponding Class of Certificates is a Class of LIBOR Certificates) and (ii) a floor equal to the Adjusted Net WAC.

“Adjusted Middle-Tier WAC”: For any Distribution Date (and the related Accrual Period), the product of (i) 2 multiplied by (ii) the weighted average of the interest rates on the MT1-A, MT2-A1A, MT2-A1B, MT2-A1C, MT2-A1D, MT2-A2, MTB-1, MTB-2, MTB-3, MTB-4, MTB-5, MTB-6, MTB-7, MTQ, MTZ, and MTY Interests, weighted on the basis of their principal balances as of the first day of the related Accrual Period. Such weighted average rate shall be computed for this purpose by first subjecting the interest rate on the MTQ, MTZ, and MTY Interests to a cap of 0.00%, and first subjecting the interest rate on each of the MT1-A, MT2-A1A, MT2-A1B, MT2-A1C, MT2-A1D, MT2-A-2, MTB-1, MTB-2, MTB-3, MTB-4, MTB-5, MTB-6, and MTB-7 Interests to a cap equal to the lesser of (i) the product of (a) Pass-Through Rate for the Corresponding Class of Certificates multiplied by (b) the quotient of (I) the actual number of days in the Accrual Period for the Corresponding Class of Certificates divided by (II) 30, and (ii) the Adjusted Net WAC.

“Adjusted Net WAC” : For any Distribution Date, the excess of (i) the Net WAC for such Distribution Date over (ii) the quotient of (a) the product of (I) the Net Deferred Interest for such Distribution Date multiplied by (II) 12, divided by (b) the Pool Balance for such Distribution Date.

“ Adjustment Date ”: With respect to each Mortgage Loan, each adjustment date on which the related Loan Rate changes pursuant to the related Mortgage Note. The first Adjustment Date following the Cut-Off Date as to each Mortgage Loan is set forth in the Mortgage Loan Schedule.

“ Advance ”: With respect to any Distribution Date and any Mortgage Loan or REO Property, any advance made by the Servicer under the Servicing Agreement or the Master Servicer pursuant to Section 5.05.

“ Adverse REMIC Event ”: Either (i) loss of status as a REMIC, within the meaning of Section 860D of the Code, for any group of assets identified as a REMIC in the Preliminary Statement to this Agreement, or (ii) imposition of any tax, including the tax imposed under Section 860F(a)(1) on prohibited transactions, and the tax imposed under Section 860G(d) on certain contributions to a REMIC, on any REMIC created hereunder to the extent such tax would be payable from assets held as part of the Trust Fund.

“ 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 Subordinate Percentage ”: As to any Distribution Date, the percentage equivalent of a fraction the numerator of which is the aggregate of the Class Certificate Principal Balances of the Classes of Subordinate Certificates and the denominator of which is the Pool Balance for such Distribution Date.

“ Agreement ”: This Pooling and Servicing Agreement, dated as of June 1, 2005, as amended, supplemented and otherwise modified from time to time.

“ Applicable Credit Support Percentage ”: As defined in Section 5.01(e).

“ Apportioned Principal Balance ”: As to any Class of Subordinate Certificates, either Loan Group and any Distribution Date, the Class Certificate Principal Balance of such Class immediately prior to such Distribution Date multiplied by a fraction, the numerator of which is the Subordinate Component for the related Loan Group for such date and the denominator of which is the sum of the Subordinate Components (in the aggregate).

“ Assignment ”: As to any Mortgage, an assignment of mortgage, notice of transfer or equivalent instrument, in recordable form, which is sufficient, under the laws of the jurisdiction in which the related Mortgaged Property is located, to reflect or record the sale of such Mortgage.

“ Available Funds ”: As to any Distribution Date and any Loan Group, an amount equal to (i) the sum of (a) the aggregate of the Monthly Payments received on or prior to the related Determination Date (excluding Monthly Payments due in future Due Periods but received by the related Determination Date) in respect of the Mortgage Loans in that Loan Group, (b) Net Liquidation Proceeds, Insurance Proceeds, Principal Prepayments (excluding Prepayment Penalty Amounts), Recoveries and other unscheduled recoveries of principal and interest in respect of the Mortgage Loans in that Loan Group received during the related Prepayment Period, (c) the aggregate of any amounts received in respect of REO Properties for such Distribution Date in respect of the Mortgage Loans in that Loan Group, (d) the aggregate of any amounts of Interest Shortfalls (excluding for such purpose all shortfalls as a result of Relief Act Reductions) paid by the Servicer pursuant to the Servicing Agreements and Compensating Interest Payments deposited in the Distribution Account for that Distribution Date in respect of the Mortgage Loans in that Loan Group, (e) the aggregate of the Purchase Prices and Substitution Adjustments deposited in the Distribution Account during the related Prepayment Period in respect of the Mortgage Loans in that Loan Group, (f) the aggregate of any advances in respect of delinquent Monthly Payments made by the Servicer and Advances made by the Master Servicer for that Distribution Date in respect of the Mortgage Loans in that Loan Group, (g) the aggregate of any Advances made by the Trustee for that Distribution Date pursuant to Section 7.02 hereof in respect of the Mortgage Loans in that Loan Group and (h) the Termination Price allocated to such Loan Group on the Distribution Date on which the Trust is terminated; minus (ii) the sum of (w) the Expense Fees for that Distribution Date in respect of the Mortgage Loans in that Loan Group, (x) amounts in reimbursement for Advances previously made in respect of the Mortgage Loans in that Loan Group and other amounts as to which the Servicer, the Trustee, the Master Servicer, the Securities Administrator and the Custodian are entitled to be reimbursed pursuant to Section 4.03, (y) the amount payable to the Trustee, the Master Servicer, the Custodian or the Securities Administrator pursuant to Sections 3.21(b), 3.22(c), 3.18 and 8.05 in respect of the Mortgage Loans in that Loan Group or if not related to a Mortgage Loan, allocated to each Loan Group on a pro rata basis and (z) amounts deposited in the Distribution Account in error in respect of the Mortgage Loans in that Loan Group.

“ Bankruptcy Code ”: The Bankruptcy Reform Act of 1978 (Title 11 of the United States Code), as amended.

“ Basis Risk Reserve Fund ”: A fund created as part of the Trust Fund pursuant to Section 5.07 of this Agreement but which is not an asset of any of the REMICs.

“ Basis Risk Shortfall ”: With respect to any Distribution Date and the LIBOR Certificates, the “Basis Risk Shortfall” for such class, if any, will equal the sum of:

(i)

the excess, if any, of the Interest Distributable Amount that such Class would have been entitled to receive if the Pass-Through Rate for such Class were calculated without regard to clause (b) in the definition thereof, over the actual Interest Distributable Amount such Class is entitled to receive for such Distribution Date;

(ii)

any excess described in clause (i) above remaining unpaid from prior Distribution Dates; and

(iii)

interest for the applicable Accrual Period on the amount described in clause (ii) above based on the Pass-Through Rate for such Class of Certificates, as applicable, determined without regard to clause (b) in the definition thereof.

“ 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 6.02 hereof). On the Closing Date, all Classes of the Certificates other than the Physical Certificates shall be Book-Entry Certificates.

“ Business Day ”: Any day other than a Saturday, a Sunday or a day on which banking or savings institutions in the State of California, the State of Maryland, the State of Minnesota, the State of New York or in the city in which the Corporate Trust Office of the Trustee is located are authorized or obligated by law or executive order to be closed.

“ Call Option ”: The right to terminate this Agreement and the Trust pursuant to the second paragraph of Section 10.01(a) hereof.

“ Call Option Date ”: As defined in Section 10.01(a) hereof.

“ Certificate ”: Any Regular Certificate or Residual Certificate.

“ Certificate Notional Amount ”: With respect to each Certificate of Class X-1 and Class X-2 and any date of determination, the product of (i) the Class Certificate Notional Amount of such Class and (ii) the applicable Percentage Interest of such Certificate.

“ Certificate Owner ”: With respect to each Book-Entry Certificate, any beneficial owner thereof and with respect to each Physical Certificate, the Certificateholder thereof.

“ Certificate Principal Balance ”: With respect to each Certificate of a given Class (other than the Class X-1 and Class X-2 Certificates) and any date of determination, the product of (i) the Class Certificate Principal Balance of such Class and (ii) the applicable Percentage Interest of such Certificate.

“ Certificate Register ” and “ Certificate Registrar ”: The register maintained and registrar appointed pursuant to Section 6.02 hereof. The Securities Administrator will act as Certificate Registrar on behalf of the Trustee.

“ 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 a Residual Certificate for any purpose hereof.

“ Class ”: Collectively, Certificates that 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 1-A Certificate ”: Any of the Class 1-A Certificates as designated on the face thereof, executed by the Trustee and authenticated and delivered by the Certificate Registrar, substantially in the form annexed hereto as Exhibit A-1, evidencing the ownership of a “regular interest” in the Upper Tier REMIC created hereunder and representing the right to distributions as set forth herein and therein.

“ Class 2-A1A Certificate ”: Any of the Class 2-A1A Certificates as designated on the face thereof, executed by the Trustee and authenticated and delivered by the Certificate Registrar, substantially in the form annexed hereto as Exhibit A-1, evidencing the ownership of a “regular interest” in the Upper Tier REMIC created hereunder and representing the right to distributions as set forth herein and therein.

“ Class 2-A1B Certificate ”: Any of the Class 2-A1B Certificates as designated on the face thereof, executed by the Trustee and authenticated and delivered by the Certificate Registrar, substantially in the form annexed hereto as Exhibit A-1, evidencing the ownership of a “regular interest” in the Upper Tier REMIC created hereunder and representing the right to distributions as set forth herein and therein.

“ Class 2-A1C Certificate ”: Any of the Class 2-A1C Certificates as designated on the face thereof, executed by the Trustee and authenticated and delivered by the Certificate Registrar, substantially in the form annexed hereto as Exhibit A-1, evidencing the ownership of a “regular interest” in the Upper Tier REMIC created hereunder and representing the right to distributions as set forth herein and therein.

“ Class 2-A1D Certificate ”: Any of the Class 2-A1D Certificates as designated on the face thereof, executed by the Trustee and authenticated and delivered by the Certificate Registrar, substantially in the form annexed hereto as Exhibit A-1, evidencing the ownership of a “regular interest” in the Upper Tier REMIC created hereunder and representing the right to distributions as set forth herein and therein.

“ Class 2-A2 Certificate ”: Any of the Class 2-A2 Certificates as designated on the face thereof, executed by the Trustee and authenticated and delivered by the Certificate Registrar, substantially in the form annexed hereto as Exhibit A-1, evidencing the ownership of a “regular interest” in the Upper Tier REMIC created hereunder and representing the right to distributions as set forth herein and therein.

“ Class A-R Certificate ”: The Class A-R Certificate as designated on the face thereof executed by the Trustee, and authenticated and delivered by the Certificate Registrar, substantially in the form annexed hereto as Exhibit B, evidencing the ownership of the sole class of “residual interest” in each REMIC (other than the Lower-Tier REMIC) created hereunder and representing the right to distributions as set forth herein and therein.

“Class A-R-II Certificate” : The Class A-R-II Certificate as designated on the face thereof executed by the Trustee, and authenticated and delivered by the Certificate Registrar, substantially in the form annexed hereto as Exhibit B, evidencing the ownership of the sole class of “residual interest” in the Lower-Tier REMIC created hereunder and representing the right to distributions as set forth herein and therein.

“ Class B-1 Certificate ”: Any of the Class B-1 Certificates as designated on the face thereof, executed by the Trustee and authenticated and delivered by the Certificate Registrar, substantially in the form annexed hereto as Exhibit C, evidencing the ownership of a “regular interest” in the Upper Tier REMIC created hereunder and representing the right to distributions as set forth herein and therein.

“ Class B-2 Certificate ”: Any of the Class B-2 Certificates as designated on the face thereof, executed by the Trustee and authenticated and delivered by the Certificate Registrar, substantially in the form annexed hereto as Exhibit C, evidencing the ownership of a “regular interest” in the Upper Tier REMIC created hereunder and representing the right to distributions as set forth herein and therein.

“ Class B-3 Certificate ”: Any of the Class B-3 Certificates as designated on the face thereof, executed by the Trustee and authenticated and delivered by the Certificate Registrar, substantially in the form annexed hereto as Exhibit C, evidencing the ownership of a “regular interest” in the Upper Tier REMIC created hereunder and representing the right to distributions as set forth herein and therein.

“ Class B-4 Certificate ”: Any of the Class B-4 Certificates as designated on the face thereof, executed by the Trustee and authenticated and delivered by the Certificate Registrar, substantially in the form annexed hereto as Exhibit C, evidencing the ownership of a “regular interest” in the Upper Tier REMIC created hereunder and representing the right to distributions as set forth herein and therein.

“ Class B-5 Certificate ”: Any of the Class B-5 Certificates as designated on the face thereof, executed by the Trustee and authenticated and delivered by the Certificate Registrar, substantially in the form annexed hereto as Exhibit C, evidencing the ownership of a “regular interest” in the Upper Tier REMIC created hereunder and representing the right to distributions as set forth herein and therein.

“ Class B-6 Certificate ”: Any of the Class B-6 Certificates as designated on the face thereof, executed by the Trustee and authenticated and delivered by the Certificate Registrar, substantially in the form annexed hereto as Exhibit C, evidencing the ownership of a “regular interest” in the Upper Tier REMIC created hereunder and representing the right to distributions as set forth herein and therein.

“ Class B-7 Certificate ”: Any of the Class B-7 Certificates as designated on the face thereof, executed by the Trustee and authenticated and delivered by the Certificate Registrar, substantially in the form annexed hereto as Exhibit C, evidencing the ownership of a “regular interest” in the Upper Tier REMIC created hereunder and representing the right to distributions as set forth herein and therein.

“ Class Certificate Notional Amount ”: With respect to the Class X-1 Certificates and any Distribution Date, each of the X-1 IO-1 Component Notional Amount (with respect to amounts to be paid from Available Funds for Loan Group 1) and the X-1 IO-2 Component Notional Amount (with respect to amounts to be paid from Available Funds for Loan Group 2), in each case for such Distribution Date. With respect to the Class X-2 Certificates and any Distribution Date, the aggregate Principal Balance of the Mortgage Loans as of the first day of the month prior to such Distribution Date.

