Back to top

POOLING AND SERVICING AGREEMENT

Pooling and Servicing Agreement

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

WELLS FARGO ASSET SECURITIES CORPORATION | WELLS FARGO BANK, N.A. | WACHOVIA BANK, NATIONAL ASSOCIATION

. 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: 11/14/2005

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

 

                                                                       EXHIBIT 4

 

 

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

 

 

 

                    WELLS FARGO ASSET SECURITIES CORPORATION

 

                                     (Seller)

 

                                       and

 

                             WELLS FARGO BANK, N.A.

 

                                (Master Servicer)

 

                                       and

 

                       WACHOVIA BANK, NATIONAL ASSOCIATION

 

                                    (Trustee)

 

                         POOLING AND SERVICING AGREEMENT

 

                          Dated as of October 28, 2005

 

                                 $700,863,514.84

 

                       Mortgage Pass-Through Certificates

                                 Series 2005-11

 

 

 

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

 

<PAGE>

 

                                TABLE OF CONTENTS

 

 

 

                                    ARTICLE I

 

                                   DEFINITIONS

 

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

Section 1.02   Acts of Holders.................................................

Section 1.03   Effect of Headings and Table of Contents........................

Section 1.04   Benefits of Agreement...........................................

 

                                   ARTICLE II

 

                          CONVEYANCE OF MORTGAGE LOANS;

                      ORIGINAL ISSUANCE OF THE CERTIFICATES

 

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

Section 2.02   Acceptance by Custodian.........................................

Section 2.03   Representations and Warranties of the Master Servicer and the

                Seller.........................................................

Section 2.04   Execution and Delivery of Certificates..........................

Section 2.05   Designation of Certificates; Designation of Startup Day and

               Latest Possible Maturity Date..................................

 

Section 2.06   Optional Substitution of Mortgage Loans.........................

 

                                   ARTICLE III

 

                  ADMINISTRATION OF THE TRUST ESTATE; SERVICING

                               OF THE MORTGAGE LOANS

 

Section 3.01   Certificate Account.............................................

Section 3.02   Permitted Withdrawals from the Certificate Account..............

Section 3.03   Advances by Master Servicer and Trustee.........................

Section 3.04   Custodian to Cooperate; Release of Owner Mortgage Loan Files

               and Retained Mortgage Loan Files...............................

Section 3.05   Reports to the Trustee; Annual Compliance Statements............

Section 3.06   Title, Management and Disposition of Any REO Mortgage Loan......

Section 3.07   Amendments to Servicing Agreements, Modification of Standard

               Provisions.....................................................

Section 3.08   Oversight of Servicing..........................................

Section 3.09   Termination and Substitution of Servicing Agreements............

Section 3.10   Application of Net Liquidation Proceeds.........................

Section 3.11   Exchange Act Reports............................................

 

                                   ARTICLE IV

 

                    DISTRIBUTIONS IN RESPECT OF CERTIFICATES;

                         PAYMENTS TO CERTIFICATEHOLDERS;

                             STATEMENTS AND REPORTS

 

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

Section 4.02   Allocation of Realized Losses...................................

Section 4.03   Paying Agent....................................................

Section 4.04   Statements to Certificateholders; Reports to the Trustee and

               the Seller.....................................................

Section 4.05   Reports to Mortgagors and the Internal Revenue Service..........

Section 4.06   Calculation of Amounts; Binding Effect of Interpretations and

               Actions of Master Servicer.....................................

 

                                    ARTICLE V

 

                                THE CERTIFICATES

 

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

Section 5.02   Registration of Certificates....................................

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

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

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

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

Section 5.07   Definitive Certificates.........................................

Section 5.08   Notices to Clearing Agency......................................

 

                                   ARTICLE VI

 

                       THE SELLER AND THE MASTER SERVICER

 

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

Section 6.02   Merger or Consolidation of the Seller or the Master Servicer....

Section 6.03   Limitation on Liability of the Seller, the Master Servicer

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

Section 6.04   Resignation of the Master Servicer..............................

Section 6.05   Compensation to the Master Servicer.............................

Section 6.06   Assignment or Delegation of Duties by Master Servicer...........

Section 6.07   Indemnification of Trustee and Seller by Master Servicer........

 

                                   ARTICLE VII

 

                                     DEFAULT

 

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

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

Section 7.03   Directions by Certificateholders and Duties of Trustee During

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

Section 7.04   Action upon Certain Failures of the Master Servicer and upon

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

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

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

 

                                   ARTICLE VIII

 

                             CONCERNING THE TRUSTEE

 

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

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

Section 8.03   Trustee Not Required to Make Investigation......................

Section 8.04   Trustee Not Liable for Certificates or Mortgage Loans...........

Section 8.05   Trustee May Own Certificates....................................

Section 8.06   The Master Servicer to Pay Fees and Expenses....................

Section 8.07   Eligibility Requirements........................................

Section 8.08   Resignation and Removal.........................................

Section 8.09   Successor.......................................................

Section 8.10   Merger or Consolidation.........................................

Section 8.11   Authenticating Agent............................................

Section 8.12   Separate Trustees and Co-Trustees...............................

Section 8.13   Tax Matters; Compliance with REMIC Provisions...................

Section 8.14   Monthly Advances................................................

 

                                   ARTICLE IX

 

                                    TERMINATION

 

Section 9.01   Termination upon Purchase by the Seller or Liquidation of All

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

Section 9.02   Additional Termination Requirements.............................

 

                                     ARTICLE X

 

                            MISCELLANEOUS PROVISIONS

 

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

Section 10.02 Recordation of Agreement........................................

Section 10.03 Limitation on Rights of Certificateholders......................

Section 10.04 Governing Law; Jurisdiction.....................................

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

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

Section 10.07 Special Notices to Rating Agencies..............................

Section 10.08 Covenant of Seller..............................................

Section 10.09 Recharacterization..............................................

 

                                   ARTICLE XI

 

                             TERMS FOR CERTIFICATES

 

Section 11.01 Cut-Off Date....................................................

Section 11.02 Cut-Off Date Aggregate Principal Balance........................

Section 11.03 Original Group I-A Percentage...................................

Section 11.04 Original Group II-A Percentage..................................

Section 11.05 Original Principal Balances of the Classes of Class A

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

Section 11.06 Original Aggregate Non-PO Principal Balance.....................

Section 11.07 Original Aggregate Class A Percentage...........................

Section 11.08 Original Class B Principal Balance..............................

Section 11.09 Original Principal Balances of the Classes of Class B

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

Section 11.10 Original Class B-1 Fractional Interest..........................

Section 11.11 Original Class B-2 Fractional Interest..........................

Section 11.12 Original Class B-3 Fractional Interest..........................

Section 11.13 Original Class B-4 Fractional Interest..........................

Section 11.14 Original Class B-5 Fractional Interest..........................

Section 11.15 Original Class B-1 Percentage...................................

Section 11.16 Original Class B-2 Percentage...................................

Section 11.17 Original Class B-3 Percentage...................................

Section 11.18 Original Class B-4 Percentage...................................

Section 11.19 Original Class B-5 Percentage...................................

Section 11.20 Original Class B-6 Percentage...................................

Section 11.21 Closing Date....................................................

Section 11.22 Right to Purchase...............................................

Section 11.23 Wire Transfer Eligibility.......................................

Section 11.24 Single Certificate..............................................

Section 11.25 Servicing Fee Rate..............................................

Section 11.26 Master Servicing Fee Rate.......................................

 

SCHEDULE I     Applicable Unscheduled Principal Receipt Period

<PAGE>

 

                                    EXHIBITS

                                    --------

 

EXHIBIT A-I-A-1     -   Form of Face of Class I-A-1 Certificate

EXHIBIT A-I-A-2     -   Form of Face of Class I-A-2 Certificate

EXHIBIT A-I-A-3     -   Form of Face of Class I-A-3 Certificate

EXHIBIT A-II-A-1    -   Form of Face of Class II-A-1 Certificate

EXHIBIT A-II-A-2    -   Form of Face of Class II-A-2 Certificate

EXHIBIT A-II-A-3    -   Form of Face of Class II-A-3 Certificate

EXHIBIT A-II-A-4    -   Form of Face of Class II-A-4 Certificate

EXHIBIT A-II-A-5    -   Form of Face of Class II-A-5 Certificate

EXHIBIT A-II-A-6    -   Form of Face of Class II-A-6 Certificate

EXHIBIT A-II-A-7    -   Form of Face of Class II-A-7 Certificate

EXHIBIT A-II-A-R    -   Form of Face of Class II-A-R Certificate

EXHIBIT A-A-PO      -   Form of Face of Class II-A-PO Certificate

EXHIBIT B-1         -   Form of Face of Class B-1 Certificate

EXHIBIT B-2         -   Form of Face of Class B-2 Certificate

EXHIBIT B-3         -   Form of Face of Class B-3 Certificate

EXHIBIT B-4         -   Form of Face of Class B-4 Certificate

EXHIBIT B-5         -   Form of Face of Class B-5 Certificate

EXHIBIT B-6         -   Form of Face of Class B-6 Certificate

EXHIBIT C           -   Form of Reverse of Series 2005-11 Certificates

EXHIBIT D           -   Reserved

EXHIBIT E           -   Custodial Agreement

EXHIBIT F-1A        -   Schedule of Type 1 Mortgage Loans in Loan Group I

EXHIBIT F-1B        -   Schedule of Type 1 Mortgage Loans in Loan Group II

EXHIBIT F-2A        -   Schedule of Other Servicer Mortgage Loans in Loan Group I

EXHIBIT F-2B        -   Schedule of Other Servicer Mortgage Loans in Loan Group II

EXHIBIT G           -   Request for Release

EXHIBIT H           -   Affidavit Pursuant to Section 860E(e)(4) of the Internal

                      Revenue Code of 1986, as amended, and for Non-ERISA

                      Investors

EXHIBIT I           -   Letter from Transferor of Class II-A-R Certificate

EXHIBIT J           -   Transferee's Letter (Class [B-4] [B-5] [B-6] Certificates)

EXHIBIT K           -   List of Recordation States

EXHIBIT L           -   Servicing Agreements

EXHIBIT M           -   Form of Special Servicing Agreement

EXHIBIT N           -   Form of Initial Certification of the Custodian

EXHIBIT O           -   Form of Final Certification of the Custodian

EXHIBIT P              Form of Sarbanes Oxley Certification

EXHIBIT Q           -   Schedule of Pledged Asset Mortgage Loans

<PAGE>

 

 

            This Pooling and Servicing Agreement, dated as of October 28, 2005

executed by WELLS FARGO ASSET SECURITIES CORPORATION, as Seller, WELLS FARGO

BANK, N.A., as Master Servicer and WACHOVIA BANK, NATIONAL ASSOCIATION, as

Trustee.

 

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

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

 

            In consideration of the mutual agreements herein contained, the

Seller, the Master Servicer and the Trustee agree as follows:

 

                                     ARTICLE I

 

                                   DEFINITIONS

 

            Section 1.01 Definitions.

 

            Whenever used herein, the following words and phrases, unless the

context otherwise requires, shall have the meanings specified in this Article.

 

            Accepted Master Servicing Practices: Accepted Master Servicing

Practices shall consist of the customary and usual master servicing practices of

prudent master servicing institutions which service mortgage loans of the same

type as the Mortgage Loans in the jurisdictions in which the related Mortgaged

Properties are located, regardless of the date upon which the related Mortgage

Loans were originated.

 

            Accretion Termination Date: With respect to the Class II-A-7

Certificates, the earlier to occur of (i) the Distribution Date following the

Distribution Date on which the Principal Balance of the Class II-A-6

Certificates has been reduced to zero or (ii) the Subordination Depletion Date.

 

            Accrual Certificates:   The Class II-A-7 Certificates.

 

            Accrual Distribution Amount: As to any Distribution Date prior to

the Accretion Termination Date and the Accrual Certificates, an amount equal to

the sum of (i) the Group II-A Interest Percentage of the Accrual Certificates of

the Current Group II-A Interest Distribution Amount and (ii) the Group II-A

Interest Shortfall Percentage of the Accrual Certificates of the amount

distributed in respect of the Classes of Group II-A Certificates pursuant to

Paragraph second clause (B) of Section 4.01(a)(i) on such Distribution Date. As

to any Distribution Date and the Accrual Certificates on or after the Accretion

Termination Date, zero.

 

            Adjusted Principal Balance: As to any Distribution Date and any

Class of Class B Certificates, the greater of (A) zero and (B) (i) the Principal

Balance of such Class with respect to such Distribution Date minus (ii) the

Adjustment Amount for such Distribution Date less the Principal Balances for any

Classes of Class B Certificates with higher numerical designations.

 

            Adjustment Amount: For any Distribution Date, the difference between

(A) the sum of the Aggregate Class A Non-PO Principal Balance and the Class B

Principal Balance as of the related Determination Date and (B) the sum of (i)

the sum of the Aggregate Class A Non-PO Principal Balance and the Class B

Principal Balance as of the Determination Date succeeding such Distribution Date

and (ii) the aggregate amount that would have been distributed to all Classes

(other than the Class A-PO Certificates) as principal in accordance with Section

4.01(a)(i) for such Distribution Date without regard to the provisos in the

definitions of Class B-1 Optimal Principal Amount, Class B-2 Optimal Principal

Amount, Class B-3 Optimal Principal Amount, Class B-4 Optimal Principal Amount,

Class B-5 Optimal Principal Amount and Class B-6 Optimal Principal Amount.

 

            Aggregate Adjusted Pool Amount: With respect to any Distribution

Date, the sum of the Group I Adjusted Pool Amount and Group II Adjusted Pool

Amount.

 

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

Distribution Date, the sum of the Group I Adjusted Pool Amount (Non-PO Portion)

and Group II Adjusted Pool Amount (Non-PO Portion).

 

            Aggregate Class A Non-PO Principal Balance: With respect to any

Determination Date, the sum of the Group I-A Non-PO Principal Balance and Group

II-A Non-PO Principal Balance.

 

            Aggregate Class A Principal Balance: With respect to any

Determination Date, the sum of the Group I-A Principal Balance and Group II-A

Principal Balance.

 

            Aggregate Class A Percentage: As to any Distribution Date, the

percentage obtained by dividing (i) the Aggregate Class A Non-PO Principal

Balance by (ii) the sum of the Group I Pool Balance (Non-PO Portion) and the

Group II Pool Balance (Non-PO Portion).

 

            Aggregate Group I-A Unpaid Interest Shortfall: As to any

Distribution Date, an amount equal to the sum of the Class A Unpaid Interest

Shortfalls for the Group I-A Certificates.

 

            Aggregate Group II-A Unpaid Interest Shortfall: As to any

Distribution Date, an amount equal to the sum of the Class A Unpaid Interest

Shortfalls for the Group II-A Certificates.

 

            Aggregate Non-PO Principal Balance: As of any Determination Date,

the sum of the Aggregate Class A Non-PO Principal Balance and the Class B

Principal Balance as of such date.

 

            Aggregate Subordinate Percentage: As to any Determination Date, the

Class B Principal Balance divided by the sum of the Group I Pool Balance (Non-PO

Portion) and the Group II Pool Balance (Non-PO Portion).

 

            Agreement: This Pooling and Servicing Agreement and all amendments

and supplements hereto.

 

            Applicable Unscheduled Principal Receipt Period: With respect to the

Mortgage Loans serviced by each Servicer and each of the Full Unscheduled

Principal Receipts and Partial Unscheduled Principal Receipts, the Unscheduled

Principal Receipt Period specified on Schedule I hereto.

 

            Apportioned Class B Principal Distribution Amount: As to any

Distribution Date and any Class of Class B Certificates, the product of (i) the

applicable Class B Principal Distribution Amount less the amount, if any, that

would have been distributable to such Class pursuant to Section 4.01(a)(ii) that

is used to pay the Class A-PO Deferred Amounts as provided in Paragraph fourth

of Section 4.01(a)(i) and (ii) the Apportionment Fraction for such Class.

 

            Apportionment Fraction: As to any Class of Class B Certificates and

any Distribution Date occurring prior to the Subordination Depletion Date and

(i) on or after the Distribution Date on which the Group I-A Non-PO Principal

Balance has been reduced to zero, a fraction, the numerator of which is the

applicable Class B Loan Group I Optimal Principal Amount and the denominator of

which is the applicable Class B Optimal Principal Amount without regard to the

proviso thereto or (ii) on or after the Distribution Date on which the Group

II-A Non-PO Principal Balance has been reduced to zero, a fraction, the

numerator of which is the applicable Class B Loan Group II Optimal Principal

Amount and the denominator of which is the applicable Class B Optimal Principal

Amount without regard to the proviso thereto.

 

            Authenticating Agent: Any authenticating agent appointed by the

Trustee pursuant to Section 8.11. There shall initially be no Authenticating

Agent for the Certificates.

 

            Available Master Servicer Compensation: With respect to any

Distribution Date, the sum of (a) the Master Servicing Fee for such Distribution

Date, (b) interest earned through the business day preceding the applicable

Distribution Date on any Prepayments in Full remitted to the Master Servicer and

(c) the aggregate amount of Month End Interest remitted by the Servicers to the

Master Servicer pursuant to the related Servicing Agreements.

 

            Bankruptcy Code: The Bankruptcy Code of 1978, as amended.

 

            Bankruptcy Loss: With respect to any Mortgage Loan, a Deficient

Valuation or Debt Service Reduction; provided, however, that a Bankruptcy Loss

shall not be deemed a Bankruptcy Loss hereunder so long as the applicable

Servicer has notified the Master Servicer and the Trustee in writing that such

Servicer is diligently pursuing any remedies that may exist in connection with

the representations and warranties made regarding the related Mortgage Loan and

either (A) the related Mortgage Loan is not in default with regard to payments

due thereunder or (B) delinquent payments of principal and interest under the

related Mortgage Loan and any premiums on any applicable primary hazard

insurance policy and any related escrow payments in respect of such Mortgage

Loan are being advanced on a current basis by such Servicer without giving

effect to any Debt Service Reduction.

 

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

Person who is the beneficial owner of such Book-Entry Certificate, as reflected

on the books of the Clearing Agency, or on the books of a Person maintaining an

account with such Clearing Agency (directly or as an indirect participant, in

accordance with the rules of such Clearing Agency), as the case may be.

 

            Book-Entry Certificate: Any one of the Class I-A-1 Certificates,

Class I-A-2 Certificates, Class I-A-3 Certificates, Class II-A-1 Certificates,

Class II-A-2 Certificates, Class II-A-3 Certificates, Class II-A-4 Certificates,

Class II-A-5 Certificates, Class II-A-6 Certificates, Class II-A-7 Certificates,

Class A-PO Certificates, Class B-1 Certificates, Class B-2 Certificates and

Class B-3 Certificates, beneficial ownership and transfers of which shall be

evidenced by, and made through, book entries by the Clearing Agency as described

in Section 5.01(b).

 

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

a legal holiday in the City of New York, State of Iowa, State of Maryland, State

of Minnesota or State of North Carolina or (iii) a day on which banking

institutions in the City of New York, or the State of Iowa, State of Maryland,

State of Minnesota or State of North Carolina are authorized or obligated by law

or executive order to be closed.

 

            Certificate: Any one of the Class A Certificates or Class B

Certificates.

 

            Certificate Account: The separate trust account established and

maintained by the Master Servicer in the name of the Master Servicer on behalf

of the Trustee pursuant to Section 3.01. The Certificate Account shall be an

Eligible Account.

 

            Certificate Custodian: Initially, Wachovia Bank, National

Association; thereafter any other Certificate Custodian acceptable to The

Depository Trust Company and selected by the Trustee.

 

            Certificate Register and Certificate Registrar: Respectively, the

register maintained pursuant to and the registrar provided for in Section 5.02.

The initial Certificate Registrar is the Trustee.

 

            Certificateholder or Holder: The Person in whose name a Certificate

is registered in the Certificate Register, except that, solely for the purposes

of the taking of any action under Articles VII or VIII, any Certificate

registered in the name of the Master Servicer, a Servicer or any affiliate

thereof shall be deemed not to be outstanding and the Voting Interest evidenced

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

percentage of Certificates necessary to effect any such action has been

obtained.

 

            Class: All certificates whose form is identical except for

variations in the Percentage Interest evidenced thereby.

 

            Class I-A-1 Certificate: Any one of the Certificates executed by the

Trustee and authenticated by the Trustee or the Authenticating Agent in

substantially the form set forth in Exhibit A-I-A-1 and Exhibit C hereto.

 

            Class I-A-1 Certificateholder: The registered holder of a Class

I-A-1 Certificate.

 

            Class I-A-2 Certificate: Any one of the Certificates executed by the

Trustee and authenticated by the Trustee or the Authenticating Agent in

substantially the form set forth in Exhibit A-I-A-2 and Exhibit C hereto.

 

            Class I-A-2 Certificateholder: The registered holder of a Class

I-A-2 Certificate.

 

            Class I-A-2 Loss Amount: With respect to any Determination Date

after the Subordination Depletion Date, the amount, if any, by which the

Principal Balance of the Class I-A-2 Certificates would be reduced as a result

of the application of the third sentence of the definition of Principal Balance.

 

            Class I-A-3 Certificate: Any one of the Certificates executed by the

Trustee and authenticated by the Trustee or the Authenticating Agent in

substantially the form set forth in Exhibit A-I-A-3 and Exhibit C hereto.

 

            Class I-A-3 Certificateholder: The registered holder of a Class

I-A-3 Certificate.

 

            Class I-A-3 Loss Allocation Amount: With respect to any

Determination Date after the Subordination Depletion Date the lesser of (a) the

Principal Balance of the Class I-A-3 Certificates with respect to such

Determination Date prior to any reduction for the Class I-A-3 Loss Allocation

Amount and (b) the Class I-A-2 Loss Amount.

 

            Class I-A-PO Component: One of the components of the Class A-PO

Certificates.

 

             Class I-A-PO Optimal Principal Amount: As to any Distribution Date,

an amount equal to the sum of (I) the sum, as to each Group I Mortgage Loan that

is an Outstanding Mortgage Loan, of the product of (x) the PO Fraction with

respect to such Group I Mortgage Loan and (y) the sum of:

 

            (i) the principal portion of the Monthly Payment due on the Due Date

      occurring in the month of such Distribution Date on such Group I Mortgage

      Loan;

 

            (ii) all Unscheduled Principal Receipts (other than Recoveries) that

      were received by a Servicer with respect to such Group I Mortgage Loan

      during the Applicable Unscheduled Principal Receipt Period relating to

      such Distribution Date for each applicable type of Unscheduled Principal

      Receipt;

 

            (iii) the Scheduled Principal Balance of each Group I Mortgage Loan

      which, during the one month period ending on the day preceding the

      Determination Date for such Distribution Date, was repurchased by the

      Seller pursuant to Section 2.02, 2.03 or 3.08; and

 

            (iv) the excess of the unpaid principal balance of any Group I

      Mortgage Loan for which a Group I Mortgage Loan was substituted during the

      one month period ending on the day preceding the Determination Date for

      such Distribution Date occurs over the unpaid principal balance of the

      substituted Group I Mortgage Loan, less the amount allocable to the

      principal portion of any unreimbursed Periodic Advances previously made by

      the applicable Servicer, the Master Servicer or the Trustee in respect of

      such Group I Mortgage Loan for which a Group I Mortgage Loan was

      substituted; and

 

      (II) the Class I-A-PO Recovery for such Distribution Date.

 

             Class I-A-PO Recovery: As to any Distribution Date prior to the

Subordination Depletion Date, the lesser of (a) the Class A-PO Deferred Amount

for the Class I-A-PO Component for such Distribution Date (calculated without

regard to the Class I-A-PO Recovery for such Distribution Date) and (b) an

amount equal to the sum as to each Group I Mortgage Loan as to which there has

been a Recovery during the Applicable Unscheduled Principal Receipt Period, of

the product of (x) the PO Fraction with respect to such Group I Mortgage Loan

and (y) the amount of the Recovery with respect to such Group I Mortgage Loan.

As to any Distribution Date on or after the Subordination Depletion Date, the

amount determined in accordance with clause (b) above.

 

            Class II-A-1 Certificate: Any one of the Certificates executed by

the Trustee and authenticated by the Trustee or the Authenticating Agent in

substantially the form set forth in Exhibit A-II-A-1 and Exhibit C hereto.

 

            Class II-A-1 Certificateholder: The registered holder of a Class

II-A-1 Certificate.

 

            Class II-A-2 Certificate: Any one of the Certificates executed by

the Trustee and authenticated by the Trustee or the Authenticating Agent in

substantially the form set forth in Exhibit A-II-A-2 and Exhibit C hereto.

 

            Class II-A-2 Certificateholder: The registered holder of a Class

II-A-2 Certificate.

 

            Class II-A-3 Certificate: Any one of the Certificates executed by

the Trustee and authenticated by the Trustee or the Authenticating Agent in

substantially the form set forth in Exhibit A-II-A-3 and Exhibit C hereto.

 

            Class II-A-3 Certificateholder: The registered holder of a Class

II-A-3 Certificate.

 

            Class II-A-3 Loss Amount: With respect to any Determination Date

after the Subordination Depletion Date, the amount, if any, by which the

Principal Balance of the Class II-A-3 Certificates would be reduced as a result

of the application of the third sentence of the definition of Principal Balance.

 

             Class II-A-4 Certificate: Any one of the Certificates executed by

the Trustee and authenticated by the Trustee or the Authenticating Agent in

substantially the form set forth in Exhibit A-II-A-4 and Exhibit C hereto.

 

            Class II-A-4 Certificateholder: The registered holder of a Class

II-A-4 Certificate.