“ Class Certificate Principal Balance ”: As to any Distribution Date, with respect to any Class of Certificates (other than the Class X-1 and Class X-2 Certificates), the Original Class Certificate Principal Balance as (a) reduced by the sum of (x) all amounts actually distributed in respect of principal of that Class on all prior Distribution Dates, (y) all Realized Losses, if any, actually allocated to that Class on all prior Distribution Dates and (z) in the case of the Subordinate Certificates, any applicable Writedown Amount, as increased by the amount of Deferred Interest allocated to such Class of Certificates on such Distribution Date as set forth in Section 5.02 and (b) increased pursuant to Section 5.08. With respect to the Class PO Certificates, the sum of the Component Principal Balances of the Principal-Only Components as (a) reduced by the sum of (x) all amounts actually distributed in respect of principal of such Components on all prior Distribution Dates and (y) all Realized Losses, if any, actually allocated to such Components on all prior Distribution Dates, as increased by the amount of Net Deferred Interest allocated to such Components on such Distribution Date as set forth in Section 5.02 and (b) increased pursuant to Section 5.08.

“ Class PO Certificate ”: Any of the Class PO Certificates as designated on the face thereof, executed by the Trustee and authenticated and delivered b y the Certificate Registrar, substantially in the form annexed hereto as Exhibit A-3, evidencing the ownership of a “regular interest” in the Upper Tier REMIC created hereunder and representing the right to distributions as set forth herein and therein.

“ Class Subordination Percentage ”: With respect to each Class of Subordinate Certificates and any Distribution Date, the percentage equivalent of a fraction the numerator of which is the Class Certificate Principal Balance of such Class immediately before such Distribution Date and the denominator of which is the aggregate of the Class Certificate Principal Balances of all Classes of Certificates and Component Principal Balances immediately before such Distribution Date.

“ Class X-1 Certificate ”: Any of the Class X-1 Certificates as designated on the face thereof, executed by the Trustee and authenticated and delivered by the Certificate Registrar, substantially in the form annexed hereto as Exhibit A-2, evidencing the ownership of a “regular interest” in the Upper Tier REMIC created hereunder and representing the right to distributions as set forth herein and therein.

“ Class X-2 Adjusted Cap Rate ”: With respect to the Class X-2 Certificates and any Distribution Date, shall equal the Pass-Through Rate for the Class X-2 Certificates, computed for this purpose by (i) reducing the weighted average of the Net Mortgage Rates by a per annum rate equal to the quotient of (a) the Net Deferred Interest for such Distribution Date multiplied by 12, and (b) the Aggregate Principal Balance of the Mortgage Loans as of the first day of the month prior to such Distribution Date, and (ii) computing the weighted average of the Pass-Through Rates of the certificates (other than the Class X-2 Certificates) by substituting “LIBOR Adjusted Cap Rate” for “Net WAC Cap” in the definition of Pass-Through Rate for each of the Class A-R, Class 1-A, Class 2-A1A, Class 2-A1B, Class 2-A1C, Class 2-A1D, Class 2-A2 and Subordinate Certificates.

“ Class X-2 Apportionment Rule ”: Either the Group 1 Class X-2 Apportionment Rule or the Group 2 Class X-2 Apportionment Rule, as applicable.

“ Class X-2 Certificate ”: Any of the Class X-2 Certificates as designated on the face thereof, executed by the Trustee and authenticated and delivered by the Certificate Registrar, substantially in the form annexed hereto as Exhibit A-2, evidencing the ownership of a “regular interest” in the Upper Tier REMIC created hereunder and representing the right to distributions as set forth herein and therein.

“Class X-2 Certificate Notional Balance” : As of any Distribution Date, the aggregate Principal Balance of the Mortgage Loans at the end of the related Due Period.

“ Close of Business ”: As used herein, with respect to any Business Day and location, 5:00 p.m. at such location.

“ Closing Date ”: June 30, 2005.

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

“ Commission ”: U.S. Securities and Exchange Commission.

“ Compensating Interest Payment ”: With respect to any Distribution Date, an amount equal to the amount, if any, by which (x) the aggregate amount of any Interest Shortfalls (excluding for such purpose all shortfalls as a result of Relief Act Reductions) required to be paid by the Servicer pursuant to the Servicing Agreement with respect to such Distribution Date, exceeds (y) the aggregate amount actually paid by the Servicer in respect of such shortfalls; provided, that such amount, to the extent payable by the Master Servicer, shall not exceed the aggregate Master Servicing Fee that would be payable to the Master Servicer in respect of such Distribution Date without giving effect to any Compensating Interest Payment.

“ Component ”: Any of the X-1 IO-1 Component, the X-1 IO-2 Component, PO-1 Component or the PO-2 Component, as applicable.

“Component Principal Balance” : As of any date of determination, the Component Principal Balance for each of the PO-1 Component and the PO-2 Component on such date.

“ Corporate Trust Office ”: With respect to the Trustee, the principal corporate trust office 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, CA 92705, Attention: DSLA 2005-AR4 (GC05D4), or at such other address as the Trustee may designate from time to time by notice to the Certificateholders, the Depositor, the Master Servicer, the Securities Administrator and the Seller. With respect to the Certificate Registrar and presentment of Certificates for registration of transfer, exchange or final payment, Wells Fargo Bank, N.A., 6th Street and Marquette Avenue, Minneapolis, Minnesota 55479, Attention: Corporate Trust, DSLA Mortgage Loan Trust 2005-AR4.

“ Corresponding Class ”: With respect to each class of Middle-Tier Interests, the Class or Classes of Certificates so designated in the Preliminary Statement.

“ Custodian ”: Deutsche Bank National Trust Company, its successors acting as custodian of the Mortgage Files, as indicated on the Mortgage Loan Schedule.

“ Custodial Fee ”: The monthly fee paid to the Custodian for its services rendered, which will be paid by the Master Servicer from the Master Servicing Fee.

“ Cut-Off Date ”: With respect to any Mortgage Loan other than a Qualified Substitute Mortgage Loan, the Close of Business in New York City on June 1, 2005. With respect to any Qualified Substitute Mortgage Loan, the date designated as such on the Mortgage Loan Schedule (as amended).

“ Cut-Off Date Aggregate Principal Balance ”: The aggregate of the Cut-Off Date Principal Balances of the Mortgage Loans in each Loan Group.

“ Cut-Off Date Principal Balance ”: With respect to any Mortgage Loan, the principal balance thereof remaining to be paid, after application of all scheduled principal payments due on or before the Cut-Off Date whether or not received as of the Cut-Off Date (or as of the applicable date of substitution with respect to a Qualified Substitute Mortgage Loan).

“ Debt Service Reduction ”: With respect to any Mortgage Loan, a reduction in the scheduled Monthly Payment for that Mortgage Loan by a court of competent jurisdiction in a proceeding under the Bankruptcy Code, unless the reduction results from a Deficient Valuation.

“ Deferred Interest ”: With respect to each Mortgage Loan and each related Due Date, will be the excess, if any, of the amount of interest accrued on such Mortgage Loan from the preceding Due Date to such due date over the portion of the Monthly Payment allocated to interest for such Due Date.

“ 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 ”: Any Certificate evidenced by a Physical Certificate and any Certificate issued in lieu of a Book-Entry Certificate pursuant to Section 6.02(c) or (d) hereof.

“ Deleted Mortgage Loan ”: A Mortgage Loan replaced or to be replaced by one or more Qualified Substitute Mortgage Loans.

“ Delinquent ”: Any Mortgage Loan with respect to which the Monthly Payment due on a Due Date is not made, as reported by the Servicer to the Master Servicer.

“ Depositor ”: Greenwich Capital Acceptance, Inc., a Delaware corporation, or any successor in interest.

“ Depository ”: The initial Depository shall be The Depository Trust Company, whose nominee is Cede & Co., or any other organization registered as a “clearing agency” pursuant to Section 17A of the Securities Exchange Act of 1934, as amended. The Depository shall initially be the registered Holder of the Book-Entry Certificates. The Depository shall at all times be a “clearing corporation” as defined in Section 8-102(3) of the Uniform Commercial Code of the State of New York.

“ Depository Participant ”: A broker, dealer, bank or other financial institution or other person for whom from time to time a Depository effects book-entry transfers and pledges of securities deposited with the Depository.

“ Determination Date ”: For any Distribution Date and each Mortgage Loan, the date each month, as set forth in the Servicing Agreement, on which the Servicer determines the amount of all funds required to be remitted to the Master Servicer on the Servicer Remittance Date with respect to the Mortgage Loans.

“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 any REMIC formed hereby other than through an Independent Contractor; provided, however, that the Trustee (or the Servicer on behalf of the Trustee) shall not be considered to Directly Operate an REO Property solely because the Trustee (or the Servicer on behalf of the Trustee) 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” defined in Section 860E(e)(5) of the Code, or any other Person so designated by the Trustee based upon an Opinion of Counsel provided to the Trustee by nationally recognized counsel acceptable to the Trustee that the holding of an ownership interest in a Residual Certificate by such Person may cause the Trust Fund or any Person having an ownership interest in any Class of Certificates (other than such Person) to incur liability for any federal tax imposed under the Code that would not otherwise be imposed but for the transfer of an ownership interest in a Residual Certificate to such Person.

“ Distribution Account ”: The trust account or accounts created and maintained by the Master Servicer, on behalf of the Trustee pursuant to Section 4.02 hereof in the name of the Trustee for the benefit of the Securities Administrator, as Paying Agent for the Trustee and the Certificateholders and designated “Distribution Account, Deutsche Bank National Trust Company, as Trustee, in trust for the registered Certificateholders of DSLA Mortgage Loan Trust 2005-AR4, DSLA Mortgage Pass-Through Certificates, Series 2005-AR4” and which must be an Eligible Account.

“ Distribution Account Income ”: As to any Distribution Date, any interest or other investment income earned on funds deposited in the Distribution Account during the month of such Distribution Date.

“ Distribution Date ”: The 19th day of the month, or, if such day is not a Business Day, the next Business Day commencing in July 2005.

“ Distribution Date Statement ”: As defined in Section 5.04(a) hereof.

“ Due Date ”: With respect to each Mortgage Loan and any Distribution Date, the first day of the calendar month in which that Distribution Date occurs on which the Monthly Payment for such Mortgage Loan was due, exclusive of any days of grace.

“ Due Period ”: With respect to any Distribution Date, the period commencing on the second day of the month preceding the month in which that Distribution Date occurs and ending on the first day of the month in which that Distribution Date occurs.

“ 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 in the highest short term rating category of the Rating Agency 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 it), the uninsured deposits in which account are otherwise secured such that, as evidenced by an Opinion of Counsel delivered to the Trustee and to the Rating Agency, the Certificateholders will have a claim with respect to the funds in the account or a perfected first priority security interest against the collateral (which shall be limited to Permitted Investments) securing those 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,

(iv)

an account otherwise acceptable to the Rating Agency without reduction or withdrawal of its then current ratings of the Certificates as evidenced by a letter from the Rating Agency to the Trustee. Eligible Accounts may bear interest, and any account with the depository institution acting as Trustee hereunder may be an Eligible Account so long as it otherwise satisfies the requirements of this definition.

“ ERISA ”: The Employee Retirement Income Security Act of 1974, as amended.

“ ERISA-Restricted Certificates ”: The Class B-5, Class B-6, Class B-7, Class A-R and Class A-R-II Certificates and any Certificate that does not satisfy the applicable rating requirement under the Underwriter’s Exemption.

“ ERISA-Qualifying Underwriting ”: A best efforts or firm commitment underwriting or private placement that meets the requirements of an Underwriter’s Exemption.

“ Event of Default ”: Any one of the events (howsoever described) set forth in Section 7.01 hereof as an event or events upon the occurrence and continuation of which the Master Servicer may be terminated.

“ Expense Fee ” With respect to any Mortgage Loan, the sum of (i) the Master Servicing Fee and (ii) the Servicing Fee.

“ Fannie Mae ”: The Federal National Mortgage Association or any successor thereto.

“ FDIC ”: The Federal Deposit Insurance Corporation or any successor thereto.

“ Final Distribution Date ”: The Distribution Date occurring in August 2045.

“ Final Recovery Determination ”: With respect to any defaulted Mortgage Loan or any REO Property (other than a Mortgage Loan or REO Property purchased by the Seller pursuant to or as contemplated by Sections 2.03 and 10.01), a determination made by the Servicer, and reported to the Master Servicer, that all Insurance Proceeds, Liquidation Proceeds and other payments or recoveries which the Servicer expects to be finally recoverable in respect thereof have been so recovered.

“ Freddie Mac ”: The Federal Home Loan Mortgage Corporation or any successor thereto.

“ GCFP ”: Greenwich Capital Financial Products, Inc., and its successors and assigns.

“ Gross Margin ”: With respect to each Mortgage Loan, the fixed percentage set forth in the related Mortgage Note that is added to the applicable Index on each Adjustment Date in accordance with the terms of the related Mortgage Note used to determine the Loan Rate for such Mortgage Loan.

“ Group 1 Mortgage Loan ”: A Mortgage Loan that is identified as such on the Mortgage Loan Schedule.

“ Group 1 Class X-2 Apportionment Rule ”: For purposes of calculating the interest distributable to the Class X-2 Certificates from Loan Group 1 for any Accrual Period, an amount equal to the product of (a) the Monthly Interest Distributable Amount for the Class X-2 Certificates for such Distribution Date and (b) a fraction, the numerator of which is the aggregate Stated Principal Balance of the Group 1 Mortgage Loans and the denominator of which is the aggregate Stated Principal Balance of all of the Mortgage Loans, in each case, as of the first day of the related Due Period.

“Group 1 Yield Maintenance Agreement” : The transaction evidenced by the ISDA Master Agreement dated June 30, 2005, together with the related Schedule and Swap Confirmation and any other related documents thereto, between the Yield Maintenance Provider and the Securities Administrator. The Group 1 Yield Maintenance Agreement will be for the benefit of the Class 1-A Certificates.

“ Group 2 Mortgage Loan ”: A Mortgage Loan that is identified as such on the Mortgage Loan Schedule.

“ Group 2 Class X-2 Apportionment Rule ”: For purposes of calculating the interest distributable to the Class X-2 Certificates from Loan Group 2 for any Accrual Period, an amount equal to the product of (a) the Monthly Interest Distributable Amount for the Class X-2 Certificates for such Distribution Date and (b) a fraction, the numerator of which is the aggregate Stated Principal Balance of the Group 2 Mortgage Loans and the denominator of which is the aggregate Stated Principal Balance of all of the Mortgage Loans, in each case, as of the first day of the related Due Period.

“Group 2 Yield Maintenance Agreement” : The transaction evidenced by the ISDA Master Agreement dated June 30, 2005, together with the related Schedule and Swap Confirmation and any other related documents thereto, between the Yield Maintenance Provider and the Securities Administrator. The Group 1 Yield Maintenance Agreement will be for the benefit of the Class 2-A1A, Class 2-A2B, Class 2-A1C, Class 2-A1D and Class 2-A2 Certificates.

“ Indemnified Persons ”: The Trustee, the Master Servicer, the Depositor, the Custodian and the Securities Administrator and their respective officers, directors, agents and employees and, with respect to the Trustee, any separate co-trustee and its officers, directors, agents and employees.

“ Independent ”: When used with respect to any specified Person, any such Person who (a) is in fact independent of the Depositor and its Affiliates, (b) does not have any direct financial interest in or any material indirect financial interest in the Depositor or any Affiliate thereof, and (c) is not connected with the Depositor 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 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 any Affiliate thereof.

“Independent Contractor” : Either (i) any Person (other than the Master Servicer) that would be an “independent contractor” with respect to any REMIC formed hereby within the meaning of Section 856(d)(3) of the Code if such REMIC 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% or more of any Class of Certificates), so long as no REMIC formed hereby receives or derives any income from such Person and provided that the relationship between such Person and the applicable REMIC is at arm’s length, all within the meaning of Treasury Regulation Section 1.856-4(b)(5), or (ii) any other Person (including the Master Servicer) if the Trustee has received an Opinion of Counsel 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 Mortgage Loan and each Adjustment Date, the index specified in the related Mortgage Note.

“ Initial Certificate Principal Balance ”: With respect to any Certificate other than the Class X-1 and Class X-2 Certificates, the amount designated “Initial Certificate Principal Balance” on the face thereof.

“ Initial Certificate Notional Amount ”: With respect to any Class X-1 and Class X-2 Certificates, the amount designated “Initial Certificate Notional Amount” on the face thereof.

“ Insurance Proceeds ”: With respect to any Mortgage Loan, proceeds of any title policy, hazard policy or other insurance policy covering a Mortgage Loan, to the extent such proceeds are not to be applied to the restoration of the related Mortgaged Property or released to the related Mortgagor in accordance with the Servicing Agreement.

“Interest-Only Component” or “IO Component” : Each of the X-1 IO-1 Component and the X-1 IO-2 Component, as applicable.

“ Interest Distributable Amount ”: With respect to any Distribution Date and each Class of Certificates other than the Class PO Certificates, (or, with respect to the Class X-1 Certificates, each of the X-1 IO-1 Component and X-1 IO-2 Component), the sum of (i) the Monthly Interest Distributable Amount for that Class or Interest-Only Component and (ii) the Unpaid Interest Shortfall Amount for that Class or Interest-Only Component or Components.

“ Interest Shortfall ”: With respect to any Distribution Date and each Mortgage Loan that during the related Prepayment Period was the subject of a Principal Prepayment or a reduction of its Monthly Payment under the Relief Act, an amount determined as follows:

(a)

Principal Prepayments in part received during the relevant Prepayment Period : the difference between (i) one month’s interest at the applicable Net Loan Rate on the amount of such prepayment and (ii) the amount of interest for the calendar month of such prepayment (adjusted to the applicable Net Loan Rate) actually received with respect to such prepayment at the time of such prepayment; and

(b)

Principal Prepayments in full received during the relevant Prepayment Period : the difference between (i) one month’s interest at the applicable Net Loan Rate on the Stated Principal Balance of such Mortgage Loan immediately prior to such prepayment and (ii) the amount of interest for the calendar month of such prepayment (adjusted to the applicable Net Loan Rate) actually received with respect to such prepayment at the time of such prepayment; and

(c)

the amount of any Relief Act Reductions for such Distribution Date.

“ Latest Possible Maturity Date ”: As determined as of the Cut-Off Date, the Distribution Date following the fifth anniversary of the scheduled maturity date of the Mortgage Loan having the latest scheduled maturity date as of the Cut-Off Date.

“LIBOR” : With respect to each Accrual Period, a per annum rate determined on the second LIBOR Business Day immediately preceding the commencement of each Accrual Period for the LIBOR Certificates in the following manner by the Securities Administrator on the basis of the “Interest Settlement Rate” set by the BBA for one-month United States dollar deposits, as such rates appear on the Telerate Page 3750, as of 11:00 a.m. (London time) on the related LIBOR Determination Date.

(a)

If on such a LIBOR Determination Date, the BBA’s Interest Settlement Rate does not appear on the Telerate Page 3750 as of 11:00 a.m. (London time), or if the Telerate Page 3750 is not available on such date, the Securities Administrator will obtain such rate from Reuters’ “page LIBOR 01” or Bloomberg’s page “BBAM.” If such rate is not published for such LIBOR Determination Date, LIBOR for such date will be the most recently published Interest Settlement Rate. In the event that the BBA no longer sets an Interest Settlement Rate, the Securities Administrator will designate an alternative index that has performed, or that the Securities Administrator expects to perform, in a manner substantially similar to the BBA’s Interest Settlement Rate. The Securities Administrator will have no liability for the selection of such alternative index (and shall be entitled to rely on such advice, if any, as it may deem appropriate in such selection), except that the Securities Administrator will select a particular index as the alternative index only if it receives an Opinion of Counsel, which opinion shall be an expense reimbursed from the Distribution Account, that the selection of such index will not cause any REMIC created hereunder to lose its classification as a REMIC for federal income tax purposes.

(b)

The establishment of LIBOR by the Securities Administrator and the Securities Administrator’s subsequent calculation of the Pass-Through Rate applicable to the LIBOR Certificates for the relevant Accrual Period, in the absence of manifest error, will be final and binding.

“LIBOR Adjusted Cap Rate” : For any Distribution Date and any Class of LIBOR Certificates, the applicable Net WAC Cap for that Distribution Date, computed for this purposes by first reducing the Net WAC by a per annum rate equal to (i) the quotient of (a) the product of the Net Deferred Interest, if any, on the Mortgage Loans for the Distribution Date multiplied by (b) 12, and (ii) the aggregate Stated Principal Balance of the Mortgage Loans as of the first day of the month before such Distribution Date (or in the case of the first Distribution Date, as of the Cut-Off Date).

“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 Certificates ”: The Class 1-A, Class 2-A1A, Class 2-A1B, Class 2-A1C, Class 2-A1D, Class 2-A2, Class B-1, Class B-2, Class B-3, Class B-4, Class B-5, Class B-6 and Class B-7 Certificates.

“ LIBOR Determination Date ”: The second LIBOR London Business Day immediately preceding the commencement of each Accrual Period for the LIBOR Certificates.

“LIBOR London Business Day” : Any day on which banks in London, England are open and conducting transactions in foreign currency and exchange.

“ 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 that it expects to recover with respect to the liquidation of such Mortgage Loan or disposition of the related REO Property have been recovered.

“ Liquidation Event ”: With respect to any Mortgage Loan, any of the following events: (i) such Mortgage Loan is paid in full; (ii) a Final Recovery Determination is made as to such Mortgage Loan; or (iii) such Mortgage Loan is removed from the Trust Fund by reason of its being purchased, sold or replaced pursuant to or as contemplated hereunder. With respect to any REO Property, either of the following events: (i) a Final Recovery Determination is made as to such REO Property; or (ii) such REO Property is removed from the Trust Fund by reason of its being sold or purchased pursuant to Section 10.01 hereof or the applicable provisions of the Servicing Agreement.

“ Liquidation Expenses ”: With respect to a Mortgage Loan in liquidation, unreimbursed expenses paid or incurred by or for the account of the Master Servicer or the Servicer, such expenses including (a) property protection expenses, (b) property sales expenses, (c) foreclosure and sale costs, including court costs and reasonable attorneys’ fees, and (d) similar expenses reasonably paid or incurred in connection with liquidation.

“ Liquidation Proceeds ”: With respect to any Mortgage Loan, the amount (other than amounts received in respect of the rental of any REO Property prior to REO Disposition) received by the Servicer as proceeds from the liquidation of such Mortgage Loan, as determined in accordance with the applicable provisions of the Servicing Agreement, other than Recoveries; provided that with respect to any Mortgage Loan or REO Property repurchased, substituted or sold pursuant to or as contemplated hereunder, or pursuant to the applicable provisions of the Servicing Agreement, “Liquidation Proceeds” shall also include amounts realized in connection with such repurchase, substitution or sale.

“ Loan Group ”: Either Loan Group 1 or Loan Group 2, as the context requires.

“ Loan Group Balance ”: As to each Loan Group, the aggregate of the Stated Principal Balances of the Mortgage Loans in such Loan Group that were Outstanding Mortgage Loans at the time of determination.

“ Loan Group 1 ”: At any time, the Group 1 Mortgage Loans in the aggregate and any REO Properties acquired in respect thereof.

“ Loan Group 2 ”: At any time, the Group 2 Mortgage Loans in the aggregate and any REO Properties acquired in respect thereof.

“ Loan 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.

“ Loan-to-Value Ratio ”: With respect to each Mortgage Loan and any date of determination, a fraction, expressed as a percentage, the numerator of which is the Principal Balance of the Mortgage Loan at such date of determination and the denominator of which is the Value of the related Mortgaged Property.

“ 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 Originator 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.

“ Lower-Tier Interest ”: Any one of the interests in the Lower-Tier REMIC, as described in the Preliminary Statement.

“ Lower-Tier REMIC ”: As described in the Preliminary Statement.

“ LT-R Interest ”: As described in the Preliminary Statement.

“ Majority Certificateholders ”: The Holders of Certificates evidencing at least 51% of the Voting Rights.

“Margin” : On each Distribution Date on or prior to the Call Option Date, (i) with respect to the Class 1-A Certificates, 0.260% per annum, and on each Distribution Date after the Call Option Date, 0.520% per annum, (ii) with respect to the Class 2-A1A Certificates, 0.260% per annum, and on each Distribution Date after the Call Option Date, 0.520% per annum, (iii) with respect to the Class 2-A1B Certificates, 0.280% per annum, and on each Distribution Date after the Call Option Date, 0.560% per annum, (iv) with respect to the Class 2-A1C Certificates 0.300% per annum, and on each Distribution Date after the Call Option Date, 0.600% per annum, (v) with respect to the Class 2-A1D Certificates 0.370% per annum, and on each Distribution Date after the Call Option Date, 0.740% per annum, (vi) with respect to the Class 2-A2 Certificates, 1.154% per annum, and on each Distribution Date after the Call Option Date, 2.308% per annum, (vii) with respect to the Class B-1 Certificates, 0.710% per annum, and on each Distribution Date after the Call Option Date, 1.065% per annum, (viii) with respect to the Class B-2 Certificates, 1.100% per annum, and on each Distribution Date after the Call Option Date, 1.650% per annum and (ix) with respect to the Class B-3, Class B-4, Class B-5, Class B-6 and Class B-7 Certificates, 1.750% per annum, and on each Distribution Date after the Call Option Date, 2.625% per annum.

“ Master Servicer ”: Wells Fargo Bank, N.A., or any successor Master Servicer appointed as herein provided.

“Master Servicing Fee” : As to any Distribution Date and each related Mortgage Loan, an amount equal to the product of the applicable Master Servicing Fee Rate and the outstanding Principal Balance of such Mortgage Loan as of the first day of the related Due Period. The Master Servicing Fee for any Mortgage Loan shall be payable in respect of any Distribution Date from the interest portion of the Monthly Payment or other payment or recovery with respect to such Mortgage Loan, or as otherwise provided in Section 4.03(a).

“Master Servicing Fee Rate ”: 0.0075% per annum.

“ Maximum Loan Rate ”: With respect to each Mortgage Loan, the percentage set forth in the related Mortgage Note as the maximum Loan Rate thereunder.

“ MERS ”: Mortgage Electronic Registration Systems, Inc., a corporation organized and existing under the laws of the State of Delaware, or any successor thereto.

“ MERS Mortgage Loan ”: Any Mortgage Loan registered with MERS on the MERS System.

“ MERS® System ”: The system of recording transfers of mortgages electronically maintained by MERS.

“Middle-Tier Interest”: Any one of the interests in the Middle-Tier REMIC, as described in the Preliminary Statement.

“Middle-Tier REMIC”: As described in the Preliminary Statement.

“ MIN ”: The Mortgage Identification Number for any MERS Mortgage Loan.

“ MOM Loan ”: Any Mortgage Loan as to which MERS is acting as mortgagee, solely as nominee for the originator of such Mortgage Loan and its successors and assigns.

“ Monthly Interest Distributable Amount ”: With respect to each Class of Certificates other than the Class PO Certificates (or, with respect to the Class X-1 Certificates, each of the
X-1 IO-1 Component and the X-1 IO-2 Component) and any Distribution Date, the amount of interest accrued during the related Accrual Period at the lesser of the related Pass-Through Rate and the related Adjusted Cap Rate on the Class Certificate Principal Balance or Class Certificate Notional Amount, as applicable, of that Class or IO Component, as applicable, immediately prior to that Distribution Date; provided, however , that for purposes of compliance with the REMIC Provisions, (A) the Monthly Interest Distributable Amount for each Class of Subordinate Certificates shall be calculated by reducing the related Pass-Through Rate by a per annum rate equal to (i) 12 times the Subordinate Class Expense Share for such Class divided by (ii) the Class Certificate Principal Balance of such Class as of the beginning of the related Accrual Period and (B) such Class shall be deemed to bear interest at such Pass-Through Rate as so reduced for federal income tax purposes; provided, further , on each Distribution Date, the Monthly Interest Distributable Amount that would otherwise be distributable to the IO Component (after giving effect to any reduction in respect of Deferred Interest allocated to the IO Component on such Distribution Date), may be reduced by any Required Reserve Fund Deposit for such Distribution Date; provided, further , such Monthly Interest Distributable Amount shall be reduced if the Pass-Through Rate applicable to such Class or the IO Component for the related Accrual Period exceeds the Adjusted Cap Rate applicable to such Class or the IO Component for such Distribution Date, subject to the allocation priority set forth in Section 5.02 herein.

“ Monthly Payment ”: With respect to any Mortgage Loan, the scheduled monthly payment of principal and interest on such Mortgage Loan that is payable by the related Mortgagor from time to time under the related Mortgage Note, determined, for the purposes of this Agreement: (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; (b) without giving effect to any extension granted or agreed to by the Servicer pursuant to the applicable provisions of the Servicing Agreement; and (c) on the assumption that all other amounts, if any, due under such Mortgage Loan are paid when due.

“ Moody’s ”: Moody’s Investors Service, Inc. and its successors.