 

            Class II-A-4 Loss Allocation Amount: With respect to any

Determination Date after the Subordination Depletion Date the lesser of (a) the

Principal Balance of the Class II-A-4 Certificates with respect to such

Determination Date prior to any reduction for the Class II-A-4 Loss Allocation

Amount and (b) the sum of the Class II-A-3 Loss Amount and Class II-A-7 Loss

Amount.

 

            Class II-A-5 Certificate: Any one of the Certificates executed by

the Trustee and authenticated by the Trustee or the Authenticating Agent in

substantially the form set forth in Exhibit A-II-A-5 and Exhibit C hereto.

 

            Class II-A-5 Certificateholder: The registered holder of a Class

II-A-5 Certificate.

 

            Class II-A-6 Certificate: Any one of the Certificates executed by

the Trustee and authenticated by the Trustee or the Authenticating Agent in

substantially the form set forth in Exhibit A-II-A-6 and Exhibit C hereto.

 

            Class II-A-6 Certificateholder: The registered holder of a Class

II-A-6 Certificate.

 

            Class II-A-7 Certificate: Any one of the Certificates executed by

the Trustee and authenticated by the Trustee or the Authenticating Agent in

substantially the form set forth in Exhibit A-II-A-7 and Exhibit C hereto.

 

            Class II-A-7 Certificateholder: The registered holder of a Class

II-A-7 Certificate.

 

            Class II-A-7 Loss Amount: With respect to any Determination Date

after the Subordination Depletion Date, the amount, if any, by which the

Principal Balance of the Class II-A-7 Certificates would be reduced as a result

of the application of the third sentence of the definition of Principal Balance.

 

            Class II-A-PO Component: One of the components of the Class A-PO

Certificates.

 

            Class II-A-PO Optimal Principal Amount: As to any Distribution Date,

an amount equal to the sum of (I) the sum of, as to each Group II Mortgage Loan

that is an Outstanding Mortgage Loan, of the product of (x) the PO Fraction with

respect to such Group II Mortgage Loan and (y) the sum of:

 

            (i) the principal portion of the Monthly Payment due on the Due Date

      occurring in the month of such Distribution Date on such Group II Mortgage

      Loan;

 

            (ii) all Unscheduled Principal Receipts (other than Recoveries) that

      were received by a Servicer with respect to such Group II Mortgage Loan

      during the Applicable Unscheduled Principal Receipt Period relating to

       such Distribution Date for each applicable type of Unscheduled Principal

      Receipt;

 

            (iii) the Scheduled Principal Balance of each Group II Mortgage Loan

      which, during the one month period ending on the day preceding the

      Determination Date for such Distribution Date, was repurchased by the

      Seller pursuant to Section 2.02, 2.03 or 3.08; and

 

            (iv) the excess of the unpaid principal balance of any Group II

      Mortgage Loan for which a Group II Mortgage Loan was substituted during

      the one month period ending on the day preceding the Determination Date

      for such Distribution Date occurs over the unpaid principal balance of the

      substituted Group II Mortgage Loan, less the amount allocable to the

       principal portion of any unreimbursed Periodic Advances previously made by

      the applicable Servicer, the Master Servicer or the Trustee in respect of

      such Group II Mortgage Loan for which a Group II Mortgage Loan was

      substituted; and

 

(II) the Class II-A-PO Recovery for such Distribution Date.

 

            Class II-A-PO Recovery: As to any Distribution Date prior to the

Subordination Depletion Date, the lesser of (a) the Class A-PO Deferred Amount

for the Class II-A-PO Component for such Distribution Date (calculated without

regard to the Class II-A-PO Recovery for such Distribution Date) and (b) an

amount equal to the sum as to each Group II Mortgage Loan as to which there has

been a Recovery during the Applicable Unscheduled Principal Receipt Period, of

the product of (x) the PO Fraction with respect to such Group II Mortgage Loan

and (y) the amount of the Recovery with respect to such Group II Mortgage Loan.

As to any Distribution Date on or after the Subordination Depletion Date, the

amount determined in accordance with clause (b) above.

 

            Class II-A-R Certificate: The Certificate executed by the Trustee

and authenticated by the Trustee or the Authenticating Agent in substantially

the form set forth in Exhibit A-II-A-R and Exhibit C hereto.

 

            Class II-A-R Certificateholder: The registered holder of the Class

II-A-R Certificate.

 

            Class A Certificate: Any of the Group I-A Certificates or Group II-A

Certificates.

 

            Class A Certificateholder: The registered holder of a Class A

Certificate.

 

            Class A Interest Percentage: As to any Distribution Date and any

Class of Class A Certificates, the percentage calculated by dividing the

Interest Accrual Amount of such Class (determined without regard to clause (ii)

of the definition thereof) by the sum of (a) the Group I-A Interest Accrual

Amount and (b) the Group II-A Interest Accrual Amount (determined, in each case,

without regard to clause (ii) of the definition of each Interest Accrual Amount,

as applicable).

 

            Class A Pass-Through Rate: As to the Class I-A-1 Certificates, Class

I-A-2, Class I-A-3, Class II-A-1, Class II-A-2, Class II-A-3, Class II-A-4,

Class II-A-5, Class II-A-6, Class II-A-7 and Class II-A-R Certificates, 5.500%

per annum. The Class A-PO Certificates are not entitled to interest and have no

Class A Pass-Through Rate.

 

            Class A-PO Certificate: Any one of the Certificates executed by the

Trustee and authenticated by the Trustee or the Authenticating Agent in

substantially the form set forth in Exhibit A-PO and Exhibit C hereto.

 

            Class A-PO Certificateholder: The registered holder of a Class A-PO

Certificate.

 

            Class A-PO Component: Either of the Class I-A-PO Component or Class

II-A-PO Component.

 

            Class A-PO Deferred Amount: For any Distribution Date prior to the

Subordination Depletion Date and either Class A-PO Component, the difference

between (A) the sum of (x) the amount by which the sum of the Class A-PO Optimal

Principal Amount for the related Group for all prior Distribution Dates exceeded

the amounts distributed on the Class A-PO Certificates with respect to such

Class A-PO Component on such prior Distribution Dates pursuant to Paragraph

third clause (A) or clause (B), as applicable, of Section 4.01(a)(i) and (y) the

sum of the product for each Discount Mortgage Loan in the related Loan Group

which became a Liquidated Loan at any time on or prior to the last day of the

Applicable Unscheduled Principal Receipt Period for Full Unscheduled Principal

Receipts for the current Distribution Date of (a) the PO Fraction for such

Discount Mortgage Loan and (b) an amount equal to the principal portion of

Realized Losses (other than Bankruptcy Losses due to Debt Service Reductions)

incurred with respect to such Discount Mortgage Loan and (B) the sum of (x) the

sum of such Class A-PO Component's PO Recoveries for such Distribution Date and

prior Distribution Dates and (y) amounts distributed on the Class A-PO

Certificates with respect to such Class A-PO Component on prior Distribution

Dates pursuant to Paragraph fourth clause (A) or clause (B), as applicable, of

Section 4.01(a)(i). On and after the Subordination Depletion Date, the Class

A-PO Deferred Amount for each Class A-PO Component will be zero. No interest

will accrue on any Class A-PO Deferred Amount.

 

            Class A-PO Optimal Principal Amount: For Group 1, the Class I-A-PO

Optimal Principal Amount and for Group 2, the Class II-A-PO Optimal Principal

Amount.

 

             Class A Unpaid Interest Shortfall: As to any Distribution Date and

any Class of Class A Certificates of a Group, the amount, if any, by which the

aggregate of the Group I-A Interest Shortfall Amounts or Group II-A Interest

Shortfall Amounts, as applicable, for such Class (or in the case of the Accrual

Certificates prior to the Accretion Termination Date, the amount included in the

Accrual Distribution Amount pursuant to clause (ii) of the definition thereof)

for prior Distribution Dates is in excess of the amounts distributed in respect

of such Class on prior Distribution Dates pursuant to Paragraph second clause

(A) or (B), as applicable, of Section 4.01(a)(i).

 

            Class B Certificate: Any one of the Class B-1 Certificates, Class

B-2 Certificates, Class B-3 Certificates, Class B-4 Certificates, Class B-5

Certificates or Class B-6 Certificates.

 

            Class B Certificateholder: The registered holder of a Class B

Certificate.

 

            Class B Distribution Amount: Any of the Class B-1, Class B-2, Class

B-3, Class B-4, Class B-5 or Class B-6 Distribution Amounts.

 

            Class B Interest Accrual Amount: With respect to any Distribution

Date, the sum of the Interest Accrual Amounts for the Classes of Class B

Certificates with respect to such Distribution Date.

 

            Class B Interest Percentage: With respect to any Distribution Date

and any Class of Class B Certificates, the percentage calculated by dividing the

Interest Accrual Amount of such Class (determined without regard to clause (ii)

of the definition thereof) by the Class B Interest Accrual Amount (determined

without regard to clause (ii) of the definition of each Interest Accrual

Amount).

 

            Class B Interest Shortfall Amount: Any of the Class B-1 Interest

Shortfall Amount, Class B-2 Interest Shortfall Amount, Class B-3 Interest

Shortfall Amount, Class B-4 Interest Shortfall Amount, Class B-5 Interest

Shortfall Amount or Class B-6 Interest Shortfall Amount.

 

            Class B Loan Group I Optimal Principal Amount: Any of the Class B-1,

Class B-2, Class B-3, Class B-4, Class B-5 or Class B-6 Loan Group I Optimal

Principal Amounts.

 

            Class B Loan Group II Optimal Principal Amount: Any of the Class

B-1, Class B-2, Class B-3, Class B-4, Class B-5 or Class B-6 Loan Group II

Optimal Principal Amounts.

 

            Class B Loss Percentage: With respect to any Determination Date and

any Class of Class B Certificates then outstanding, the percentage calculated by

dividing the Principal Balance of such Class B Certificates by the Class B

Principal Balance (determined without regard to any Principal Balance of any

Class of Class B Certificates not then outstanding), in each case determined as

of the preceding Determination Date.

 

            Class B Optimal Principal Amount: Any of the Class B-1, Class B-2,

Class B-3, Class B-4, Class B-5 or Class B-6 Optimal Principal Amounts.

 

            Class B Pass-Through Rate: As to any Distribution Date, 5.500% per

annum.

 

            Class B Principal Balance: As of any date, an amount equal to the

sum of the Class B-1 Principal Balance, Class B-2 Principal Balance, Class B-3

Principal Balance, Class B-4 Principal Balance, Class B-5 Principal Balance and

Class B-6 Principal Balance.

 

            Class B Principal Distribution Amount: Any of the Class B-1, Class

B-2, Class B-3, Class B-4, Class B-5 or Class B-6 Principal Distribution Amount.

 

            Class B Unpaid Interest Shortfall: Any of the Class B-1 Unpaid

Interest Shortfall, Class B-2 Unpaid Interest Shortfall, Class B-3 Unpaid

Interest Shortfall, Class B-4 Unpaid Interest Shortfall, Class B-5 Unpaid

Interest Shortfall or Class B-6 Unpaid Interest Shortfall.

 

            Class B-1 Certificate: Any one of the Certificates executed by the

Trustee and authenticated by the Trustee or the Authenticating Agent in

substantially the form set forth in Exhibit B-1 and Exhibit C hereto.

 

            Class B-1 Certificateholder: The registered holder of a Class B-1

Certificate.

 

            Class B-1 Distribution Amount: As to any Distribution Date, any

amount distributable to the Holders of the Class B-1 Certificates pursuant to

Paragraphs first, second and third of Section 4.01(a)(ii).

 

            Class B-1 Interest Shortfall Amount: As to any Distribution Date,

any amount by which the Interest Accrual Amount of the Class B-1 Certificates

with respect to such Distribution Date exceeds the amount distributed in respect

of the Class B-1 Certificates on such Distribution Date pursuant to Paragraph

first of Section 4.01(a)(ii).

 

             Class B-1 Loan Group I Optimal Principal Amount: As to any

Distribution Date, the Class B-1 Optimal Principal Amount calculated only with

respect to Group I Mortgage Loans and without regard to the proviso thereto.

 

            Class B-1 Loan Group II Optimal Principal Amount: As to any

Distribution Date, the Class B-1 Optimal Principal Amount calculated only with

respect to Group II Mortgage Loans and without regard to the proviso thereto.

 

            Class B-1 Optimal Principal Amount: As to any Distribution Date, an

amount equal to the sum of (I) the sum, as to each Outstanding Mortgage Loan, of

the product of (x) the Non-PO Fraction with respect to such Mortgage Loan and

(y) the sum of:

 

            (i) the Group I Class B-1 Percentage (with respect to each such

      Group I Mortgage Loan) or Group II Class B-1 Percentage (with respect to

      each such Group II Mortgage Loan) of the principal portion of the Monthly

      Payment due on the Due Date occurring in the month of such Distribution

       Date on such Mortgage Loan;

 

            (ii) the Group I Class B-1 Prepayment Percentage (with respect to

      each such Group I Mortgage Loan) or Group II Class B-1 Prepayment

      Percentage (with respect to each such Group II Mortgage Loan) of all

       Unscheduled Principal Receipts (other than Recoveries) that were received

      by a Servicer with respect to such Mortgage Loan during the Applicable

      Unscheduled Principal Receipt Period relating to such Distribution Date

      for each applicable type of Unscheduled Principal Receipt;

 

            (iii) the Group I Class B-1 Prepayment Percentage (with respect to

      each such Group I Mortgage Loan) or Group II Class B-1 Prepayment

      Percentage (with respect to each such Group II Mortgage Loan) of the

      Scheduled Principal Balance of such Mortgage Loan which, during the one

      month period ending on the day preceding the Determination Date for such

      Distribution Date, was repurchased by the Seller pursuant to Section 2.02,

       2.03 or 3.08; and

 

            (iv) the Group I Class B-1 Percentage (with respect to each such

      Group I Mortgage Loan) or Group II Class B-1 Percentage (with respect to

      each such Group II Mortgage Loan) of the excess of the unpaid principal

       balance of any Mortgage Loan for which a Mortgage Loan was substituted

      during the one month period ending on the day preceding the Determination

      Date for such Distribution Date over the unpaid principal balance of the

      substituted Mortgage Loan, less the amount allocable to the principal

      portion of any unreimbursed Periodic Advances previously made by the

      applicable Servicer, the Master Servicer or the Trustee in respect of such

      Mortgage Loan for which a Mortgage Loan was substituted; and

 

      (II) the Group I Class B-1 Prepayment Percentage or Group II Class B-1

      Prepayment Percentage, as applicable, of the Non-PO Recovery for each Loan

      Group for such Distribution Date;

 

provided, however, that if an Optimal Adjustment Event occurs with respect to

such Class and such Distribution Date, the Class B-1 Optimal Principal Amount

will equal the lesser of (A) the Class B-1 Optimal Principal Amount calculated

as described in the preceding provisions and (B) the Adjusted Principal Balance

for the Class B-1 Certificates.

 

            Class B-1 Principal Balance: As to the first Determination Date, the

Original Class B-1 Principal Balance. As of any subsequent Determination Date,

the Original Class B-1 Principal Balance less the sum of all amounts previously

distributed in respect of the Class B-1 Certificates on prior Distribution Dates

(A) pursuant to Paragraph third of Section 4.01(a)(ii) (including any principal

otherwise payable to the Class B-1 Certificates used to pay any Class A-PO

Deferred Amounts) and (B) as a result of a Principal Adjustment; provided,

however, if the Class B-1 Certificates are the most subordinate Certificates

outstanding, the Class B-1 Principal Balance will equal the difference, if any,

between the Aggregate Adjusted Pool Amount (Non-PO Portion) as of the preceding

Distribution Date less the Aggregate Class A Non-PO Principal Balance as of such

Determination Date.

 

            Class B-1 Principal Distribution Amount: As to any Distribution

Date, any amount distributable to the Holders of the Class B-1 Certificates

pursuant to Paragraph third of Section 4.01(a)(ii).

 

            Class B-1 Unpaid Interest Shortfall: As to any Distribution Date,

the amount, if any, by which the aggregate of the Class B-1 Interest Shortfall

Amounts for prior Distribution Dates is in excess of the amounts distributed in

respect of the Class B-1 Certificates on prior Distribution Dates pursuant to

Paragraph second of Section 4.01(a)(ii).

 

            Class B-2 Certificate: Any one of the Certificates executed by the

Trustee and authenticated by the Trustee or the Authenticating Agent in

substantially the form set forth in Exhibit B-2 and Exhibit C hereto.

 

            Class B-2 Certificateholder: The registered holder of a Class B-2

Certificate.

 

            Class B-2 Distribution Amount: As to any Distribution Date, any

amount distributable to the Holders of the Class B-2 Certificates pursuant to

Paragraphs fourth, fifth and sixth of Section 4.01(a)(ii).

 

             Class B-2 Interest Shortfall Amount: As to any Distribution Date,

any amount by which the Interest Accrual Amount of the Class B-2 Certificates

with respect to such Distribution Date exceeds the amount distributed in respect

of the Class B-2 Certificates on such Distribution Date pursuant to Paragraph

fourth of Section 4.01(a)(ii).

 

            Class B-2 Loan Group I Optimal Principal Amount: As to any

Distribution Date, the Class B-2 Optimal Principal Amount calculated only with

respect to Group I Mortgage Loans and without regard to the proviso thereto.

 

            Class B-2 Loan Group II Optimal Principal Amount: As to any

Distribution Date, the Class B-2 Optimal Principal Amount calculated only with

respect to Group II Mortgage Loans and without regard to the proviso thereto.

 

            Class B-2 Optimal Principal Amount: As to any Distribution Date, an

amount equal to the sum of (I) the sum, as to each Outstanding Mortgage Loan, of

the product of (x) the Non-PO Fraction with respect to such Mortgage Loan and

(y) the sum of:

 

            (i) the Group I Class B-2 Percentage (with respect to each such

      Group I Mortgage Loan) or Group II Class B-2 Percentage (with respect to

      each such Group II Mortgage Loan) of the principal portion of the Monthly

      Payment due on the Due Date occurring in the month of such Distribution

      Date on such Mortgage Loan;

 

            (ii) the Group I Class B-2 Prepayment Percentage (with respect to

      each such Group I Mortgage Loan) or Group II Class B-2 Prepayment

      Percentage (with respect to each such Group II Mortgage Loan) of all

      Unscheduled Principal Receipts (other than Recoveries) that were received

      by a Servicer with respect to such Mortgage Loan during the Applicable

      Unscheduled Principal Receipt Period relating to such Distribution Date

      for each applicable type of Unscheduled Principal Receipt;

 

            (iii) the Group I Class B-2 Prepayment Percentage (with respect to

      each such Group I Mortgage Loan) or Group II Class B-2 Prepayment

      Percentage (with respect to each such Group II Mortgage Loan) of the

      Scheduled Principal Balance of such Mortgage Loan which, during the one

      month period ending on the day preceding the Determination Date for such

      Distribution Date, was repurchased by the Seller pursuant to Section 2.02,

      2.03 or 3.08; and

 

            (iv) the Group I Class B-2 Percentage (with respect to each such

      Group I Mortgage Loan) or Group II Class B-2 Percentage (with respect to

      each such Group II Mortgage Loan) of the excess of the unpaid principal

      balance of any Mortgage Loan for which a Mortgage Loan was substituted

      during the one month period ending on the day preceding the Determination

      Date for such Distribution Date over the unpaid principal balance of the

      substituted Mortgage Loan, less the amount allocable to the principal

      portion of any unreimbursed Periodic Advances previously made by the

      applicable Servicer, the Master Servicer or the Trustee in respect of such

      Mortgage Loan for which a Mortgage Loan was substituted; and

 

      (II) the Group I Class B-2 Prepayment Percentage or Group II Class B-2

      Prepayment Percentage, as applicable, of the Non-PO Recovery for each Loan

      Group for such Distribution Date;

 

provided, however, that if an Optimal Adjustment Event occurs with respect to

such Class and such Distribution Date, the Class B-2 Optimal Principal Amount

will equal the lesser of (A) the Class B-2 Optimal Principal Amount calculated

as described in the preceding provisions and (B) the Adjusted Principal Balance

for the Class B-2 Certificates.

 

            Class B-2 Principal Balance: As to the first Determination Date, the

Original Class B-2 Principal Balance. As of any subsequent Determination Date,

the Original Class B-2 Principal Balance less the sum of all amounts previously

distributed in respect of the Class B-2 Certificates on prior Distribution Dates

(A) pursuant to Paragraph sixth of Section 4.01(a)(ii) (including any principal

otherwise payable to the Class B-2 Certificates used to pay any Class A-PO

Deferred Amounts) and (B) as a result of a Principal Adjustment; provided,

however, if the Class B-2 Certificates are the most subordinate Certificates

outstanding, the Class B-2 Principal Balance will equal the difference, if any,

between the Aggregate Adjusted Pool Amount (Non-PO Portion) as of the preceding

Distribution Date less the sum of the Aggregate Class A Non-PO Principal Balance

and the Class B-1 Principal Balance as of such Determination Date.

 

            Class B-2 Principal Distribution Amount: As to any Distribution

Date, any amount distributable to the Holders of the Class B-2 Certificates

pursuant to Paragraph sixth of Section 4.01(a)(ii).

 

            Class B-2 Unpaid Interest Shortfall: As to any Distribution Date,

the amount, if any, by which the aggregate of the Class B-2 Interest Shortfall

Amounts for prior Distribution Dates is in excess of the amounts distributed in

respect of the Class B-2 Certificates on prior Distribution Dates pursuant to

Paragraph fifth of Section 4.01(a)(ii).

 

            Class B-3 Certificate: Any one of the Certificates executed by the

Trustee and authenticated by the Trustee or the Authenticating Agent in

substantially the form set forth in Exhibit B-3 and Exhibit C hereto.

 

            Class B-3 Certificateholder: The registered holder of a Class B-3

Certificate.

 

            Class B-3 Distribution Amount: As to any Distribution Date, any

amount distributable to the Holders of the Class B-3 Certificates pursuant to

Paragraphs seventh, eighth and ninth of Section 4.01(a)(ii).

 

            Class B-3 Interest Shortfall Amount: As to any Distribution Date,

any amount by which the Interest Accrual Amount of the Class B-3 Certificates

with respect to such Distribution Date exceeds the amount distributed in respect

of the Class B-3 Certificates on such Distribution Date pursuant to Paragraph

seventh of Section 4.01(a)(ii).

 

            Class B-3 Loan Group I Optimal Principal Amount: As to any

Distribution Date, the Class B-3 Optimal Principal Amount calculated only with

respect to Group I Mortgage Loans and without regard to the proviso thereto.

 

            Class B-3 Loan Group II Optimal Principal Amount: As to any

Distribution Date, the Class B-3 Optimal Principal Amount calculated only with

respect to Group II Mortgage Loans and without regard to the proviso thereto.

 

            Class B-3 Optimal Principal Amount: As to any Distribution Date, an

amount equal to the sum of (I) the sum, as to each Outstanding Mortgage Loan, of

the product of (x) the Non-PO Fraction with respect to such Mortgage Loan and

(y) the sum of:

 

            (i) the Group I Class B-3 Percentage (with respect to each such

      Group I Mortgage Loan) or Group II Class B-3 Percentage (with respect to

      each such Group II Mortgage Loan) of the principal portion of the Monthly

      Payment due on the Due Date occurring in the month of such Distribution

      Date on such Mortgage Loan;

 

            (ii) the Group I Class B-3 Prepayment Percentage (with respect to

      each such Group I Mortgage Loan) or Group II Class B-3 Prepayment

      Percentage (with respect to each such Group II Mortgage Loan) of all

      Unscheduled Principal Receipts (other than Recoveries) that were received

      by a Servicer with respect to such Mortgage Loan during the Applicable

      Unscheduled Principal Receipt Period relating to such Distribution Date

      for each applicable type of Unscheduled Principal Receipt;

 

            (iii) the Group I Class B-3 Prepayment Percentage (with respect to

      each such Group I Mortgage Loan) or Group II Class B-3 Prepayment

      Percentage (with respect to each such Group II Mortgage Loan) of the

      Scheduled Principal Balance of such Mortgage Loan which, during the one

      month period ending on the day preceding the Determination Date for such

      Distribution Date, was repurchased by the Seller pursuant to Section 2.02,

      2.03 or 3.08; and

 

             (iv) the Group I Class B-3 Percentage (with respect to each such

      Group I Mortgage Loan) or Group II Class B-3 Percentage (with respect to

      each such Group II Mortgage Loan) of the excess of the unpaid principal

      balance of any Mortgage Loan for which a Mortgage Loan was substituted

      during the one month period ending on the day preceding the Determination

      Date for such Distribution Date over the unpaid principal balance of the

      substituted Mortgage Loan, less the amount allocable to the principal

      portion of any unreimbursed Periodic Advances previously made by the

      applicable Servicer, the Master Servicer or the Trustee in respect of such

      Mortgage Loan for which a Mortgage Loan was substituted; and

 

      (II) the Group I Class B-3 Prepayment Percentage or Group II Class B-3

      Prepayment Percentage, as applicable, of the Non-PO Recovery for each Loan

      Group for such Distribution Date;

 

provided, however, that if an Optimal Adjustment Event occurs with respect to

such Class and such Distribution Date, the Class B-3 Optimal Principal Amount

will equal the lesser of (A) the Class B-3 Optimal Principal Amount calculated

as described in the preceding provisions and (B) the Adjusted Principal Balance

for the Class B-3 Certificates.