“ 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 ”: With respect to each Mortgage Loan, the mortgage documents listed in Section 2.01 hereof pertaining to a particular Mortgage Loan and any additional documents required to be added to the Mortgage File pursuant to this Agreement.

“ Mortgage Loan ”: Each mortgage loan transferred and assigned to the Trustee pursuant to Section 2.01 or Section 2.03(b) hereof as from time to time held as a part of the Trust Fund, the Mortgage Loans so held being identified in the Mortgage Loan Schedule.

“ Mortgage Loan Purchase Agreement ”: The Mortgage Loan Purchase Agreement between the Seller and the Depositor, dated as of June 1, 2005, regarding the transfer of the Mortgage Loans by the Seller (including the Seller’s rights and interests in the Servicing Agreement) to or at the direction of the Depositor.

“ Mortgage Loan Schedule ”: As of any date, the list of Mortgage Loans included in the Trust Fund on such date, attached hereto as Schedule I. The Mortgage Loan Schedule shall be prepared by the Seller and shall set forth the following information with respect to each Mortgage Loan:

(i)

the Mortgage Loan identifying number;

(ii)

the Mortgagor’s name;

(iii)

the street address of the Mortgaged Property including the state and five-digit ZIP code;

(iv)

a code indicating whether the Mortgaged Property was represented by the borrower, at the time of origination, as being owner-occupied;

(v)

a code indicating whether the Residential Dwelling constituting the Mortgaged Property is (a) a detached single family dwelling, (b) a dwelling in a planned unit development, (c) a condominium unit, (d) a two- to four-unit residential property, (e) a townhouse or (f) other type of Residential Dwelling;

(vi)

if the related Mortgage Note permits the borrower to make Monthly Payments of interest only for a specified period of time, (a) the original number of such specified Monthly Payments and (b) the remaining number of such Monthly Payments as of the Cut-Off Date;

(vii)

the original months to maturity;

(viii)

the stated remaining months to maturity from the Cut-Off Date based on the original amortization schedule;

(ix)

the Loan-to-Value Ratio at origination;

(x)

[reserved];

(xi)

the Loan Rate in effect immediately following the Cut-Off Date;

(xii)

the date on which the first Monthly Payment is or was due on the Mortgage Loan;

(xiii)

the stated maturity date;

(xiv)

the Servicing Fee Rate, if any;

(xv)

the last Due Date on which a Monthly Payment was actually applied to the unpaid Stated Principal Balance;

(xvi)

the original principal balance of the Mortgage Loan;

(xvii)

the Stated Principal Balance of the Mortgage Loan on the Cut-Off Date and a code indicating the purpose of the Mortgage Loan (i.e., purchase financing, rate/term refinancing, cash-out refinancing);

(xviii)

the Index and Gross Margin specified in related Mortgage Note;

(xix)

the next Adjustment Date, if applicable;

(xx)

the Maximum Loan Rate, if applicable;

(xxi)

the Value of the Mortgaged Property;

(xxii)

the sale price of the Mortgaged Property, if applicable;

(xxiii)

the product code;

(xxiv)

[reserved];

(xxv)

[reserved];

(xxvi)

the respective Loan Group; and

(xxvii)

the Custodian’s name, if there is more than one Custodian.

Information set forth in clauses (ii) and (iii) above regarding each Mortgagor and the related Mortgaged Property shall be confidential and the Trustee (or the Master Servicer) shall not disclose such information; provided that, notwithstanding anything herein to the contrary, the foregoing shall not be construed to prohibit (i) disclosure of any and all information that is or becomes publicly known, or information obtained by Trustee from sources other than the other parties hereto, (ii) disclosure of any and all information (A) if required to do so by any applicable, law, rule or regulation, (B) to any government agency or regulatory body having or claiming authority to regulate or oversee any respects of Trustee’s business or that of its affiliates, (C) pursuant to any subpoena, civil investigative demand or similar demand or request of any court, regulatory authority, arbitrator or arbitration to which Trustee or any affiliate or an officer, director, employer or shareholder thereof is a party or (D) to any affiliate, independent or internal auditor, agent, employee or attorney of Trustee having a need to know the same, provided that Trustee advises such recipient of the confidential nature of the information being disclosed, or (iii) any other disclosure authorized by the Depositor or Master Servicer.

The Mortgage Loan Schedule, as in effect from time to time, shall also set forth the following information with respect to the Mortgage Loans in the aggregate as of the Cut-Off Date: (1) the number of Mortgage Loans; (2) the current Principal Balance of the Mortgage Loans; (3) the weighted average Loan Rate of the Mortgage Loans; and (4) the weighted average remaining months to maturity of the Mortgage Loans. The Mortgage Loan Schedule shall be amended from time to time by the Seller in accordance with the provisions of this Agreement.

“ Mortgage Note ”: The original executed note or other evidence of indebtedness evidencing the indebtedness of a Mortgagor under a Mortgage Loan.

“ Mortgaged Property ”: The fee simple or leasehold interest in real property, together with improvements thereto including any exterior improvements to be completed within 120 days of disbursement of the related Mortgage Loan proceeds.

“ Mortgagor ”: The obligor on a Mortgage Note.

“ MTA ”: The twelve-month average yields on United States Treasury securities adjusted to a constant maturity of one year as published by the Federal Reserve Board in Statistical Release H.15(519).

“ MTA Indexed ”: Indicates a Mortgage Loan that has an adjustable Loan Rate calculated on the basis of the MTA index.

“MT-R Interest”: As described in the Preliminary Statement.

“MTY Target Balance” : For any Distribution Date, the excess, if any, of (i) the quotient of (a) the product of (I) the principal balance of the MTZ Interest immediately preceding such Distribution Date multiplied by (II) the Net WAC for such Distribution Date multiplied by (III) two, divided by (b) the Adjusted Net WAC for such Distribution Date, over (ii) the principal balance of the MTZ Interest immediately preceding such Distribution Date.

“MTZ Target Balance” : For any Distribution Date, the excess, if any, of (i) the quotient of (a) the principal balance of the MTY Interest immediately preceding such Distribution Date divided by (b) the difference between (I) 100% minus (II) the quotient of (A) the Adjusted Net WAC for such Distribution Date divided by (B) the product of (1) two multiplied by (2) the Net WAC for such Distribution Date, over (ii) the principal balance of the MTY Interest immediately preceding such Distribution Date.

“ Net Deferred Interest ”: With respect to each Loan Group and any Distribution Date, the greater of (i) the excess, if any, of the Deferred Interest for such Loan Group for the related Due Date over the aggregate amount of any principal prepayments in part or in full received for such Loan Group during the related Prepayment Period and (ii) zero.

“ Net Interest Shortfall ”: With respect to any Distribution Date, the excess of Interest Shortfalls, if any, for such Distribution Date over the sum of (i) Interest Shortfalls paid by the Servicer under the Servicing Agreement with respect to such Distribution Date and (ii) Compensating Interest Payments made with respect to such Distribution Date.

“ Net Liquidation Proceeds ”: With respect to any Liquidated Mortgage Loan or any other disposition of related Mortgaged Property (including REO Property) the related Liquidation Proceeds net of Advances, Servicing Advances, the Expense Fee and any other accrued and unpaid fees received and retained in connection with the liquidation of such Mortgage Loan or Mortgaged Property.

“ Net Loan Rate ”: With respect to any Mortgage Loan (or the related REO Property), as of any date of determination, a per annum rate of interest equal to the then applicable Loan Rate for such Mortgage Loan minus the related Servicing Fee Rate and the Master Servicing Fee Rate.

“ Net Maximum Rate ”: For any Mortgage Loan and any Distribution Date, the maximum Loan Rate for each such Mortgage Loan as specified on the related Mortgage Note less the sum of the Master Servicing Fee Rate and the Servicing Fee Rate.

“ Net Maximum Rate Cap ”: For any Distribution Date and the Class 1-A and Subordinate Certificates, the product of (i) the weighted average of the Net Maximum Loan Rates of the Mortgage Loans as of the first day of the related Due Period (or, in the case of the first Distribution Date, as of the Cut-Off Date), weighted on the basis of their related Stated Principal Balances as of the first day of the related Due Period and (ii) a fraction, the numerator of which is 30 and the denominator of which is the actual number of days in the related Accrual Period for such Certificates.

“ Net Realized Losses ”: For any Class of Certificates and any Distribution Date, the excess of (i) the amount of Realized Losses previously allocated to that Class or PO Component over (ii) the amount of any increases to the Class Certificate Principal Balance of that Class or the Component Principal Balance of the PO Components pursuant to Section 5.08 due to Recoveries.

“ Net WAC ”: With respect to any Distribution Date, the weighted average of the Net Loan Rates of the Mortgage Loans (or with respect to a Loan Group, only the Mortgage Loans constituting such Loan Group) as of the first day of the related Due Period (or, in the case of the first Distribution Date, as of the Cut-Off Date), weighted on the basis of the related Stated Principal Balances at the beginning of the related Due Period.

“Net WAC Cap” : Any of the Senior Net WAC Cap or Subordinate Net WAC Cap, as applicable.

“ Nonrecoverable ”: A determination by the Master Servicer or the Servicer in respect of a delinquent Mortgage Loan that if it were to make an Advance or an advance of a delinquent Monthly Payment, respectively, in respect thereof, such amount would not be recoverable from any collections or other recoveries (including Liquidation Proceeds) on such Mortgage Loan.

“ Officers’ Certificate ”: A certificate signed by the Chairman of the Board, the Vice Chairman of the Board, the President or a vice president (however denominated), or by the Treasurer, the Secretary, or one of the assistant treasurers or assistant secretaries of the Seller, the Master Servicer or the Depositor, as applicable.

“ Opinion of Counsel ”: A written opinion of counsel, who may, without limitation, be a salaried counsel for the Depositor, the Seller, the Master Servicer or the Securities Administrator, acceptable to the Trustee, except that any opinion of counsel relating to (a) the qualification of any REMIC created hereunder as a REMIC or (b) compliance with the REMIC Provisions must be an opinion of Independent counsel.

“ Original Applicable Credit Support Percentage ”: With respect to each Class of Subordinate Certificates, the corresponding percentage set forth below opposite its Class designation:

Class B-1	10.45%
Class B-2	3.75%
Class B-3	2.40%
Class B-4	1.70%
Class B-5	1.50%
Class B-6	1.00%
Class B-7	0.40%

“ Original Class Certificate Notional Amount ”: With respect to each of the Class X-1 and Class X-2 Certificates, the corresponding aggregate notional amount set forth opposite the Class designation of such Class in the Preliminary Statement.

“ Original Component Notional Amount ”: With respect to the X-1 IO-1 Component, $383,587,000.00. With respect to the X-1 IO-2, $489,524,000.00.

“ Original Class Certificate Principal Balance ”: With respect to each Class of Certificates, other than the Class X-1 and Class X-2 Certificates, the corresponding aggregate amount set forth opposite the Class designation of such Class in the Preliminary Statement.

“ Original Subordinated Principal Balance ”: The aggregate of the Original Class Certificate Principal Balances of the Classes of Subordinate Certificates.

“ Originator ”: Downey Savings and Loan Association, F.A.

“ OTS ”: The Office of Thrift Supervision.

“ Outstanding Mortgage Loan ”: As of any Due Date, a Mortgage Loan with a Stated Principal Balance greater than zero, that was not the subject of a prepayment in full prior to such Due Date and that did not become a Liquidated Mortgage Loan prior to such Due Date.

“ 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 ”: With respect to each Class of Certificates, other than the Class PO Certificates (or, with respect to the Class X-1 Certificates, each of the X-1 IO-1 Component and the X-1 IO-2 Component) and any Distribution Date, the rate set forth below:

The Pass-Through Rate for the Class 1-A Certificates shall be equal to the least of (a) LIBOR plus the applicable Margin, (b) the Senior Net WAC Cap for that Distribution Date and (c) the excess of (1) the Net Maximum Rate Cap for that Distribution Date over (2) the product of (I) the Pass-Through Rate for the Class X-1 Certificates, (II) a fraction, the numerator of which is the sum of the X-1 IO-1 Component Notional Amount and the X-1 IO-2 Component Notional Amount for that Distribution Date and denominator of which is the aggregate Certificate Principal Balances of the Class 1-A, Class 2-A1A, Class 2-A1B, Class 2-A1C, Class 2-A1D and Class 2-A2 Certificates immediately prior to that Distribution Date and (III) a fraction, the numerator of which is 30 and the denominator of which is the actual number of days in the related Interest Accrual Period for such certificates.

(v)

The Pass-Through Rate for the Class A-R Certificate shall be equal to the Senior Net WAC Cap for that Distribution Date;

(vi)

The Pass-Through Rate for the Class 2-A1A Certificates shall be equal to the least of (a) LIBOR plus the applicable Margin, (b) the related Senior Net WAC Cap for that Distribution Date and (c) 11.00%;

(vii)

The Pass-Through Rate for the Class 2-A1B Certificates shall be equal to the least of (a) LIBOR plus the applicable Margin, (b) the related Senior Net WAC Cap for that Distribution Date and (c) 11.00%;

(viii)

The Pass-Through Rate for the Class 2-A1C Certificates shall be equal to the least of (a) LIBOR plus the applicable Margin, (b) the related Senior Net WAC Cap for that Distribution Date and (c) 11.00%;

(ix)

The Pass-Through Rate for the Class 2-A1D Certificates shall be equal to the least of (a) LIBOR plus the applicable Margin, (b) the related Senior Net WAC Cap for that Distribution Date and (c) 11.00%;

(x)

The Pass-Through Rate for the Class 2-A2 Certificates shall be equal to the least of (a) LIBOR plus the applicable Margin, (b) the related Senior Net WAC Cap for that Distribution Date and (c) 11.00%;

(xi)

The Pass-Through Rate for each of the X-1 IO-1 Component and the X-1 IO-2 Component on any Distribution Date on or prior to the Distribution Date in December 2008 shall equal 1.250% per annum and on and after the Distribution Date in December 2008 shall equal 0.000% per annum;

(xii)

The Pass-Through Rate for the Class X-2 Certificates, which will equal the excess, if any, of (i) the Net WAC over (ii) the quotient of (I) the product of (A) the interest accrued for the related interest Accrual Period on the Certificates (other than the Class X-2 Certificates) at the applicable Pass-Through Rate, multiplied by (B) 12, divided by (II) the Aggregate Principal Balance of the Mortgage Loans as of the first day of the month prior to such Distribution Date; and

(xiii)

The Pass-Through Rate for each of the Subordinate Certificates shall be equal to the least of (a) LIBOR plus the applicable Margin, (b) the applicable Net WAC Cap for such Distribution Date and (c) the Net Maximum Rate Cap for that Distribution Date.

“ Paying Agent ”: Any paying agent appointed pursuant to Section 6.05 hereof. The initial Paying Agent shall be the Securities Administrator.

“ Percentage Interest ”: With respect to any Certificate other than a Class A-R and Class A-R-II Certificate, a fraction, expressed as a percentage, the numerator of which is the Initial Certificate Principal Balance or Initial Certificate Notional Amount, as applicable, represented by such Certificate and the denominator of which is the Original Class Certificate Principal Balance or Original Class Certificate Notional Amount, as applicable, of the related Class. With respect to the Class A-R and Class A-R-II Certificates, 100%.

“ Permitted Investments ”: Any one or more of the following obligations or securities acquired at a purchase price of not greater than par, regardless of whether issued or managed by the Depositor, the Master Servicer, the Trustee, the Securities Administrator or any of their respective Affiliates or for which an Affiliate of the Trustee serves as an advisor:

(i)

direct obligations of, or obligations fully guaranteed as to timely payment of principal and interest by, the United States or any agency or instrumentality thereof, provided such obligations are backed by the full faith and credit of the United States;

(ii)

(A) demand and time deposits in, certificates of deposit of, bankers’ acceptances issued by or federal funds sold by any depository institution or trust company (including the Trustee, the Master Servicer or their 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 the Rating Agency and (B) any other demand or time deposit or deposit which is fully insured by the FDIC and are rated Prime+1 by Moody’s;

(iii)

repurchase obligations 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 and A2, or higher, by S&P and Moody’s, respectively;

(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, the District of Columbia or any State thereof and that are rated by the 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) that is rated by the Rating Agency in its highest short-term unsecured debt rating available at the time of such investment;

(vi)

units of money market funds (which may be 12b-1 funds, as contemplated by the Commission under the Investment Company Act of 1940) registered under the Investment Company Act of 1940 including funds managed or advised by the Trustee, the Master Servicer or an Affiliate thereof having the highest applicable rating from the Rating Agency; and

(vii)

if previously confirmed in writing to the Trustee, any other demand, money market or time deposit, or any other obligation, security or investment, as may be acceptable to the Rating Agency in writing as a permitted investment of funds backing securities having ratings equivalent to its highest initial ratings of the Senior Certificates;

provided , however , that no instrument described hereunder shall evidence either the right to receive (a) only interest with respect to the obligations underlying such instrument or (b) both principal and interest payments derived from obligations underlying such instrument and the interest and principal payments with respect to such instrument provide a yield to maturity at par greater than 120% of the yield to maturity at par of the underlying obligations.

“ Permitted Transferee ”: Any Transferee of a Residual Certificate other than a Disqualified Organization or a non-U.S. Person.

“ Person ”: Any individual, corporation, partnership, limited liability company, joint venture, association, joint stock company, trust, unincorporated organization or government or any agency or political subdivision thereof.

“ Physical Certificates ”: The Class A-R and Class A-R-II Certificates.

“ PO Component Balance ”: As of any Closing Date and each PO Component, zero; thereafter, as increased by amounts of Net Deferred Interest allocated to the Class X-2 Certificates in respect of the Mortgage Loans as set forth in Section 5.02 herein.

“PO-1 Component” : The Principal-Only Component of the Class PO Certificates relating to the Group 1 Mortgage Loans.

“PO-2 Component” : The Principal-Only Component of the Class PO Certificates relating to the Group 2 Mortgage Loans.

“ Pool Balance ”: As to any Distribution Date, the aggregate of the Stated Principal Balances, as of the Close of Business on the first day of the month preceding the month in which such Distribution Date occurs, of the Mortgage Loans that were Outstanding Mortgage Loans on that day.

“ Premium Proceeds ”: The amount by which the Termination Price paid in connection with the termination pursuant to Section 10.01 hereof exceeds the sum of (i) accrued and unpaid interest and unpaid principal on the Certificates, (ii) any unreimbursed Servicing Advances and Advances and any unpaid Master Servicing Fees and Servicing Fees and (iii) all amounts, if any, then due and owing to the Trustee, the Master Servicer and the Securities Administrator under this Agreement.

“ Prepayment Penalty Amount ”: With respect to any Mortgage Loan and each Distribution Date, all premiums or charges, if any, paid by Mortgagors under the related Mortgage Notes as a result of full or partial Principal Prepayments collected by the Servicer during the immediately preceding Prepayment Period under the terms of the Servicing Agreement and remitted to the Master Servicer, but only to the extent required to be remitted to the Master Servicer on the applicable Servicer Remittance Date under the terms of the Servicing Agreement.

“ Prepayment Period ”: With respect to any Distribution Date the calendar month preceding the month in which such Distribution Date occurs.

“ Primary Insurance Policy ”: Mortgage guaranty insurance, if any, on an individual Mortgage Loan, as evidenced by a policy or certificate.

“Principal-Only Component” or “PO Component” : Either the PO-1 Component or PO-2 Component, as applicable.

“ Principal Balance ”: As to any Mortgage Loan, other than a Liquidated Mortgage Loan, and any day, the related Cut-Off Date Principal Balance, minus all collections credited against the Principal Balance of such Mortgage Loan after the Cut-Off Date, as increased by the amount of any Deferred Interest added to the outstanding Principal Balance of such Mortgage Loan pursuant to the terms of the related Mortgage Note. 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.

“ Principal Deficiency Amount ”: For any Distribution Date and for any Undercollateralized Group, the excess, if any, of the aggregate Class Certificate Principal Balance and Component Principal Balance of such Undercollateralized Group immediately prior to such Distribution Date over the sum of the Principal Balances of the Mortgage Loans immediately prior to such Distribution Date.

“ Principal Distribution Amount ”: With respect to any Distribution Date, the sum of (a) each scheduled payment of principal collected or advanced on the related Mortgage Loans (before taking into account any Deficient Valuations or Debt Service Reductions) by the Servicer or the Master Servicer in respect of the related Due Period, (b) that portion of the Purchase Price, representing principal of any repurchased Mortgage Loan, deposited to the Distribution Account during the related Prepayment Period, (c) the principal portion of any related Substitution Adjustments deposited in the Distribution Account during the related Prepayment Period, (d) the principal portion of all Insurance Proceeds received during the related Prepayment Period with respect to Mortgage Loans that are not yet Liquidated Mortgage Loans, (e) the principal portion of all Net Liquidation Proceeds received during the related Prepayment Period with respect to Liquidated Mortgage Loans, (f) all Principal Prepayments in part or in full on Mortgage Loans applied by the Servicer or the Master Servicer during the related Prepayment Period, (g) all Recoveries received during the calendar month preceding the month of that Distribution Date and (h) on the Distribution Date on which the Trust is to be terminated pursuant to Section 10.01 hereof, that portion of the Termination Price in respect of principal.

“ Principal Prepayment ”: Any payment of principal made by the Mortgagor on a Mortgage Loan that is received in advance of its scheduled Due Date and that 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.

“ Private Certificates ”: The Class B-5, Class B-6, Class B-7 and Class A-R-II Certificates.

“ Private Placement Memorandum ”: The Private Placement Memorandum dated June 30, 2005 relating to the initial sale of the Class B-5, Class B-6 and Class B-7.

“ Pro Rata Share ”: As to any Distribution Date and any Class of Subordinate Certificates, the portion of the Subordinate Principal Distribution Amount allocable to such Class, equal to the product of the (a) Subordinate Principal Distribution Amount on such date and (b) a fraction, the numerator of which is the related Class Certificate Principal Balance of that Class and the denominator of which is the aggregate of the Class Certificate Principal Balances of all the Classes of Subordinate Certificates.

“ Prospectus ”: The Prospectus Supplement, together with the accompanying prospectus dated February 22, 2005, relating to the Senior Certificates and the Class B-1, Class B-2, Class B-3 and Class B-4 Certificates.

“ Prospectus Supplement ”: That certain Prospectus Supplement dated June 28, 2005 relating to the initial sale of the Senior Certificates and the Class B-1, Class B-2, Class B-3 and Class B-4 Certificates.

“ Purchase Price ”: With respect to any Mortgage Loan or REO Property to be purchased by the Seller pursuant to or as contemplated by Section 2.03 hereof, and as confirmed by an Officers’ Certificate from the Seller to the Trustee, an amount equal to the sum of (i) 100% of the Principal Balance thereof as of the date of purchase (or such other price as provided in Section 10.01), plus (ii) in the case of (x) a Mortgage Loan, accrued interest on such Principal Balance at the applicable Loan Rate (or if the servicer is repurchasing such Mortgage Loan, the Loan Rate minus the Servicing Fee Rate) from the Due Date as to which interest was last covered by a payment by the Mortgagor through the end of the calendar month in which the purchase is to be effected, and (y) an REO Property, the sum of (1) accrued interest on such Principal Balance at the applicable Loan Rate (or if the servicer is repurchasing such Mortgage Loan, the Loan Rate minus the Servicing Fee Rate) from the Due Date as to which interest was last covered by a payment by the Mortgagor plus (2) REO Imputed Interest for such REO Property for each calendar month commencing with the calendar month in which such REO Property was acquired and ending with the calendar month in which such purchase is to be effected, net of the total of all net rental income, Insurance Proceeds and Liquidation Proceeds that as of the date of purchase had been distributed as or to cover REO Imputed Interest, plus (iii) any unreimbursed Servicing Advances and any unpaid Expense Fees allocable to such Mortgage Loan or REO Property, plus (iv) in the case of a Mortgage Loan required to be purchased pursuant to Section 2.03 hereof, expenses reasonably incurred or to be incurred by the Trustee in respect of the breach or defect giving rise to the purchase obligation and plus (v) any costs and damages incurred by the Trust in connection with any violation by such Mortgage Loan of any predatory- or abusive-lending laws.

“ Qualified Insurer ”: A mortgage guaranty insurance company duly qualified as such under the laws of the state of its principal place of business and each state having jurisdiction over such insurer in connection with the insurance policy issued by such insurer, duly authorized and licensed in such states to transact a mortgage guaranty insurance business in such states and to write the insurance provided by the insurance policy issued by it, approved as a Fannie Mae-approved mortgage insurer and having a claims paying ability rating of at least “AA” or equivalent rating by a nationally recognized statistical rating organization. Any replacement insurer with respect to a Mortgage Loan must have at least as high a claims paying ability rating as the insurer it replaces had on the Closing Date.

“ Qualified Substitute Mortgage Loan ”: A mortgage loan substituted for a Deleted Mortgage Loan pursuant to the terms of this Agreement which must, on the date of such substitution, (i) have an outstanding principal balance, after application of all scheduled payments of principal and interest due during or prior to the month of substitution, not in excess of, and not more than 5% less than, the Principal Balance of the Deleted Mortgage Loan as of the Due Date in the calendar month during which the substitution occurs, (ii) have a maximum loan rate not less than the Maximum Loan Rate of the Deleted Mortgage Loan, (iii) have a gross margin equal to or greater than the Gross Margin of the Deleted Mortgage Loan, (iv) have the same Index as the Deleted Mortgage Loan, (v) have its next adjustment date not more than two months after the next Adjustment Date of the Deleted Mortgage Loan, (vi) have a remaining term to maturity not greater than (and not more than one year less than) that of the Deleted Mortgage Loan, (vii) be current as of the date of substitution, (viii) have a Loan-to-Value Ratio as of the date of substitution equal to or lower than the Loan-to-Value Ratio of the Deleted Mortgage Loan as of such date, (ix) have been underwritten or re-underwritten in accordance with the same or substantially similar underwriting criteria and guidelines as the Deleted Mortgage Loan, (x) is of the same or better credit quality as the Deleted Mortgage Loan and (xi) conform to each representation and warranty set forth in Section 2.04 hereof applicable to the Deleted Mortgage Loan. In the event that one or more mortgage loans are substituted for one or more Deleted Mortgage Loans, the amounts described in clause (i) hereof shall be determined on the basis of aggregate principal balances, the terms described in clause (vi) hereof shall be determined on the basis of weighted average remaining term to maturity and the Loan-to-Value Ratio described in clause (viii) 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 (x) hereof must be satisfied as to each Qualified Substitute Mortgage Loan or in the aggregate, as the case may be.

“ Rating Agency ”: S&P and Moody’s. If any rating agency or its successor shall no longer be in existence, “Rating Agency” shall include such nationally recognized statistical rating agency, or other comparable Person, as shall have been designated by the Depositor, notice of which designation shall be given to the Trustee and the Master Servicer.

“ Realized Loss ”: With respect to any Liquidated Mortgage Loan, the amount of loss realized equal to the portion of the Principal Balance remaining unpaid after application of all Net Liquidation Proceeds in respect of such Liquidated Mortgage Loan.

“ Reconstitution Agreement ”: The reconstitution agreement dated as of June 30, 2005 among the Seller and Downey Savings and Loan Association, F.A., as the Servicer and acknowledged by the Trustee and the Master Servicer.

“ Reconstitution Date ”: June 30, 2005.

“ Record Date ”: With respect to each Distribution Date and all Classes of Certificates (other than the LIBOR Certificates), the last Business Day of the calendar month preceding the month in which such Distribution Date occurs. With respect to each Distribution Date and the LIBOR Certificates, the last Business Day preceding that Distribution Date (or the Closing Date, in the case of the first Distribution Date), unless the any Class of LIBOR Certificates are no longer Book-Entry Certificates, in which case the Record Date for such Class of LIBOR Certificates shall be the last Business Day of the calendar month preceding the month in which that Distribution Date occurs.

“ Recovery ”: With respect to any Distribution Date and Mortgage Loan that became a Liquidated Mortgage Loan in a month preceding the month prior to that Distribution Date and with respect to which the related Realized Loss was allocated to one or more Classes of Certificates or PO-1 Component or PO-2 Component, an amount received in respect of such Liquidated Mortgage Loan during the prior calendar month, net of any reimbursable expenses.

“ Refinancing Mortgage Loan ”: Any Mortgage Loan originated in connection with the refinancing of an existing mortgage loan.

“ Regulation S ”: Regulation S promulgated under the Securities Act or any successor provision thereto, in each case as the same may be amended from time to time; and all references to any rule, section or subsection of, or definition or term contained in, Regulation S means such rule, section, subsection, definition or term, as the case may be, or any successor thereto, in each case as the same may be amended from time to time.

“ Regulation S Global Security ”: The meaning specified in Section 6.01.