 

            Class B-3 Principal Balance: As to the first Determination Date, the

Original Class B-3 Principal Balance. As of any subsequent Determination Date,

the Original Class B-3 Principal Balance less the sum of all amounts previously

distributed in respect of the Class B-3 Certificates on prior Distribution Dates

(A) pursuant to Paragraph ninth of Section 4.01(a)(ii) (including any principal

otherwise payable to the Class B-3 Certificates used to pay any Class A-PO

Deferred Amounts) and (B) as a result of a Principal Adjustment; provided,

however, if the Class B-3 Certificates are the most subordinate Certificates

outstanding, the Class B-3 Principal Balance will equal the difference, if any,

between the Aggregate Adjusted Pool Amount (Non-PO Portion) as of the preceding

Distribution Date less the sum of the Aggregate Class A Non-PO Principal

Balance, the Class B-1 Principal Balance and the Class B-2 Principal Balance as

of such Determination Date.

 

            Class B-3 Principal Distribution Amount: As to any Distribution

Date, any amount distributable to the Holders of the Class B-3 Certificates

pursuant to Paragraph ninth of Section 4.01(a)(ii).

 

            Class B-3 Unpaid Interest Shortfall: As to any Distribution Date,

the amount, if any, by which the aggregate of the Class B-3 Interest Shortfall

Amounts for prior Distribution Dates is in excess of the amounts distributed in

respect of the Class B-3 Certificates on prior Distribution Dates pursuant to

Paragraph eighth of Section 4.01(a)(ii).

 

            Class B-4 Certificate: Any one of the Certificates executed by the

Trustee and authenticated by the Trustee or the Authenticating Agent in

substantially the form set forth in Exhibit B-4 and Exhibit C hereto.

 

             Class B-4 Certificateholder: The registered holder of a Class B-4

Certificate.

 

            Class B-4 Distribution Amount: As to any Distribution Date, any

amount distributable to the Holders of the Class B-4 Certificates pursuant to

Paragraphs tenth, eleventh, and twelfth of Section 4.01(a)(ii).

 

            Class B-4 Interest Shortfall Amount: As to any Distribution Date,

any amount by which the Interest Accrual Amount of the Class B-4 Certificates

with respect to such Distribution Date exceeds the amount distributed in respect

of the Class B-4 Certificates on such Distribution Date pursuant to Paragraph

tenth of Section 4.01(a)(ii).

 

            Class B-4 Loan Group I Optimal Principal Amount: As to any

Distribution Date, the Class B-4 Optimal Principal Amount calculated only with

respect to Group I Mortgage Loans and without regard to the proviso thereto.

 

            Class B-4 Loan Group II Optimal Principal Amount: As to any

Distribution Date, the Class B-4 Optimal Principal Amount calculated only with

respect to Group II Mortgage Loans and without regard to the proviso thereto.

 

            Class B-4 Optimal Principal Amount: As to any Distribution Date, an

amount equal to the sum of (I) the sum, as to each Outstanding Mortgage Loan, of

the product of (x) the Non-PO Fraction with respect to such Mortgage Loan and

(y) the sum of:

 

            (i) the Group I Class B-4 Percentage (with respect to each such

      Group I Mortgage Loan) or Group II Class B-4 Percentage (with respect to

      each such Group II Mortgage Loan) of the principal portion of the Monthly

      Payment due on the Due Date occurring in the month of such Distribution

      Date on such Mortgage Loan;

 

            (ii) the Group I Class B-4 Prepayment Percentage (with respect to

       each such Group I Mortgage Loan) or Group II Class B-4 Prepayment

      Percentage (with respect to each such Group II Mortgage Loan) of all

      Unscheduled Principal Receipts (other than Recoveries) that were received

      by a Servicer with respect to such Mortgage Loan during the Applicable

      Unscheduled Principal Receipt Period relating to such Distribution Date

      for each applicable type of Unscheduled Principal Receipt;

 

            (iii) the Group I Class B-4 Prepayment Percentage (with respect to

      each such Group I Mortgage Loan) or Group II Class B-4 Prepayment

      Percentage (with respect to each such Group II Mortgage Loan) of the

      Scheduled Principal Balance of such Mortgage Loan which, during the one

      month period ending on the day preceding the Determination Date for such

      Distribution Date, was repurchased by the Seller pursuant to Section 2.02,

      2.03 or 3.08; and

 

            (iv) the Group I Class B-4 Percentage (with respect to each such

      Group I Mortgage Loan) or Group II Class B-4 Percentage (with respect to

      each such Group II Mortgage Loan) of the excess of the unpaid principal

      balance of any Mortgage Loan for which a Mortgage Loan was substituted

      during the one month period ending on the day preceding the Determination

      Date for such Distribution Date over the unpaid principal balance of the

      substituted Mortgage Loan, less the amount allocable to the principal

      portion of any unreimbursed Periodic Advances previously made by the

      applicable Servicer, the Master Servicer or the Trustee in respect of such

      Mortgage Loan for which a Mortgage Loan was substituted; and

 

      (II) the Group I Class B-4 Prepayment Percentage or Group II Class B-4

      Prepayment Percentage, as applicable, of the Non-PO Recovery for each Loan

      Group for such Distribution Date;

 

provided, however, that if an Optimal Adjustment Event occurs with respect to

such Class and such Distribution Date, the Class B-4 Optimal Principal Amount

will equal the lesser of (A) the Class B-4 Optimal Principal Amount calculated

as described in the preceding provisions and (B) the Adjusted Principal Balance

for the Class B-4 Certificates.

 

            Class B-4 Principal Balance: As to the first Determination Date, the

Original Class B-4 Principal Balance. As of any subsequent Determination Date,

the Original Class B-4 Principal Balance less the sum of all amounts previously

distributed in respect of the Class B-4 Certificates on prior Distribution Dates

(A) pursuant to Paragraph twelfth of Section 4.01(a)(ii) (including any

principal otherwise payable to the Class B-4 Certificates used to pay any Class

A-PO Deferred Amounts) and (B) as a result of a Principal Adjustment; provided,

however, if the Class B-4 Certificates are the most subordinate Certificates

outstanding, the Class B-4 Principal Balance will equal the difference, if any,

between the Aggregate Adjusted Pool Amount (Non-PO Portion) as of the preceding

Distribution Date less the sum of the Aggregate Class A Non-PO Principal

Balance, the Class B-1 Principal Balance, the Class B-2 Principal Balance and

the Class B-3 Principal Balance as of such Determination Date.

 

            Class B-4 Principal Distribution Amount: As to any Distribution

Date, any amount distributable to the Holders of the Class B-4 Certificates

pursuant to Paragraph twelfth of Section 4.01(a)(ii).

 

            Class B-4 Unpaid Interest Shortfall: As to any Distribution Date,

the amount, if any, by which the aggregate of the Class B-4 Interest Shortfall

Amounts for prior Distribution Dates is in excess of the amounts distributed in

respect of the Class B-4 Certificates on prior Distribution Dates pursuant to

Paragraph eleventh of Section 4.01(a)(ii).

 

            Class B-5 Certificate: Any one of the Certificates executed by the

Trustee and authenticated by the Trustee or the Authenticating Agent in

substantially the form set forth in Exhibit B-5 and Exhibit C hereto.

 

            Class B-5 Certificateholder: The registered holder of a Class B-5

Certificate.

 

            Class B-5 Distribution Amount: As to any Distribution Date, any

amount distributable to the Holders of the Class B-5 Certificates pursuant to

Paragraphs thirteenth, fourteenth, and fifteenth of Section 4.01(a)(ii).

 

            Class B-5 Interest Shortfall Amount: As to any Distribution Date,

any amount by which the Interest Accrual Amount of the Class B-5 Certificates

with respect to such Distribution Date exceeds the amount distributed in respect

of the Class B-5 Certificates on such Distribution Date pursuant to Paragraph

thirteenth of Section 4.01(a)(ii).

 

            Class B-5 Loan Group I Optimal Principal Amount: As to any

Distribution Date, the Class B-5 Optimal Principal Amount calculated only with

respect to Group I Mortgage Loans and without regard to the proviso thereto.

 

            Class B-5 Loan Group II Optimal Principal Amount: As to any

Distribution Date, the Class B-5 Optimal Principal Amount calculated only with

respect to Group II Mortgage Loans and without regard to the proviso thereto.

 

            Class B-5 Optimal Principal Amount: As to any Distribution Date, an

amount equal to the sum of (I) the sum, as to each Outstanding Mortgage Loan, of

the product of (x) the Non-PO Fraction with respect to such Mortgage Loan and

(y) the sum of:

 

            (i) the Group I Class B-5 Percentage (with respect to each such

      Group I Mortgage Loan) or Group II Class B-5 Percentage (with respect to

      each such Group II Mortgage Loan) of the principal portion of the Monthly

      Payment due on the Due Date occurring in the month of such Distribution

      Date on such Mortgage Loan;

 

            (ii) the Group I Class B-5 Prepayment Percentage (with respect to

      each such Group I Mortgage Loan) or Group II Class B-5 Prepayment

      Percentage (with respect to each such Group II Mortgage Loan) of all

      Unscheduled Principal Receipts (other than Recoveries) that were received

      by a Servicer with respect to such Mortgage Loan during the Applicable

      Unscheduled Principal Receipt Period relating to such Distribution Date

      for each applicable type of Unscheduled Principal Receipt;

 

            (iii) the Group I Class B-5 Prepayment Percentage (with respect to

      each such Group I Mortgage Loan) or Group II Class B-5 Prepayment

      Percentage (with respect to each such Group II Mortgage Loan) of the

      Scheduled Principal Balance of such Mortgage Loan which, during the one

      month period ending on the day preceding the Determination Date for such

      Distribution Date, was repurchased by the Seller pursuant to Section 2.02,

      2.03 or 3.08; and

 

            (iv) the Group I Class B-5 Percentage (with respect to each such

      Group I Mortgage Loan) or Group II Class B-5 Percentage (with respect to

      each such Group II Mortgage Loan) of the excess of the unpaid principal

      balance of any Mortgage Loan for which a Mortgage Loan was substituted

      during the one month period ending on the day preceding the Determination

      Date for such Distribution Date over the unpaid principal balance of the

      substituted Mortgage Loan, less the amount allocable to the principal

      portion of any unreimbursed Periodic Advances previously made by the

      applicable Servicer, the Master Servicer or the Trustee in respect of such

      Mortgage Loan for which a Mortgage Loan was substituted; and

 

      (II) the Group I Class B-5 Prepayment Percentage or Group II Class B-5

      Prepayment Percentage, as applicable, of the Non-PO Recovery for each Loan

      Group for such Distribution Date;

 

provided, however, that if an Optimal Adjustment Event occurs with respect to

such Class and such Distribution Date, the Class B-5 Optimal Principal Amount

will equal the lesser of (A) the Class B-5 Optimal Principal Amount calculated

as described in the preceding provisions and (B) the Adjusted Principal Balance

for the Class B-5 Certificates.

 

            Class B-5 Principal Balance: As to the first Determination Date, the

Original Class B-5 Principal Balance. As of any subsequent Determination Date,

the Original Class B-5 Principal Balance less the sum of all amounts previously

distributed in respect of the Class B-5 Certificates on prior Distribution Dates

(A) pursuant to Paragraph fifteenth of Section 4.01(a)(ii) (including any

principal otherwise payable to the Class B-5 Certificates used to pay any Class

A-PO Deferred Amounts) and (B) as a result of a Principal Adjustment; provided,

however, if the Class B-5 Certificates are the most subordinate Certificates

outstanding, the Class B-5 Principal Balance will equal the difference, if any,

between the Aggregate Adjusted Pool Amount (Non-PO Portion) as of the preceding

Distribution Date less the sum of the Aggregate Class A Non-PO Principal

Balance, the Class B-1 Principal Balance, the Class B-2 Principal Balance, the

Class B-3 Principal Balance and the Class B-4 Principal Balance as of such

Determination Date.

 

            Class B-5 Principal Distribution Amount: As to any Distribution

Date, any amount distributable to the Holders of the Class B-5 Certificates

pursuant to Paragraph fifteenth of Section 4.01(a)(ii).

 

            Class B-5 Unpaid Interest Shortfall: As to any Distribution Date,

the amount, if any, by which the aggregate of the Class B-5 Interest Shortfall

Amounts for prior Distribution Dates is in excess of the amounts distributed in

respect of the Class B-5 Certificates on prior Distribution Dates pursuant to

Paragraph fourteenth of Section 4.01(a)(ii).

 

             Class B-6 Certificate: Any one of the Certificates executed by the

Trustee and authenticated by the Trustee or the Authenticating Agent in

substantially the form set forth in Exhibit B-6 and Exhibit C hereto.

 

            Class B-6 Certificateholder: The registered holder of a Class B-6

Certificate.

 

            Class B-6 Distribution Amount: As to any Distribution Date, any

amount distributable to the Holders of the Class B-6 Certificates pursuant to

Paragraphs sixteenth, seventeenth and eighteenth of Section 4.01(a)(ii).

 

            Class B-6 Interest Shortfall Amount: As to any Distribution Date,

any amount by which the Interest Accrual Amount of the Class B-6 Certificates

with respect to such Distribution Date exceeds the amount distributed in respect

of the Class B-6 Certificates on such Distribution Date pursuant to Paragraph

sixteenth of Section 4.01(a)(ii).