“ Regular Certificate ”: Any Class 1-A, Class 2-A1A, Class 2-A1B, Class 2-A1C, Class 2-A1D, Class 2-A2, Class X-1, Class X-2, Class PO, Class B-1, Class B-2, Class B-3, Class B-4, Class B-5, Class B-6 or Class B-7 Certificate.

“ Relief Act ”: The Servicemembers Civil Relief Act, or any similar state law.

“ Relief Act Reductions ”: With respect to any Distribution Date and any Mortgage Loan as to which there has been a reduction in the amount of interest collectible thereon for the most recently ended Due Period as a result of the application of the Relief Act, the amount, if any, by which (i) interest collectible on that Mortgage Loan during such Due Period is less than (ii) one month’s interest on the Stated Principal Balance of such Mortgage Loan at the Loan Rate for such Mortgage Loan before giving effect to the application of the Relief Act.

“ REMIC ”: A “real estate mortgage investment conduit” within the meaning of Section 860D of the Code.

“ REMIC Opinion ”: An Independent Opinion of Counsel, to the effect that the proposed action described therein would not, under the REMIC Provisions, (i) cause any REMIC created hereunder to fail to qualify as a REMIC while any regular interest in such REMIC is outstanding, (ii) result in a tax on prohibited transactions with respect to any REMIC created hereunder or (iii) constitute a taxable contribution to any REMIC created hereunder after the Startup Day.

“ REMIC Provisions ”: Provisions of the federal income tax law relating to real estate mortgage investment conduits which appear at Section 860A through 860G 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 ”: The Master Servicer’s Remittance Report to the Securities Administrator providing information with respect to each Mortgage Loan which is provided no later than the 15 ^th calendar day of each month and which shall contain such information as may be agreed upon by the Master Servicer and the Securities Administrator and which shall be sufficient to enable the Securities Administrator to prepare the related Distribution Date Statement.

“ Rents from Real Property ”: With respect to any REO Property, gross income of the character described in Section 856(d) of the Code.

“ REO Account ”: The account or accounts maintained by the Servicer in respect of an REO Property pursuant to the Servicing Agreement.

“ 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 calendar month during which such REO Property was at any time part of the Trust Fund, one month’s interest at the applicable Net Loan Rate on the Principal Balance of such REO Property (or, in the case of the first such calendar month, of the related Mortgage Loan if appropriate) as of the Close of Business on the Due Date in such calendar month.

“ REO Principal Amortization ”: With respect to any REO Property, for any calendar month, the excess, if any, of (a) 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 hereof that is allocable to such REO Property) or otherwise, net of any portion of such amounts (i) payable pursuant to the applicable provisions of the Servicing Agreement in respect of the proper operation, management and maintenance of such REO Property or (ii) payable or reimbursable to the Servicer pursuant to the applicable provisions of the Servicing Agreement for unpaid Master Servicing Fees and 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, over (b) the REO Imputed Interest in respect of such REO Property for such calendar month.

“ REO Property ”: A Mortgaged Property acquired by the Servicer on behalf of the Trust Fund through foreclosure or deed-in-lieu of foreclosure in accordance with the applicable provisions of the Servicing Agreement.

“Request for Release” : A release signed by a Servicing Officer, in the form of Exhibit F attached hereto.

“ Required Reserve Fund Deposit ”: With respect to the Class X-2 Certificates and any Distribution Date, an amount equal to the lesser of (i) the Interest Distributable Amount for the Class X-2 Certificates for such Distribution Date (after giving effect to such Certificate’s share of any Deferred Interest and after any reduction in the Interest Distributable Amount due to Net Interest Shortfalls on such Distribution Date) and (ii) the amount required to bring the balance on deposit in the Basis Risk Reserve Fund up to an amount equal to the Basis Risk Shortfalls for such Distribution Date with respect to the Class 1-A, Class 2-A1A, Class 2-A1B, Class 2-A1C, Class 2-A1D, Class 2-A2, Class B-1, Class B-2, Class B-3, Class B-4, Class B-5, Class B-6 and Class B-7 Certificates.

“ 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, (v) a cooperative unit or (vi) a detached one-family dwelling in a planned unit development, none of which is a mobile home.

“ Residual Certificates ”: The Class A-R Certificate and the Class A-R-II Certificate.

“ Responsible Officer ”: When used with respect to the Trustee, any director, the President, any vice president, any assistant vice president in its Corporate Trust Office Services department, any associate or any other officer of the Trustee customarily performing functions similar to those performed by any of the above designated officers and, with respect to a particular matter, to whom such matter is referred because of such officer’s knowledge of and familiarity with the particular subject.

“ Restricted Classes ”: As defined in Section 5.01(d).

“ Restricted Global Security ”: As defined in Section 6.01.

“ S&P ”: Standard & Poor’s Ratings Services, a division of The McGraw-Hill Companies, Inc., and any successor thereto.

“ Sarbanes-Oxley Certification ”: A written certification covering, among other things, servicing of the Mortgage Loans by the Servicer and signed by an officer of the Master Servicer that complies with (i) the Sarbanes-Oxley Act of 2002, as amended from time to time, and (ii) the February 21, 2003 Statement by the Staff of the Division of Corporation Finance of the Securities and Exchange Commission Regarding Compliance by Asset-Backed Issuers with Exchange Act Rules 13a-14 and 15d-14, as in effect from time to time; provided that if, after the Closing Date (a) the Sarbanes-Oxley Act of 2002 is amended, (b) the Statement referred to in clause (ii) is modified or superceded by any subsequent statement, rule or regulation of the Securities and Exchange Commission or any statement of a division thereof, or (c) any future releases, rules and regulations are published by the Securities and Exchange Commission from time to time pursuant to the Sarbanes-Oxley Act of 2002, which in any such case affects the form or substance of the required certification and results in the required certification being, in the reasonable judgment of the Master Servicer, materially more onerous than the form of the required certification as of the Closing Date, the Sarbanes-Oxley Certification shall be as agreed to by the Master Servicer, the Depositor and the Seller following a negotiation in good faith to determine how to comply with any such new requirements.

“ Securities Administrator ”: Wells Fargo Bank, N.A., or its successor in interest, or any successor securities administrator appointed as herein provided.

“ Seller ”: GCFP, in its capacity as seller under this Agreement.

“Senior Adjusted Cap Rate” : With respect to the Class 1-A, Class 2-A1A, Class 2-A1B, Class 2-A1C, Class 2-A1D and Class 2-A2 Certificates and any Distribution Date, shall equal the Senior Net WAC Cap, computed for this purpose by first reducing the weighted average of the Net Loan Rates of the Mortgage Loans by a per annum rate equal to (i) the product of (a) the Net Deferred Interest, if any, on the Mortgage Loans for that Distribution Date and (b) 12, divided by (ii) the aggregate Stated Principal Balance of the Mortgage Loans as of the first day of the month before such Distribution Date (or, in the case of the first Distribution Date, as of the Cut-Off Date).

“ Senior Certificate ”: Any one of the Class 1-A, Class 2-A1A, Class 2-A1B, Class 2-A1C, Class 2-A1D, Class 2-A2, Class PO or Class A-R Certificates.

“ Senior Certificate Group ”: With respect to Loan Group 1, the Class 1-A and Class A-R Certificates. With respect to Loan Group 2, the Class 2-A1A, Class 2-A1B, Class 2-A1C, Class 2-A1D and Class 2-A2 Certificates.

“ Senior Certificateholder ”: Any Holder of a Senior Certificate.

“ Senior Credit Support Depletion Date ”: The date on which the Class Certificate Principal Balance of each Class of Subordinate Certificates has been reduced to zero.

“Senior Net WAC Cap” : For any Distribution Date and the Class 1-A, Class 2-A1A, Class 2-A1B, Class 2-A1C, Class 2-A1D and Class 2-A2 Certificates, the product of (i) the excess of (a) the Net WAC over (b) the product of (I) the Pass-Through Rate for the Class X-1 Certificates and (II) a fraction, the numerator of which is the sum of the X-1 IO-1 Component Notional Amount and the X-1 IO-2 Component Notional Amount for that Distribution Date and denominator of which is the aggregate Certificate Principal Balance of the Class 1-A, Class 2-A1A, Class 2-A1B, Class 2-A1C, Class 2-A1D and Class 2-A2 Certificates immediately prior to that Distribution Date and (ii) a fraction, the numerator of which is 30 and the denominator of which is the actual number of days in the related interest Accrual Period for such Certificates.

“ Senior Percentage ”: With respect to each Loan Group and any Distribution Date, the percentage equivalent of a fraction the numerator of which is the aggregate of the Class Certificate Principal Balances and Component Principal Balances of the Classes of Senior Certificates and Principal-Only Components relating to that Loan Group immediately prior to such Distribution Date and the denominator of which is the Loan Group Balance in the related Loan Group for such Distribution Date; provided, however , that on any Distribution Date after a Senior Termination Date has occurred with respect to the Senior Certificates and Principal-Only Component related to a Loan Group, the Senior Percentage for the related Loan Group will be equal to 0% and; provided, further , that on any Distribution Date after a Senior Termination Date has occurred with respect to the Senior Certificates and Principal-Only Component related to a Loan Group, the Senior Percentage of the Loan Group related to the remaining Senior Certificates and Principal-Only Component is the percentage equivalent of a fraction, the numerator of which is the aggregate of the Certificate Principal Balances of each remaining Class of Senior Certificates and Principal-Only Component immediately prior to such date and the denominator of which is the aggregate of the Certificate Principal Balances of all Classes of Certificates, immediately prior to such date.

“ Senior Prepayment Percentage ”: With respect to any Distribution Date before the Distribution Date in July 2015, 100%. Except as provided herein, the Senior Prepayment Percentage for each Loan Group for any Distribution Date occurring on or after the tenth anniversary of the first Distribution Date will be as follows: (i) from July 2015 through June 2016, the related Senior Percentage plus 70% of the related Subordinate Percentage for that Distribution Date; (ii) from July 2016 through June 2017, the related Senior Percentage plus 60% of the related Subordinate Percentage for that Distribution Date; (iii) from July 2017 through June 2018, the related Senior Percentage plus 40% of the related Subordinate Percentage for that Distribution Date; (iv) from July 2018 through June 2019, the related Senior Percentage plus 20% of the related Subordinate Percentage for that Distribution Date; and (v) from and after July 2019, the related Senior Percentage for that Distribution Date; provided, however, that there shall be no reduction in the Senior Prepayment Percentage for either Loan Group unless the Step Down Conditions are satisfied; and provided, further , that if on any Distribution Date occurring on or after the Distribution Date in July 2015, the Senior Percentage exceeds the initial Senior Percentage, the Senior Prepayment Percentage for that Distribution Date will again equal 100%.

Notwithstanding the above, (i) if on any Distribution Date prior to July 2008 the Two Times Test is satisfied, the Senior Prepayment Percentage will equal the related Senior Percentage for such Distribution Date plus 50% of an amount equal to 100% minus the related Senior Percentage for such Distribution Date and (ii) if on any Distribution Date in or after July 2008 the Two Times Test is satisfied, the Senior Prepayment Percentage will equal the related Senior Percentage for such Distribution Date.

“ Senior Principal Distribution Amount ”: With respect to each Loan Group and any Distribution Date, the sum of:

(1)

the related Senior Percentage of all amounts described in clauses (a) through (d) of the definition of “Principal Distribution Amount” for that Distribution Date;

(2)

with respect to each Mortgage Loan in that Loan Group which became a Liquidated Mortgage Loan during the related Prepayment Period, the lesser of

(x)

the related Senior Percentage of the Stated Principal Balance of that Mortgage Loan; and

(y)

the related Senior Prepayment Percentage of the amount of the Net Liquidation Proceeds allocable to principal received with respect to that Mortgage Loan; and

(3)

the related Senior Prepayment Percentage of the amounts described in clauses (f) and (g) of the definition of “Principal Distribution Amount.”

“ Senior Termination Date ”: For each Senior Certificate Group and Principal-Only Component, the Distribution Date on which the aggregate of the Class Certificate Principal Balances and related Component Principal Balance of the related Senior Certificates and Principal-Only Component is reduced to zero.

“ Servicer ”: Downey Savings and Loan Association, F.A., as primary servicer of the Mortgage Loans and any successors thereto.

“ Servicer Certification ”: A written certification delivered to the Trustee, the Master Servicer and the Depositor pursuant to Subsection 11.23 of the Servicing Addendum to the Servicing Agreement covering servicing of the Mortgage Loans by the Servicer and signed by an officer of the Servicer.

“ Servicer Remittance Date ”: The “Remittance Date” defined in the Servicing Agreement.

“ Servicing Account ”: Any account established and maintained by the Servicer with respect to the related Mortgage Loans and any REO Property, pursuant to the terms of the Servicing Agreement.

“ Servicing Addendum ”: As defined in the Servicing Agreement.

“ Servicing Advances ”: As defined in the Servicing Agreement.

“ Servicing Agreement”: The servicing agreement attached as Exhibit M hereto relating to the Mortgage Loans, as reconstituted by the Reconstitution Agreement, and any other servicing agreement entered into between a successor servicer, the Master Servicer and the Seller or the Trustee on behalf of the Trust pursuant to the terms hereof.

“ Servicing Fee ”: With respect to the Servicer and each Mortgage Loan and for any calendar month, the fee payable to the Servicer determined pursuant to the Servicing Agreement.

“ Servicing Fee Rate ”: With respect to each Mortgage Loan, the per annum servicing fee rate set forth on the Mortgage Loan Schedule.

“ Servicing Officer”: Any officer of the Master Servicer involved in, or responsible for, the administration and servicing (or master servicing) of Mortgage Loans, whose name and specimen signature appear on a list of servicing officers furnished by the Master Servicer to the Trustee and the Depositor on the Closing Date, as such list may from time to time be amended.

“ Servicing Rights ”: With respect to any Mortgage Loan, any and all of the following: (a) the right, under the Servicing Agreement, to terminate the Servicer as servicer of such Mortgage Loan, with or without cause, subject to Section 3.09 of this Agreement; (b) the right, under the Servicing Agreement, to transfer the Servicing Rights and/or all servicing obligations with respect to such Mortgage Loan, subject to Section 3.09 of this Agreement; (c) the right to receive the Servicing Fee, less an amount to be retained by the Servicer as its servicing compensation as agreed to by the Servicing Rights Owner and the Servicer, subject to Section 3.09 of this Agreement and (d) all powers and privileges incident to any of the foregoing.

“ Servicing Rights Owner ”: GCFP or any successor or assign of GCFP.

“ Startup Day ”: As defined in Section 9.01(b) hereof.

“ Stated Principal Balance ”: With respect to any Mortgage Loan: (a) as of the Distribution Date in July 2005, the Cut-Off Date Principal Balance of such Mortgage Loan, (b) thereafter as of any date of determination up to and including the Distribution Date on which the proceeds, if any, of a Liquidation Event with respect to such Mortgage Loan would be distributed, the outstanding principal balance of such Mortgage Loan as of the Cut-Off Date, as shown in the Mortgage Loan Schedule, minus , in the case of each Mortgage Loan, the sum of (i) the principal portion of each Monthly Payment due on a Due Date subsequent to the Cut-Off Date, whether or not received, (ii) all Principal Prepayments received after the Cut-Off Date, to the extent distributed pursuant to Section 5.01 before such date of determination, (iii) all Liquidation Proceeds and Insurance Proceeds applied by the Servicer as recoveries of principal in accordance with the applicable provisions of the Servicing Agreement, to the extent distributed pursuant to Section 5.01 before such date of determination, and (iv) any Realized Loss incurred with respect thereto as a result of a Deficient Valuation made during or prior to the Due Period for the most recent Distribution Date preceding such date of determination; and (c) as of any date of determination subsequent to the Distribution Date on which the proceeds, if any, of a Liquidation Event with respect to such Mortgage Loan would be distributed, zero; provided that , such Stated Principal Balance shall be increased by the amount of any Net Deferred Interest added to the outstanding Principal Balance of such Mortgage Loan pursuant to the terms of the related Mortgage Note. With respect to any REO Property: (x) as of any date of determination up to and including the Distribution Date on which the proceeds, if any, of a Liquidation Event with respect to such REO Property would be distributed, an amount (not less than zero) equal to the Stated Principal Balance of the related Mortgage Loan as of the date on which such REO Property was acquired on behalf of the Trust, minus the aggregate amount of REO Principal Amortization in respect of such REO Property for all previously ended calendar months, to the extent distributed pursuant to Section 5.01 before such date of determination; and (y) as of any date of determination subsequent to the Distribution Date on which the proceeds, if any, of a Liquidation Event with respect to such REO Property would be distributed, zero.

“ Step Down Conditions ”: As of the first Distribution Date as to which any decrease in any Senior Prepayment Percentage applies, (i) the outstanding Principal Balance of all Mortgage Loans 60 days or more Delinquent (including Mortgage Loans in REO and foreclosure) (averaged over the preceding six month period), as a percentage of the aggregate of the Class Certificate Principal Balances of the Classes of Subordinate Certificates on such Distribution Date, does not equal or exceed 50% and (ii) cumulative Realized Losses with respect to all of the Mortgage Loans do not exceed:

for any Distribution Date on or after the tenth anniversary of the first Distribution Date, 30% of the aggregate Certificate Principal Balance of the Subordinate Certificates as of the Closing Date,

for any Distribution Date on or after the eleventh anniversary of the first Distribution Date, 35% of the aggregate Certificate Principal Balance of the Subordinate Certificates as of the Closing Date,

for any Distribution Date on or after the twelfth anniversary of the first Distribution Date, 40% of the aggregate Certificate Principal Balance of the Subordinate Certificates as of the Closing Date,

for any Distribution Date on or after the thirteenth anniversary of the first Distribution Date, 45% of the aggregate Certificate Principal Balance of the Subordinate Certificates as of the Closing Date, and

for any Distribution Date on or after the fourteenth anniversary of the first Distribution Date, 50% of the aggregate Certificate Principal Balance of the Subordinate Certificates as of the Closing Date.

“ Strike Rate ”: With respect to any Distribution Date and each Yield Maintenance Agreement, the amount listed on Schedule II hereto.

“ Subordinate Adjusted Cap Rate ”: With respect to any Distribution Date and the Subordinate Certificates, shall equal the Subordinate Net WAC Cap, computed for this purpose by first reducing the weighted average of the Net Loan Rates of the Mortgage Loans by a per annum rate equal to (i) the product of (a) the Net Deferred Interest, if any, on the Mortgage Loans for that Distribution Date and (b) 12, divided by (ii) the aggregate Stated Principal Balance of the Mortgage Loans as of the first day of the month before such Distribution Date (or, in the case of the first Distribution Date, as of the Cut-Off Date).

“ Subordinate Certificate ”: Any one of the Class B-1, Class B-2, Class B-3, Class B-4, Class B-5, Class B-6 or Class B-7 Certificates.

“ Subordinate Class Expense Share ”: For each Class of Subordinate Certificates and each Accrual Period, the Subordinate Class Expense Share shall be allocated in reverse order of their respective numerical Class designations (beginning with the Class of Subordinate Certificates with the highest numerical Class designation) and will be an amount equal to (i) the sum of, without duplication, (a) the amounts paid to the Trustee from the Trust Fund during such Accrual Period pursuant to Section 8.05 hereof to the extent such amounts were paid for ordinary or routine expenses and were not taken into account in computing the Net Loan Rate of any Mortgage Loan and (b) amounts described in clause (y) of the definition of Available Funds herein to the extent such amounts were paid for ordinary or routine expenses and were not taken into account in computing the Net Mortgage Rate of any Mortgage Loan minus (ii) amounts taken into account under clause (i) of this definition in determining the Subordinate Class Expense Share of any Class of Subordinate Certificates having a higher numeric designation. In no event, however, shall the Subordinate Class Expense Share for any Class of Subordinate Certificates and any Accrual Period exceed the product of (i) (a) the lesser of the Pass-Through Rate for such Class, or the Subordinate Adjusted Cap Rate, divided by (b) 12 and (ii) the Class Certificate Principal Amount of such Class of Subordinate Certificates as of the beginning of the related Accrual Period.

“ Subordinate Component ”: With respect to any Distribution Date, the excess of the related Loan Group Balance for such Distribution Date over the aggregate Class Certificate Principal Balance and Component Principal Balance of the related Senior Certificate Group and Principal-Only Component immediately preceding such Distribution Date. The designation “1” or “2” appearing after the corresponding Loan Group designation is used to indicate a Subordinate Component allocable to Loan Group 1 and Loan Group 2, respectively.

“ Subordinate Net Maximum Rate Cap ”: For any Distribution Date, the weighted average of the Net Maximum Rates of the Mortgage Loans as of the first day of the month prior to the month of that Distribution Date (on in the case of the first Distribution Date, as of the Cut-off Date) after giving effect to payments due on that date, weighted on the basis of their related Stated Principal Balances as of the first day of the related Due Period.

“Subordinate Net WAC Cap” : For any Distribution Date and the Subordinate Certificates, the product of (x) the Net WAC and (y) a fraction, the numerator of which is 30 and the denominator of which is the actual number of days in the related interest Accrual Period for such Certificates.

“ Subordinate Percentage ”: With respect to each Loan Group and any Distribution Date, the difference between 100% and the related Senior Percentage for such Loan Group and Distribution Date; provided, however , that on any Distribution Date occurring after a Senior Termination Date has occurred with respect to the Senior Certificates and Principal-Only Component related to a Loan Group, the Subordinate Percentage will represent the entire interest of the Subordinate Certificates in the Mortgage Loans and will equal the difference between 100% and the related Senior Percentage for such Distribution Date.

“ Subordinate Prepayment Percentage ”: With respect to each Loan Group and any Distribution Date, the difference between 100% and the related Senior Prepayment Percentage for such Distribution Date.

“ Subordinate Principal Distribution Amount ”: With respect to each Loan Group and any Distribution Date, an amount equal to the sum of for both Loan Groups:

(1)

the related Subordinate Percentage of all amounts described in clauses (a) through (d) of the definition of “Principal Distribution Amount” for that Loan Group and Distribution Date;

(2)

with respect to each Mortgage Loan in such Loan Group that became a Liquidated Mortgage Loan during the related Prepayment Period, the amount of the Net Liquidation Proceeds allocated to principal received with respect thereto remaining after application thereof pursuant to clause (2) of the definition of “Senior Principal Distribution Amount” for that Loan Group and Distribution Date, up to the related Subordinate Percentage of the Stated Principal Balance of such Mortgage Loan; and

(3)

the related Subordinated Prepayment Percentage of all amounts described in clause (f) of the definition of “Principal Distribution Amount” for such Loan Group and Distribution Date;

provided, however, that on any Distribution Date occurring after a Senior Termination Date has occurred with respect to the Senior Certificates and Principal-Only Component related to a Loan Group, the Subordinate Principal Distribution Amount will not be calculated by Loan Group but will equal the amount calculated pursuant to the formula set forth above based on the applicable Subordinate Percentage or Subordinate Prepayment Percentage, as applicable, for such Distribution Date with respect to all the Mortgage Loans rather than the Mortgage Loans in the related Loan Group only.

“ Substitution Adjustment ”: As defined in Section 2.03(d) hereof.

“ Tax Returns ”: The federal income tax return on Internal Revenue Service Form 1066, U.S. Real Estate Mortgage Investment Conduit Income Tax Return, including Schedule Q thereto, Quarterly Notice to Residual Interest Holders of the REMIC Taxable Income or Net Loss Allocation, or any successor forms, to be filed on behalf of every REMIC created hereunder under the REMIC Provisions, together with any and all other information reports or returns that may be required to be furnished to the Certificateholders or filed with the Internal Revenue Service or any other governmental taxing authority under any applicable provisions of federal, state or local tax laws.

“ Termination Price ”: As defined in Section 10.01(a) hereof.

“ Transfer ”: Any direct or indirect transfer or sale of any Ownership Interest in a Residual Certificate.

“ Transfer Affidavit ”: As defined in Section 6.02(e)(ii) hereof.

“ Transferee ”: Any Person who is acquiring by Transfer any Ownership Interest in a Certificate.

“ Trust ”: DSLA Mortgage Loan Trust 2005-AR4, the trust created hereunder.

“ Trust Fund ”: The segregated pool of assets subject hereto, constituting the primary trust created hereby and to be administered hereunder, with respect to which a REMIC election is to be made, such Trust Fund consisting of: (i) such Mortgage Loans as from time to time are subject to this Agreement, together with the Mortgage Files relating thereto, and together with all collections thereon and proceeds thereof (excluding Prepayment Penalty Amounts), (ii) any REO Property, together with all collections thereon and proceeds thereof, (iii) the Trustee’s rights with respect to the Mortgage Loans under all insurance policies required to be maintained pursuant to this Agreement and any proceeds thereof, (iv) the Depositor’s rights under the Mortgage Loan Purchase Agreement (including any security interest created thereby); (v) the Distribution Account (subject to the last sentence of this definition), any REO Account and such assets that are deposited therein from time to time and any investments thereof, together with any and all income, proceeds and payments with respect thereto; (vi) the Basis Risk Reserve Fund, (vii) all right, title and interest of the Seller in and to the Servicing Agreement, including the Servicing Account and (viii) the Yield Maintenance Agreements. Notwithstanding the foregoing, however, the Trust Fund specifically excludes (1) all payments and other collections of interest and principal due on the Mortgage Loans on or before the Cut-Off Date and principal received before the Cut-Off Date (except any principal collected as part of a payment due after the Cut-Off Date) and (2) all income and gain realized from Permitted Investments of funds on deposit in the Distribution Account.

“ Trustee ”: Deutsche Bank National Trust Company, a national banking association, its successors and assigns, or any successor trustee appointed as provided herein.

“ Trustee Fee ”: The annual fee paid to the Trustee for its services rendered under this Agreement on each anniversary of the Closing Date.

“ Two Times Test ”: As to any Distribution Date, (i) the Aggregate Subordinate Percentage is at least two times the Aggregate Subordinate Percentage as of the Closing Date; (ii) the aggregate of the Principal Balances of all Mortgage Loans Delinquent 60 days or more (including Mortgage Loans in REO and foreclosure) (averaged over the preceding six-month period), as a percentage of the aggregate of the Class Certificate Principal Balances of the Subordinate Certificates, does not equal or exceed 50%; and (iii) on or after the Distribution Date in July 2008, cumulative Realized Losses do not exceed 30% of the Original Subordinated Principal Balance or prior to the Distribution Date in July 2008, cumulative Realized Losses do not exceed 20% of the Original Subordinated Principal Balance.

“ Undercollateralized Group ”: With respect to any Distribution Date and Loan Group, as to which the aggregate Class Certificate Principal Balance and Component Principal Balance of the related classes of Senior Certificates and Principal-Only Component, after giving effect to distributions pursuant to Section 5.01(a) on such date, is greater than the Loan Group Balance of the related Loan Group for such Distribution Date.

“ Underwriter’s Exemption ”: Prohibited Transaction Exemption 90-59 (Exemption Application No. D-8374), as amended by Prohibited Transaction Exemption 97-34 (Exemption Application Nos. D-10245 and D-10246), as amended by Prohibited Transaction Exemption 2000-58 (Exemption Application No. D-10829) and as amended by Prohibited Transaction Exemption 2002-41 (Exemption Application No. D-11077) (or any successor thereto), or any substantially similar administrative exemption granted by the U.S. Department of Labor.

“ Uninsured Cause ”: Any cause of damage to a Mortgaged Property such that the complete restoration of such property is not fully reimbursable by the hazard insurance policies required to be maintained on such Mortgaged Property.

“ United States Person ” or “ U.S. Person ”: A “United States person” within the meaning set forth in Section 7701(a)(30) of the Code or successor provisions.

“ Unpaid Interest Shortfall Amount ”: With respect to each Class of Certificates (or, with respect to the Class X-1 Certificates, the X-1 IO-1 and X-1 IO-2 Components, other than the Class PO Certificates) and (i) the first Distribution Date, zero, and (ii) any Distribution Date after the first Distribution Date, the amount, if any, by which (1)(a) the Monthly Interest Distributable Amount for that Class or Interest-Only Component for the immediately preceding Distribution Date exceeds (b) the aggregate amount distributed on that Class or Interest-Only Component in respect of such Monthly Interest Distributable Amount on the preceding Distribution Date plus (2) any such shortfalls remaining unpaid from prior Distribution Dates.

“ Upper-Tier REMIC ”: As described in the Preliminary Statement.

“ Value ”: With respect to any Mortgage Loan and the related Mortgaged Property, the lesser of:

(i)

the value of such Mortgaged Property as determined by an appraisal made for the originator of the Mortgage Loan at the time of origination of the Mortgage Loan by an appraiser who met the minimum requirements of Fannie Mae and Freddie Mac; and

(ii)

the purchase price paid for the related Mortgaged Property by the Mortgagor with the proceeds of the Mortgage Loan;

provided, however , that in the case of a Refinancing Mortgage Loan, such value of the Mortgaged Property is based solely upon the value determined by an appraisal made for the originator of such Refinancing Mortgage Loan at the time of origination by an appraiser who met the minimum requirements of Fannie Mae and Freddie Mac.