 

            Class B-6 Loan Group I Optimal Principal Amount: As to any

Distribution Date, the Class B-6 Optimal Principal Amount calculated only with

respect to Group I Mortgage Loans and without regard to the proviso thereto.

 

            Class B-6 Loan Group II Optimal Principal Amount: As to any

Distribution Date, the Class B-6 Optimal Principal Amount calculated only with

respect to Group II Mortgage Loans and without regard to the proviso thereto.

 

            Class B-6 Optimal Principal Amount: As to any Distribution Date, an

amount equal to the sum of (I) the sum, as to each Outstanding Mortgage Loan, of

the product of (x) the Non-PO Fraction with respect to such Mortgage Loan and

(y) the sum of:

 

            (i) the Group I Class B-6 Percentage (with respect to each such

      Group I Mortgage Loan) or Group II Class B-6 Percentage (with respect to

      each such Group II Mortgage Loan) of the principal portion of the Monthly

      Payment due on the Due Date occurring in the month of such Distribution

      Date on such Mortgage Loan;

 

            (ii) the Group I Class B-6 Prepayment Percentage (with respect to

      each such Group I Mortgage Loan) or Group II Class B-6 Prepayment

      Percentage (with respect to each such Group II Mortgage Loan) of all

      Unscheduled Principal Receipts (other than Recoveries) that were received

      by a Servicer with respect to such Mortgage Loan during the Applicable

      Unscheduled Principal Receipt Period relating to such Distribution Date

      for each applicable type of Unscheduled Principal Receipt;

 

            (iii) the Group I Class B-6 Prepayment Percentage (with respect to

      each such Group I Mortgage Loan) or Group II Class B-6 Prepayment

      Percentage (with respect to each such Group II Mortgage Loan) of the

      Scheduled Principal Balance of such Mortgage Loan which, during the one

      month period ending on the day preceding the Determination Date for such

      Distribution Date, was repurchased by the Seller pursuant to Section 2.02,

      2.03 or 3.08; and

 

            (iv) the Group I Class B-6 Percentage (with respect to each such

      Group I Mortgage Loan) or Group II Class B-6 Percentage (with respect to

      each such Group II Mortgage Loan) of the excess of the unpaid principal

      balance of any Mortgage Loan for which a Mortgage Loan was substituted

      during the one month period ending on the day preceding the Determination

      Date for such Distribution Date over the unpaid principal balance of the

      substituted Mortgage Loan, less the amount allocable to the principal

      portion of any unreimbursed Periodic Advances previously made by the

       applicable Servicer, the Master Servicer or the Trustee in respect of such

      Mortgage Loan for which a Mortgage Loan was substituted; and

 

      (II) the Group I Class B-6 Prepayment Percentage or Group II Class B-6

      Prepayment Percentage, as applicable, of the Non-PO Recovery for each Loan

      Group for such Distribution Date;

 

provided, however, that if an Optimal Adjustment Event occurs with respect to

such Class and such Distribution Date, the Class B-6 Optimal Principal Amount

will equal the lesser of (A) the Class B-6 Optimal Principal Amount calculated

as described in the preceding provisions and (B) the Adjusted Principal Balance

for the Class B-6 Certificates.

 

            Class B-6 Principal Balance: As to the first Determination Date, the

Original Class B-6 Principal Balance. As of any subsequent Determination Date,

the Original Class B-6 Principal Balance less the sum of all amounts previously

distributed in respect of the Class B-6 Certificates on prior Distribution Dates

pursuant to Paragraph eighteenth of Section 4.01(a)(ii) (including any principal

otherwise payable to the Class B-6 Certificates used to pay any Class A-PO

Deferred Amounts); provided, however, if the Class B-6 Certificates are

outstanding, the Class B-6 Principal Balance will equal the difference, if any,

between the Aggregate Adjusted Pool Amount (Non-PO Portion) as of the preceding

Distribution Date less the sum of the Aggregate Class A Non-PO Principal

Balance, the Class B-1 Principal Balance, the Class B-2 Principal Balance, the

Class B-3 Principal Balance, the Class B-4 Principal Balance and the Class B-5

Principal Balance as of such Determination Date.

 

            Class B-6 Principal Distribution Amount: As to any Distribution

Date, any amount distributable to the Holders of the Class B-6 Certificates

pursuant to Paragraph eighteenth of Section 4.01(a)(ii).

 

            Class B-6 Unpaid Interest Shortfall: As to any Distribution Date,

the amount, if any, by which the aggregate of the Class B-6 Interest Shortfall

Amounts for prior Distribution Dates is in excess of the amounts distributed in

respect of the Class B-6 Certificates on prior Distribution Dates pursuant to

Paragraph seventeenth of Section 4.01(a)(ii).

 

            Clearing Agency: An organization registered as a "clearing agency"

pursuant to Section 17A of the Exchange Act. The initial Clearing Agency shall

be The Depository Trust Company.

 

            Clearing Agency Participant: A broker, dealer, bank, financial

institution or other Person for whom a Clearing Agency effects book-entry

transfers of securities deposited with the Clearing Agency.

 

            Closing Date: The date of initial issuance of the Certificates, as

set forth in Section 11.21.

 

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

time to time, any successor statutes thereto, and applicable U.S. Department of

the Treasury temporary or final regulations promulgated thereunder.

 

            Compensating Interest: With respect to any Distribution Date, the

least of (a) the aggregate Prepayment Interest Shortfall on the Mortgage Loans

for such Distribution Date, (b) the product of (i) 1/12th of 0.20% and (ii) the

Pool Scheduled Principal Balance for such Distribution Date and (c) the

Available Master Servicing Compensation for such Distribution Date.

 

            Component: The Class I-A-PO Component or Class II-A-PO Component.

 

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

corporations.

 

            Corporate Trust Office: The principal office of the Trustee at which

at any particular time its corporate trust business shall be administered, which

office, at the date of the execution of this instrument, is located at 401 South

Tryon Street, Charlotte, North Carolina 28288.

 

            Current Class B Interest Distribution Amount: As to any Distribution

Date, the amount distributed in respect of the Classes of Class B Certificates

pursuant to Paragraphs first, fourth, seventh, tenth, thirteenth and sixteenth

of Section 4.01(a)(ii) on such Distribution Date.

 

            Current Class B-1 Fractional Interest: As to any Distribution Date

subsequent to the first Distribution Date, the percentage obtained by dividing

the sum of the Principal Balances of the Class B-2, Class B-3, Class B-4, Class

B-5 and Class B-6 Certificates by the Aggregate Non-PO Principal Balance. As to

the first Distribution Date, the Original Class B-1 Fractional Interest.

 

            Current Class B-2 Fractional Interest: As to any Distribution Date

subsequent to the first Distribution Date, the percentage obtained by dividing

the sum of the Principal Balances of the Class B-3, Class B-4, Class B-5 and

Class B-6 Certificates by the Aggregate Non-PO Principal Balance. As to the

first Distribution Date, the Original Class B-2 Fractional Interest.

 

            Current Class B-3 Fractional Interest: As to any Distribution Date

subsequent to the first Distribution Date, the percentage obtained by dividing

the sum of the Principal Balances of the Class B-4, Class B-5 and Class B-6

Certificates by the Aggregate Non-PO Principal Balance. As to the first

Distribution Date, the Original Class B-3 Fractional Interest.

 

            Current Class B-4 Fractional Interest: As to any Distribution Date

subsequent to the first Distribution Date, the percentage obtained by dividing

the sum of the Principal Balances of the Class B-5 and Class B-6 Certificates by

the Aggregate Non-PO Principal Balance. As to the first Distribution Date, the

Original Class B-4 Fractional Interest.

 

            Current Class B-5 Fractional Interest: As to any Distribution Date

subsequent to the first Distribution Date, the percentage obtained by dividing

the Principal Balance of the Class B-6 Certificates by the Aggregate Non-PO

Principal Balance. As to the first Distribution Date, the Original Class B-5

Fractional Interest.

 

            Current Group I-A Interest Distribution Amount: As to any

Distribution Date, the amount distributed in respect of the Classes of Group I-A

Certificates pursuant to Paragraph first clause (A) of Section 4.01(a)(i) on

such Distribution Date.

 

            Current Group II-A Interest Distribution Amount: As to any

Distribution Date, the amount distributed in respect of the Classes of Group

II-A Certificates pursuant to Paragraph first clause (B) of Section 4.01(a)(i)

on such Distribution Date.

 

            Curtailment: Any Principal Prepayment made by a Mortgagor which is

not a Prepayment in Full.

 

            Curtailment Interest Shortfall: On any Distribution Date with

respect to a Group I or Group II Mortgage Loan which was the subject of a

Curtailment:

 

            (A)    in the case where the Applicable Unscheduled Principal Receipt

                  Period is the Mid-Month Receipt Period and such Curtailment is

                  received by the Servicer on or after the Determination Date in

                  the month preceding the month of such Distribution Date but

                  prior to the first day of the month of such Distribution Date,

                  the amount of interest that would have accrued at the Net

                  Mortgage Interest Rate on the amount of such Curtailment from

                  the day of its receipt or, if earlier, its application by the

                  Servicer through the last day of the month preceding the month

                  of such Distribution Date; and

 

            (B)    in the case where the Applicable Unscheduled Principal Receipt

                  Period is the Prior Month Receipt Period and such Curtailment

                  is received by the Servicer during the month preceding the

                  month of such Distribution Date, the amount of interest that

                  would have accrued at the Net Mortgage Interest Rate on the

                  amount of such Curtailment from the day of its receipt or, if

                  earlier, its application by the Servicer through the last day

                  of the month in which such Curtailment is received.

 

            Custodial Agreement: The Custodial Agreement, dated as of October

28, 2005, among the Custodian, the Seller, the Master Servicer and the Trustee,

which agreement is attached hereto as Exhibit E, as the same may be amended or

modified from time to time in accordance with the terms thereof.

 

            Custodial P&I Account: The Custodial P&I Account, as defined in each

of the Servicing Agreements, with respect to the Mortgage Loans. In determining

whether the Custodial P&I Account under any Servicing Agreement is "acceptable"

to the Master Servicer (as may be required by the definition of "Eligible

Account" contained in the Servicing Agreements), the Master Servicer shall

require that any such account shall be acceptable to each of the Rating

Agencies.

 

            Custodian: Wells Fargo Bank, or its successor in interest under the

Custodial Agreement. Initially, the custodial functions shall be performed by

the Corporate Trust Services division of Wells Fargo Bank.

 

            Cut-Off Date: The first day of the month of initial issuance of the

Certificates as set forth in Section 11.01.

 

            Cut-Off Date Aggregate Principal Balance: The aggregate of the

Cut-Off Date Principal Balances of the Mortgage Loans as set forth in Section

11.02.

 

            Cut-Off Date Principal Balance: As to each Mortgage Loan, its unpaid

principal balance as of the close of business on the Cut-Off Date (but without

giving effect to any Unscheduled Principal Receipts received or applied on the

Cut-Off Date), reduced by all payments of principal due on or before the Cut-Off

Date and not paid, and increased by scheduled monthly payments of principal due

after the Cut-Off Date but received by the related Servicer on or before the

Cut-Off Date.

 

            Debt Service Reduction: With respect to any Mortgage Loan, a

reduction in the scheduled Monthly Payment for such Mortgage Loan by a court of

competent jurisdiction in a proceeding under the Bankruptcy Code, except such a

reduction constituting a Deficient Valuation.

 

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

by a court of competent jurisdiction of the Mortgaged Property in an amount less

than the then-outstanding indebtedness under the Mortgage Loan, or any reduction

in the amount of principal to be paid in connection with any scheduled Monthly

Payment that results in a permanent forgiveness of principal, which valuation or

reduction results from a proceeding under the Bankruptcy Code.

 

            Definitive Certificates: As defined in Section 5.01(b).

 

            Denomination: The amount, if any, specified on the face of each

Certificate representing the principal portion of the Cut-Off Date Aggregate

Principal Balance evidenced by such Certificate.

 

            Determination Date: The 17th day of the month in which the related

Distribution Date occurs, or if such 17th day is not a Business Day, the

Business Day preceding such 17th day.

 

            Discount Mortgage Loan: A Group I Discount Mortgage Loan or Group II

Discount Mortgage Loan.

 

            Distribution Date: The 25th day of any month, beginning in the month

following the month of initial issuance of the Certificates, or if such 25th day

is not a Business Day, the Business Day following such 25th day.

 

            Distribution Date Statement:   As defined in Section 4.04(a).

 

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

either (i) Wells Fargo Bank is no longer the Servicer of any of the Mortgage

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

Company is less than "BBB-" by Fitch.

 

            Due Date: With respect to any Mortgage Loan, the day of the month in

which the Monthly Payment on such Mortgage Loan is scheduled to be paid.