“ Voting Rights ”: The portion of the voting rights of all of the Certificates which is allocated to any Certificate. 97% of the voting rights shall be allocated among the Classes of Regular Certificates (other than the Class X-1 and Class X-2 Certificates), pro rata , based on a fraction, expressed as a percentage, the numerator of which is the Class Certificate Principal Balance of such Class and the denominator of which is the aggregate of the Class Certificate Principal Balances then outstanding, 1% of the voting rights shall be allocated to the Class X-1 Certificates, 1% of the voting rights shall be allocated to the Class X-2 Certificates and 1% of the voting rights shall be allocated to the Class A-R Certificate; provided, however , that when none of the Regular Certificates is outstanding, 100% of the voting rights shall be allocated to the Holder of the Class A-R Certificate. The voting rights allocated to a Class of Certificates shall be allocated among all Holders of such Class, pro rata , based on a fraction the numerator of which is the Certificate Principal Balance or Certificate Notional Amount, as applicable, of each Certificate of such Class and the denominator of which is the Class Certificate Principal Balance or Class Certificate Notional Amount, as applicable, of such Class; provided, however , that any Certificate registered in the name of the Master Servicer, the Securities Administrator or the Trustee or any of its affiliates shall not be included in the calculation of Voting Rights. The Class A-R-II Certificate will have no voting rights.

“ Writedown Amount ”: The reduction described in Section 5.03(c).

“ X-1 IO-1 Component ”: The Interest-Only Component of the Class X-1 Certificates relating to the Group 1 Mortgage Loans.

“ X-1 IO-1 Component Notional Amount ”: As of any date of determination, the lesser of (i) the Principal Balance of the Class 1-A Certificates immediately prior to such Distribution Date and (ii) the notional amount shown for that Distribution Date in the following table:

Distribution Date	Notional Amount ($)
July 2005	383,587,000.00
August 2005	368,233,097.38
September 2005	354,443,224.22
October 2005	341,116,120.13
November 2005	328,236,181.57
December 2005	315,788,333.47
January 2006	303,758,011.26
February 2006	292,131,143.51
March 2006	280,894,135.14
April 2006	270,033,851.28
May 2006	259,537,601.54
June 2006	249,393,125.02
July 2006	239,587,474.23
August 2006	230,050,349.23
September 2006	220,834,662.23
October 2006	211,929,530.68
November 2006	203,324,442.01
December 2006	195,009,241.02
January 2007	186,974,117.69
February 2007	179,209,595.38
March 2007	171,706,519.46
April 2007	164,456,046.33
May 2007	158,198,755.76
June 2007	152,164,602.63
July 2007	146,345,145.94
August 2007	140,696,406.76
September 2007	135,250,977.91
October 2007	130,001,741.81
November 2007	124,941,827.37
December 2007	120,064,601.40
January 2008	115,363,660.50
February 2008	110,832,823.07
March 2008	106,466,121.68
April 2008	102,257,795.67
May 2008	98,202,284.02
June 2008	94,294,218.48
July 2008	90,527,952.34
August 2008	87,461,215.10
September 2008	84,498,803.72
October 2008	81,637,155.38
November 2008	78,872,829.35
December 2008	76,139,854.27
January 2009 and thereafter	0.00

“ X-1 IO-2 Component ”: The Interest-Only Component of the Class X-1 Certificates relating to the Group 2 Mortgage Loans.

“ X-1 IO-2 Component Notional Amount ”: As of any date of determination, the lesser of (i) the aggregate Principal Balance of the Class 2-A1A, Class 2-A1B, Class 2-A1C, Class 2-A1D and Class 2-A2 Certificates immediately prior to such Distribution Date and (ii) the amount shown for that Distribution Date in the following table:

Distribution Date	Notional Amount ($)
July 2005	489,524,000.00
August 2005	469,827,518.28
September 2005	452,211,813.68
October 2005	435,187,833.19
November 2005	418,735,610.74
December 2005	402,835,856.86
January 2006	387,469,935.61
February 2006	372,619,842.37
March 2006	358,268,182.38
April 2006	344,398,149.98
May 2006	330,993,508.58
June 2006	318,038,571.32
July 2006	305,518,182.40
August 2006	293,342,581.97
September 2006	281,577,688.40
October 2006	270,209,588.20
November 2006	259,224,841.14
December 2006	248,610,464.08
January 2007	238,353,915.36
February 2007	228,443,079.72
March 2007	218,866,253.79
April 2007	209,612,131.99
May 2007	201,626,673.72
June 2007	193,926,254.62
July 2007	186,500,959.28
August 2007	179,294,639.64
September 2007	172,347,892.93
October 2007	165,651,626.90
November 2007	159,197,064.26
December 2007	152,975,731.77
January 2008	146,979,449.83
February 2008	141,200,322.25
March 2008	135,630,726.54
April 2008	130,263,304.42
May 2008	125,090,952.75
June 2008	120,106,814.66
July 2008	115,304,271.11
August 2008	111,395,278.58
September 2008	107,619,339.98
October 2008	103,971,909.53
November 2008	100,448,597.29
December 2008	97,045,163.79
January 2009 and thereafter	0.00

“ Yield Maintenance Account ”: The separate account maintained and held by the Securities Administrator pursuant to Section 4.05, which account shall bear a designation clearly indicating that the funds deposited therein are held in trust for the benefit of the Trust on behalf of the Class 1-A, Class 2-A1A, Class 2-A1B, Class 2-A1C, Class 2-A1D, Class 2-A2 and Class X-2 Certificateholders, and which account provides that the Securities Administrator may make, or cause to be made, withdrawals therefrom in accordance with Section 4.05.

“ Yield Maintenance Agreement ”: Each of the Group 1 Yield Maintenance Agreement and the Group 2 Yield Maintenance Agreement.

“ Yield Maintenance Distributable Amount ”: With respect to each Distribution Date and each of the Yield Maintenance Agreements, an amount equal to the product of (i) the excess, if any, of (x) LIBOR, subject to a maximum of 11.00%, over (y) the applicable Strike Rate, (ii) the related Yield Maintenance Notional Balance and (iii) a fraction, the numerator of which is the actual number days in the related interest Accrual Period and the denominator of which is 360.

“Yield Maintenance Notional Balance” : For the Group 1 Yield Maintenance Agreement and any Distribution Date, the lesser of (i) the amount set forth on Schedule III hereto and (ii) the aggregate Class Certificate Principal Balance of the Class 1-A Certificates. For the Group 2 Yield Maintenance Agreement and any Distribution Date, the lesser of (i) the amount set forth on Schedule III hereto and (ii) the aggregate Class Certificate Principal Balance of the Class 2-A1A, Class 2-A1B, Class 2-A1C Class 2-A1D and Class 2-A2 Certificates .

“ Yield Maintenance Payment ”: The payment remitted to the Securities Administrator by the Yield Maintenance Provider under the related Yield Maintenance Agreement.

“ Yield Maintenance Provider ”: The Bank of New York.

SECTION 1.02. Accounting .

Unless otherwise specified herein, for the purpose of any definition or calculation, whenever amounts are required to be netted, subtracted or added or any distributions are taken into account such definition or calculation and any related definitions or calculations shall be determined without duplication of such functions.

ARTICLE II

CONVEYANCE OF MORTGAGE LOANS;
ORIGINAL ISSUANCE OF CERTIFICATES

SECTION 2.01. Conveyance of Mortgage Loans .

(a)

The Depositor, concurrently with the execution and delivery hereof, does hereby transfer, assign, set over and otherwise convey to the Trustee without recourse for the benefit of the Certificateholders all the right, title and interest of the Depositor, including any security interest therein for the benefit of the Depositor, in and to (i) each Mortgage Loan identified on the Mortgage Loan Schedule, including the related Cut-Off Date Principal Balance, all interest due thereon after the Cut-Off Date and all collections in respect of interest and principal due after the Cut-Off Date; (ii) all the Depositor’s right, title and interest in and to the Distribution Account and all amounts from time to time credited to and the proceeds of the Distribution Account; (iii) any real property that secured each such Mortgage Loan and that has been acquired by foreclosure or deed in lieu of foreclosure; (iv) the Depositor’s interest in any insurance policies in respect of the Mortgage Loans; (v) all proceeds of any of the foregoing; and (vi) all other assets included or to be included in the Trust Fund. Such assignment includes all interest and principal due to the Depositor or the Master Servicer after the Cut-Off Date with respect to the Mortgage Loans. In exchange for such transfer and assignment, the Depositor shall receive the Certificates. The Depositor hereby directs the Securities Administrator to execute, not in its individual capacity, but solely as Securities Administrator on behalf of the Trust, and deliver the Yield Maintenance Agreements.

Notwithstanding anything provided herein to the contrary, each of the parties hereto agrees and acknowledges that the Servicing Rights Owner is the owner of the Servicing Rights with respect to the Mortgage Loans, and that, notwithstanding the transfer, conveyance and assignment of the Mortgage Loans from the Depositor to the Trustee pursuant to this Agreement, the Servicing Rights Owner remains the sole and exclusive owner of the Servicing Rights with respect to the Mortgage Loans.

(b)

Concurrently with the execution and delivery of this Agreement, the Depositor does hereby assign to the Trustee all of its rights and interest under the Mortgage Loan Purchase Agreement, including all rights of the Seller under the Servicing Agreement to the extent assigned in the Mortgage Loan Purchase Agreement. The Trustee hereby accepts such assignment, and shall be entitled to exercise all rights of the Depositor under the Mortgage Loan Purchase Agreement and all rights of the Seller under the Servicing Agreement as if, for such purpose, it were the Depositor or the Seller, as applicable, including the Seller’s right to enforce remedies for breaches of representations and warranties and delivery of defective Mortgage Loan documents. The foregoing sale, transfer, assignment, set-over, deposit and conveyance does not and is not intended to result in creation or assumption by the Trustee of any obligation of the Depositor, the Seller or any other Person in connection with the Mortgage Loans or any other agreement or instrument relating thereto except as specifically set forth herein.

(c)

In connection with such transfer and assignment, the Seller, on behalf of the Depositor, does hereby deliver on the Closing Date, unless otherwise specified in this Section 2.01, to, and deposit with the Trustee, or the Custodian as its designated agent, the following documents or instruments with respect to each Mortgage Loan (a “Mortgage File”) so transferred and assigned:

(i)

the original Mortgage Note, endorsed either on its face or by allonge attached thereto in blank or in the following form: “Pay to the order of Deutsche Bank National Trust Company, as Trustee for DSLA Mortgage Loan Trust 2005-AR4, Mortgage Pass-Through Certificates, Series 2005-AR4, without recourse”, or with respect to any lost Mortgage Note, an original Lost Note Affidavit stating that the original mortgage note was lost, misplaced or destroyed, together with a copy of the related mortgage note; provided, however, that such substitutions of Lost Note Affidavits for original Mortgage Notes may occur only with respect to Mortgage Loans the aggregate Cut-Off Date Principal Balance of which is less than or equal to 2% of the Cut-Off Date Aggregate Principal Balance;

(ii)

except as provided below, for each Mortgage Loan that is not a MERS Mortgage Loan, the original Mortgage, and in the case of each MERS Mortgage Loan, the original Mortgage, noting the presence of the MIN for that Mortgage Loan and either language indicating that the Mortgage Loan is a MOM Loan if the Mortgage Loan is a MOM Loan, or if such Mortgage Loan was not a MOM Loan at origination, the original Mortgage and the assignment to MERS, in each case with evidence of recording thereon, and the original recorded power of attorney, if the Mortgage was executed pursuant to a power of attorney, with evidence of recording thereon or, if such Mortgage or power of attorney has been submitted for recording but has not been returned from the applicable public recording office, has been lost or is not otherwise available, a copy of such Mortgage or power of attorney, as the case may be, together with an Officer’s Certificate of the Seller certifying that the copy of such Mortgage delivered to the Trustee (or its Custodian) is a true copy and that the original of such Mortgage has been forwarded to the public recording office, or, in the case of a Mortgage that has been lost, a copy thereof (certified as provided for under the laws of the appropriate jurisdiction) and a written Opinion of Counsel (delivered at the Seller’s expense) acceptable to the Trustee and the Depositor that an original recorded Mortgage is not required to enforce the Trustee’s interest in the Mortgage Loan;

(iii)

the original of each assumption, modification or substitution agreement, if any, relating to the Mortgage Loans, or, as to any assumption, modification or substitution agreement which cannot be delivered on or prior to the Closing Date because of a delay caused by the public recording office where such assumption, modification or substitution agreement has been delivered for recordation, a photocopy of such assumption, modification or substitution agreement, pending delivery of the original thereof, together with an officer’s certificate of the Seller, title company, escrow agent or closing attorney certifying that the copy of such assumption, modification or substitution agreement delivered to the Trustee (or its Custodian) on behalf of the Trust is a true copy and that the original of such agreement has been forwarded to the public recording office;

(iv)

in the case of each Mortgage Loan that is not a MERS Mortgage Loan, an original Assignment of Mortgage, in form and substance acceptable for recording. The Mortgage shall be assigned to “Deutsche Bank National Trust Company, as Trustee for DSLA Mortgage Loan Trust 2005-AR4, Mortgage Pass-Through Certificates, Series 2005-AR4, without recourse;”

(v)

in the case of each Mortgage Loan that is not a MERS Mortgage Loan, an original copy of any intervening Assignment of Mortgage showing a complete chain of assignments, or, in the case of an intervening Assignment of Mortgage that has been lost, a written Opinion of Counsel (delivered at the Seller’s expense) acceptable to the Trustee that such original intervening Assignment of Mortgage is not required to enforce the Trustee’s interest in the Mortgage Loans;

(vi)

the original Primary Insurance Policy, if any, or certificate, if any;

(vii)

the original or a certified copy of lender’s title insurance policy.

(d)

Assignments of each Mortgage with respect to each Mortgage Loan that is not a MERS Mortgage Loan shall be recorded; provided, however, that such assignments need not be recorded if, in the Opinion of Counsel (which must be from Independent Counsel and not at the expense of the Trust or the Trustee) acceptable to the Trustee, the Rating Agency and the Master Servicer, recording in such states is not required to protect the Trustee’s interest in the related Mortgage Loans; provided, further, notwithstanding the delivery of any Opinion of Counsel, each assignment of Mortgage shall be submitted for recording by the Seller (or the Seller will cause the Servicer to submit each such assignment for recording), at the cost and expense of the Seller, in the manner desc