 

            Eligible Account: One or more accounts (i) that are maintained with

a depository institution (which may be the Master Servicer) whose long-term debt

obligations (or, in the case of a depository institution which is part of a

holding company structure, the long-term debt obligations of such parent holding

company) at the time of deposit therein are rated at least "AA" (or the

equivalent) by each Rating Agency, (ii) the deposits in which are fully insured

by the FDIC through either the Bank Insurance Fund or the Savings Association

Insurance Fund, (iii) the deposits in which are insured by the FDIC through

either the Bank Insurance Fund or the Savings Association Insurance Fund (to the

limit established by the FDIC) and the uninsured deposits in which accounts are

otherwise secured, as evidenced by an Opinion of Counsel delivered to the

Trustee, such that the Trustee, on behalf of the Certificateholders has a claim

with respect to the funds in such accounts or a perfected first security

interest against any collateral securing such funds that is superior to claims

of any other depositors or creditors of the depository institution with which

such accounts are maintained, (iv) that are trust accounts maintained with the

trust department of a federal or state chartered depository institution or trust

company acting in its fiduciary capacity or (v) such other account that is

acceptable to each of the Rating Agencies and would not cause the Trust Estate

to fail to qualify as a REMIC or result in the imposition of any federal tax on

the REMIC.

 

            Eligible Investments: At any time, any one or more of the following

obligations and securities which shall mature not later than the Business Day

preceding the Distribution Date next succeeding the date of such investment,

provided that such investments continue to qualify as "cash flow investments" as

defined in Code Section 860G(a)(6):

 

            (i) obligations of the United States of America or any agency

      thereof, provided such obligations are backed by the full faith and credit

      of the United States of America;

 

            (ii) general obligations of or obligations guaranteed by any state

      of the United States of America or the District of Columbia receiving the

      highest short-term or highest long-term rating of each Rating Agency, or

      such lower rating as would not result in the downgrading or withdrawal of

      the rating then assigned to any of the Certificates by either Rating

      Agency or result in any of such rated Certificates being placed on credit

      review status (other than for possible upgrading) by either Rating Agency;

 

            (iii) commercial or finance company paper which is then rated in the

      highest long-term commercial or finance company paper rating category of

      each Rating Agency or the highest short-term rating category of each

       Rating Agency, or such lower rating category as would not result in the

      downgrading or withdrawal of the rating then assigned to any of the

      Certificates by either Rating Agency or result in any of such rated

      Certificates being placed on credit review status (other than for possible

      upgrading) by either Rating Agency;

 

            (iv) certificates of deposit, demand or time deposits, federal funds

      or banker's acceptances issued by any depository institution or trust

      company incorporated under the laws of the United States or of any state

      thereof and subject to supervision and examination by federal and/or state

      banking authorities, provided that the commercial paper and/or debt

      obligations of such depository institution or trust company (or in the

      case of the principal depository institution in a holding company system,

      the commercial paper or debt obligations of such holding company) are then

      rated in the highest short-term or the highest long-term rating category

      for such securities of each of the Rating Agencies, or such lower rating

      categories as would not result in the downgrading or withdrawal of the

      rating then assigned to any of the Certificates by either Rating Agency or

      result in any of such rated Certificates being placed on credit review

      status (other than for possible upgrading) by either Rating Agency;

 

            (v) guaranteed reinvestment agreements issued by any bank, insurance

      company or other corporation acceptable to each Rating Agency at the time

      of the issuance of such agreements;

 

            (vi) repurchase agreements on obligations with respect to any

      security described in clauses (i) or (ii) above or any other security

      issued or guaranteed by an agency or instrumentality of the United States

      of America, in either case entered into with a depository institution or

      trust company (acting as principal) described in (iv) above;

 

            (vii) securities (other than stripped bonds or stripped coupon

      securities) bearing interest or sold at a discount issued by any

      corporation incorporated under the laws of the United States of America or

      any state thereof which, at the time of such investment or contractual

      commitment providing for such investment, are then rated in the highest

      short-term or the highest long-term rating category by each Rating Agency,

      or in such lower rating category as would not result in the downgrading or

      withdrawal of the rating then assigned to any of the Certificates by

      either Rating Agency or result in any of such rated Certificates being

      placed on credit review status (other than for possible upgrading) by

      either Rating Agency;

 

            (viii) such other investments acceptable to each Rating Agency as

      would not result in the downgrading of the rating then assigned to the

      Certificates by either Rating Agency or result in any of such rated

      Certificates being placed on credit review status (other than for possible

      upgrading) by either Rating Agency; and

 

            (ix) any mutual fund, money market fund, common trust fund or other

      pooled investment vehicle, the assets of which are limited to instruments

      that otherwise would constitute Eligible Investments hereunder, including

      any such fund that is managed by the Trustee or Master Servicer or any

      affiliate of the Trustee or Master Servicer or for which the Trustee or

       Master Servicer or any of its affiliates acts as an adviser as long as

      such fund is rated in at least the highest rating category by each Rating

      Agency.

 

            In no event shall an instrument be an Eligible Investment if such

instrument evidences either (i) a right to receive only interest payments with

respect to the obligations underlying such instrument, or (ii) 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 the date of investment of greater than 120% of the yield to

maturity at par of such underlying obligations.

 

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

amended.

 

            ERISA Prohibited Holder: As defined in Section 5.02(d).

 

            Errors and Omissions Policy: As defined in each of the Servicing

Agreements.

 

            Event of Default: Any of the events specified in Section 7.01.

 

            Exchange Act:   The Securities Exchange Act of 1934, as amended.

 

            FDIC: The Federal Deposit Insurance Corporation or any successor

thereto.

 

            Fidelity Bond: As defined in each of the Servicing Agreements.

 

            Final Distribution Date: The Distribution Date on which the final

distribution in respect of the Certificates is made pursuant to Section 9.01.

 

            Final Scheduled Maturity Date: The Final Scheduled Maturity Date for

each Class of Class A Certificates (other than the Class II-A-6 Certificates)

and Class B Certificates is November 25, 2035, which corresponds to the "latest

possible maturity date" for purposes of Section 860G(a)(1) of the Internal

Revenue Code of 1986, as amended. The Final Scheduled Maturity Date for the

Class II-A-6 Certificates is September 25, 2016.

 

            Fitch: Fitch Ratings, or its successor in interest.

 

            Fixed Retained Yield: The fixed percentage of interest on each

Mortgage Loan with a Mortgage Interest Rate greater than the sum of (a) 5.500%,

(b) the applicable Servicing Fee Rate and (c) the Master Servicing Fee Rate,

which will be determined on a loan by loan basis and will equal the Mortgage

Interest Rate on each Mortgage Loan minus the sum of the rates described above

in clauses (a), (b) and (c), which is not assigned to and not part of the Trust

Estate.

 

            Fixed Retained Yield Rate: With respect to each Mortgage Loan, a per

annum rate equal to the greater of (a) zero and (b) the Mortgage Interest Rate

on such Mortgage Loan minus the sum of (a) 5.500%, (b) the applicable Servicing

Fee Rate and (c) the Master Servicing Fee Rate.

 

            Full Unscheduled Principal Receipt: Any Unscheduled Principal

Receipt with respect to a Mortgage Loan (i) in the amount of the outstanding

principal balance of such Mortgage Loan and resulting in the full satisfaction

of such Mortgage Loan or (ii) representing Liquidation Proceeds other than

Partial Liquidation Proceeds.

 

            Group: Either of Group I or Group II.

 

             Group I: The Group I-A Certificates and the Class I-A-PO Component.

 

            Group I Adjusted Pool Amount: With respect to any Distribution Date,

the aggregate of the Cut-Off Date Principal Balances of the Group I Mortgage

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

respect of the Group I Mortgage Loans (including, without limitation, amounts

received as Monthly Payments, Periodic Advances, Unscheduled Principal Receipts

and Substitution Principal Amounts) and distributed to Holders of the

Certificates on such Distribution Date and all prior Distribution Dates, (ii)

the principal portion of all Liquidated Loan Losses incurred on such Group I

Mortgage Loans for which the Liquidation Proceeds were received from the Cut-Off

Date through the end of the Applicable Unscheduled Principal Receipt Period with

respect to Full Unscheduled Principal Receipts for such Distribution Date and

(iii) the principal portion of all Bankruptcy Losses (other than Debt Service

Reductions) incurred on the Group I Mortgage Loans from the Cut-Off Date through

the end of the period corresponding to the Applicable Unscheduled Principal

Receipt Period with respect to Full Unscheduled Principal Receipts for such

Distribution Date.

 

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

Distribution Date, the difference between the Group I Adjusted Pool Amount and

the Group I Adjusted Pool Amount (PO Portion).

 

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

Distribution Date, the sum of the amounts, calculated as follows, with respect

to all Outstanding Mortgage Loans that are Group I Mortgage Loans: the product

of (i) the PO Fraction for each such Group I Mortgage Loan and (ii) the

remainder of (A) the Cut-Off Date Principal Balance of such Mortgage Loan minus

(B) the sum of (x) all amounts in respect of principal received in respect of

such Group I Mortgage Loan (including, without limitation, amounts received as

Monthly Payments, Periodic Advances, Unscheduled Principal Receipts and

Substitution Principal Amounts) and distributed to Holders of the Certificates

on such Distribution Date and all prior Distribution Dates, (y) the principal

portion of any Liquidated Loan Losses incurred on such Group I Mortgage Loans

for which Liquidation Proceeds were received from the Cut-Off Date through the

end of the Applicable Unscheduled Principal Receipt Period with respect to Full

Unscheduled Principal Receipts for such Distribution Date and (z) the principal

portion of all Bankruptcy Losses (other than Debt Service Reductions) incurred

on the Group I Mortgage Loans from the Cut-Off Date through the end of the

period corresponding to the Applicable Unscheduled Principal Receipt Period with

respect to Full Unscheduled Principal Receipts for such Distribution Date.

 

            Group I Class B Percentage: Any of the Group I Class B-1 Percentage,

Group I Class B-2 Percentage, Group I Class B-3 Percentage, Group I Class B-4

Percentage, Group I Class B-5 Percentage or Group I Class B-6 Percentage.

 

            Group I Class B Prepayment Percentage: Any of the Group I Class B-1

Prepayment Percentage, Group I Class B-2 Prepayment Percentage, Group I Class

B-3 Prepayment Percentage, Group I Class B-4 Prepayment Percentage, Group I

Class B-5 Prepayment Percentage or Group I Class B-6 Prepayment Percentage.

 

            Group I Class B-1 Percentage: As to any Distribution Date, the

percentage calculated by multiplying the Group I Subordinated Percentage by

either (i) if any Class B Certificates (other than the Class B-1 Certificates)

are eligible to receive principal distributions for such Distribution Date in

accordance with Section 4.01(d), a fraction, the numerator of which is the Class

B-1 Principal Balance (determined as of the Determination Date preceding such

Distribution Date) and the denominator of which is the sum of the Principal

Balances of the Classes of Class B Certificates eligible to receive principal

distributions for such Distribution Date in accordance with the provisions of

Section 4.01(d) or (ii) except as set forth in Section 4.01(d)(ii), in the event

that the Class B Certificates (other than the Class B-1 Certificates) are not

eligible to receive distributions of principal in accordance with Section

4.01(d)(i), one.

 

            Group I Class B-1 Prepayment Percentage: As to any Distribution

Date, the percentage calculated by multiplying the Group I Subordinated

Prepayment Percentage by either (i) if any Class B Certificates (other than the

Class B-1 Certificates) are eligible to receive principal distributions for such

Distribution Date in accordance with Section 4.01(d), a fraction, the numerator

of which is the Class B-1 Principal Balance (determined as of the Determination

Date preceding such Distribution Date) and the denominator of which is the sum

of the Principal Balances of the Classes of Class B Certificates eligible to

receive principal distributions for such Distribution Date in accordance with

the provisions of Section 4.01(d) or (ii) except as set forth in Section

4.01(d)(ii), in the event that the Class B Certificates (other than the Class

B-1 Certificates) are not eligible to receive distributions of principal in

accordance with Section 4.01(d)(i), one.

 

            Group I Class B-2 Percentage: As to any Distribution Date, except as

set forth in the next sentence, the percentage calculated by multiplying (i) the

Group I Subordinated Percentage by (ii) a fraction, the numerator of which is

the Class B-2 Principal Balance (determined as of the Determination Date

preceding such Distribution Date) and the denominator of which is the sum of the

Principal Balances of the Classes of Class B Certificates eligible to receive

principal distributions for such Distribution Date in accordance with the

provisions of Section 4.01(d). Except as set forth in Section 4.01(d)(ii), in

the event that the Class B-2 Certificates are not eligible to receive

distributions of principal in accordance with Section 4.01(d)(i), the Group I

Class B-2 Percentage for such Distribution Date will be zero.

 

            Group I Class B-2 Prepayment Percentage: As to any Distribution

Date, except as set forth in the next sentence, the percentage calculated by

multiplying (i) the Group I Subordinated Prepayment Percentage by (ii) a

fraction, the numerator of which is the Class B-2 Principal Balance (determined

as of the Determination Date preceding such Distribution Date) and the

denominator of which is the sum of the Principal Balances of the Classes of

Class B Certificates eligible to receive principal distributions for such

Distribution Date in accordance with the provisions of Section 4.01(d). Except

as set forth in Section 4.01(d)(ii), in the event that the Class B-2

Certificates are not eligible to receive distributions of principal in

accordance with Section 4.01(d)(i), the Group I Class B-2 Prepayment Percentage

for such Distribution Date will be zero.

 

            Group I Class B-3 Percentage: As to any Distribution Date, except as

set forth in the next sentence, the percentage calculated by multiplying (i) the

Group I Subordinated Percentage by (ii) a fraction, the numerator of which is

the Class B-3 Principal Balance (determined as of the Determination Date

preceding such Distribution Date) and the denominator of which is the sum of the

Principal Balances of the Classes of Class B Certificates eligible to receive

principal distributions for such Distribution Date in accordance with the

provisions of Section 4.01(d). Except as set forth in Section 4.01(d)(ii), in

the event that the Class B-3 Certificates are not eligible to receive

distributions of principal in accordance with Section 4.01(d)(i), the Group I

Class B-3 Percentage for such Distribution Date will be zero.

 

            Group I Class B-3 Prepayment Percentage: As to any Distribution

Date, except as set forth in the next sentence, the percentage calculated by

multiplying (i) the Group I Subordinated Prepayment Percentage by (ii) a

fraction, the numerator of which is the Class B-3 Principal Balance (determined

as of the Determination Date preceding such Distribution Date) and the

denominator of which is the sum of the Principal Balances of the Classes of

Class B Certificates eligible to receive principal distributions for such

Distribution Date in accordance with the provisions of Section 4.01(d). Except

as set forth in Section 4.01(d)(ii), in the event that the Class B-3

Certificates are not eligible to receive distributions of principal in

accordance with Section 4.01(d)(i), the Group I Class B-3 Prepayment Percentage

for such Distribution Date will be zero.

 

            Group I Class B-4 Percentage: As to any Distribution Date, except as

set forth in the next sentence, the percentage calculated by multiplying (i) the

Group I Subordinated Percentage by (ii) a fraction, the numerator of which is

the Class B-4 Principal Balance (determined as of the Determination Date

preceding such Distribution Date) and the denominator of which is the sum of the

Principal Balances of the Classes of Class B Certificates eligible to receive

principal distributions for such Distribution Date in accordance with the

provisions of Section 4.01(d). Except as set forth in Section 4.01(d)(ii), in

the event that the Class B-4 Certificates are not eligible to receive

distributions of principal in accordance with Section 4.01(d)(i), the Group I

Class B-4 Percentage for such Distribution Date will be zero.

 

            Group I Class B-4 Prepayment Percentage: As to any Distribution

Date, except as set forth in the next sentence, the percentage calculated by

multiplying (i) the Group I Subordinated Prepayment Percentage by (ii) a

fraction, the numerator of which is the Class B-4 Principal Balance (determined

as of the Determination Date preceding such Distribution Date) and the

denominator of which is the sum of the Principal Balances of the Classes of

Class B Certificates eligible to receive principal distributions for such

Distribution Date in accordance with the provisions of Section 4.01(d). Except

as set forth in Section 4.01(d)(ii), in the event that the Class B-4

Certificates are not eligible to receive distributions of principal in

accordance with Section 4.01(d)(i), the Group I Class B-4 Prepayment Percentage

for such Distribution Date will be zero.

 

            Group I Class B-5 Percentage: As to any Distribution Date, except as

set forth in the next sentence, the percentage calculated by multiplying (i) the

Group I Subordinated Percentage by (ii) a fraction, the numerator of which is

the Class B-5 Principal Balance (determined as of the Determination Date

preceding such Distribution Date) and the denominator of which is the sum of the

Principal Balances of the Classes of Class B Certificates eligible to receive

principal distributions for such Distribution Date in accordance with the

provisions of Section 4.01(d). Except as set forth in Section 4.01(d)(ii), in

the event that the Class B-5 Certificates are not eligible to receive

distributions of principal in accordance with Section 4.01(d)(i), the Group I

Class B-5 Percentage for such Distribution Date will be zero.

 

            Group I Class B-5 Prepayment Percentage: As to any Distribution

Date, except as set forth in the next sentence, the percentage calculated by

multiplying (i) the Group I Subordinated Prepayment Percentage by (ii) a

fraction, the numerator of which is the Class B-5 Principal Balance (determined

as of the Determination Date preceding such Distribution Date) and the

denominator of which is the sum of the Principal Balances of the Classes of

Class B Certificates eligible to receive principal distributions for such

Distribution Date in accordance with the provisions of Section 4.01(d). Except

as set forth in Section 4.01(d)(ii), in the event that the Class B-5

Certificates are not eligible to receive distributions of principal in

accordance with Section 4.01(d)(i), the Group I Class B-5 Prepayment Percentage

for such Distribution Date will be zero.

 

            Group I Class B-6 Percentage: As to any Distribution Date, except as

set forth in the next sentence, the percentage calculated by multiplying (i) the

Group I Subordinated Percentage by (ii) a fraction, the numerator of which is

the Class B-6 Principal Balance (determined as of the Determination Date

preceding such Distribution Date) and the denominator of which is the sum of the

Principal Balances of the Classes of Class B Certificates eligible to receive

principal distributions for such Distribution Date in accordance with the

provisions of Section 4.01(d). Except as set forth in Section 4.01(d)(ii), in

the event that the Class B-6 Certificates are not eligible to receive

distributions of principal in accordance with Section 4.01(d)(i), the Group I

Class B-6 Percentage for such Distribution Date will be zero.

 

            Group I Class B-6 Prepayment Percentage: As to any Distribution

Date, except as set forth in the next sentence, the percentage calculated by

multiplying (i) the Group I Subordinated Prepayment Percentage by (ii) a

fraction, the numerator of which is the Class B-6 Principal Balance (determined

as of the Determination Date preceding such Distribution Date) and the

denominator of which is the sum of the Principal Balances of the Classes of

Class B Certificates eligible to receive principal distributions for such

Distribution Date in accordance with the provisions of Section 4.01(d). Except

as set forth in Section 4.01(d)(ii), in the event that the Class B-6

Certificates are not eligible to receive distributions of principal in

accordance with Section 4.01(d)(i), the Group I Class B-6 Prepayment Percentage

for such Distribution Date will be zero.

 

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

Mortgage Interest Rate of less than 5.500%.

 

            Group I Mortgage Loans: Those Mortgage Loans listed on Exhibit F-1A

and F-2A attached hereto.

 

             Group I Pool Balance (Non-PO Portion): As of any Distribution Date,

the sum of the amounts for each Group I Mortgage Loan that is an Outstanding

Mortgage Loan of the product of (i) the Non-PO Fraction for such Mortgage Loan

and (ii) the Scheduled Principal Balance of such Mortgage Loan.

 

            Group I Pool Balance (PO Portion): As of any Distribution Date, the

sum of the amounts for each Group I Mortgage Loan that is an Outstanding

Mortgage Loan of the product of (i) the PO Fraction for such Mortgage Loan and

(ii) the Scheduled Principal Balance of such Mortgage Loan.

 

            Group I Pool Distribution Amount: As of any Distribution Date, the

funds eligible for distribution to the Group I-A Certificates, Class 1-A-PO

Component and Class B Certificates on such Distribution Date, which shall be the

sum of (i) all previously undistributed payments or other receipts on account of

principal and interest on or in respect of the Group I Mortgage Loans

(including, without limitation, the proceeds of any repurchase of a Group I

Mortgage Loan by the Seller and any Substitution Principal Amount) received by

the Master Servicer with respect to the applicable Remittance Date in the month

of such Distribution Date and any Unscheduled Principal Receipts received by the

Master Servicer on or prior to the Business Day preceding such Distribution

Date, (ii) all Periodic Advances made with respect to Group I Mortgage Loans by

a Servicer pursuant to the related Servicing Agreement or Periodic Advances with

respect to Group I Mortgage Loans made by the Master Servicer or the Trustee

pursuant to Section 3.03, (iii) any remaining Reimbursement Amount with respect

to a Group I Mortgage Loan as provided in Section 4.01(a)(ii) and (iv) all other

amounts (including any Insurance Proceeds and Compensating Interest) with

respect to a Group I Mortgage Loan required to be placed in the Certificate

Account by the Servicer on or before the applicable Remittance Date or by the

Master Servicer or the Trustee on or prior to the Distribution Date, but

excluding the following:

 

                  (a) amounts received as late payments of principal or interest

      with respect to a Group I Mortgage Loan and respecting which the Master

      Servicer or the Trustee has made one or more unreimbursed Periodic

      Advances;

 

                  (b) the portion of Liquidation Proceeds used to reimburse any

      unreimbursed Periodic Advances with respect to a Group I Mortgage Loan by

      the Master Servicer or the Trustee;

 

                   (c) that portion of each payment of interest on a particular

      Group I Mortgage Loan which represents (i) the Fixed Retained Yield, if

      any, (ii) the applicable Servicing Fee and (iii) the Master Servicing Fee;

 

                  (d) all amounts representing scheduled payments of principal

      and interest on Group I Mortgage Loans due after the Due Date occurring in

      the month in which such Distribution Date occurs;

 

                  (e) all Unscheduled Principal Receipts received by the

      Servicers with respect to Group I Mortgage Loans after the Applicable

      Unscheduled Principal Receipt Period relating to the Distribution Date for

      the applicable type of Unscheduled Principal Receipt, and all related

      payments of interest on such amounts;

 

                  (f) all repurchase proceeds with respect to Group I Mortgage

      Loans repurchased by the Seller pursuant to Section 2.02, 2.03 or 3.08 on

      or following the Determination Date in the month in which such

       Distribution Date occurs and the difference between the unpaid principal

      balance of a Group I Mortgage Loan substituted for a Group I Mortgage Loan

      pursuant to Section 2.02, 2.03 or 2.06 on or following the Determination

      Date in the month in which such Distribution Date occurs and the unpaid

      principal balance of such Group I Mortgage Loan;

 

                  (g) that portion of Liquidation Proceeds and REO Proceeds with

      respect to any Group I Mortgage Loan which represents (i) the Fixed

      Retained Yield, if any, (ii) the applicable Servicing Fee and (iii) the

      Master Servicing Fee;

 

                  (h) all income from Eligible Investments that is held in the

      Certificate Account for the account of the Master Servicer;

 

                  (i) Liquidation Profits in respect of Group I Mortgage Loans;

 

                  (j) Month End Interest in respect of Group I Mortgage Loans;

 

                  (k) all amounts reimbursable to a Servicer for PMI Advances in

       respect of Group I Mortgage Loans; and

 

                  (l) all other amounts permitted to be withdrawn from the

      Certificate Account, to the extent not covered by clauses (a) through (k)

      above, or not required to be deposited in the Certificate Account under

      this Agreement.

 

            Group I Pool Scheduled Principal Balance: As to any Distribution

Date, the aggregate Scheduled Principal Balance of all Group I Mortgage Loans

that were Outstanding Mortgage Loans on the Due Date in the month preceding the

month of such Distribution Date.

 

            Group I Subordinated Percentage: As to any Distribution Date, the

percentage which is the difference between 100% and the Group I-A Percentage for

such date.

 

            Group I Subordinated Prepayment Percentage: As to any Distribution

Date, the percentage which is the difference between 100% and the Group I-A

Prepayment Percentage for such date.

 

            Group II: The Group II-A Certificates and the Class II-A-PO

Component.

 

             Group II Adjusted Pool Amount: With respect to any Distribution

Date, the aggregate of the Cut-Off Date Principal Balances of the Group II

Mortgage Loans minus the sum of (i) all amounts in respect of principal received

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

amounts received as Monthly Payments, Periodic Advances, Unscheduled Principal

Receipts and Substitution Principal Amounts) and distributed to Holders of the

Certificates on such Distribution Date and all prior Distribution Dates, (ii)

the principal portion of all Liquidated Loan Losses incurred on such Group II

Mortgage Loans for which the Liquidation Proceeds were received from the Cut-Off

Date through the end of Applicable Unscheduled Principal Receipt Period with

respect to Full Unscheduled Principal Receipts for such Distribution Date and

(iii) the principal portion of all Bankruptcy Losses (other than Debt Service

Reductions) incurred on the Group II Mortgage Loans from the Cut-Off Date

through the end of the period corresponding to the Applicable Unscheduled

Principal Receipt Period with respect to Full Unscheduled Principal Receipts for

such Distribution Date.

 

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

Distribution Date, the difference between the Group II Adjusted Pool Amount and

the Group II Adjusted Pool Amount (PO Portion).

 

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

Distribution Date, the sum of the amounts, calculated as follows, with respect

to all Outstanding Mortgage Loans that are Group II Mortgage Loans: the product

of (i) the PO Fraction for each such Group II Mortgage Loan and (ii) the

remainder of (A) the Cut-Off Date Principal Balance of such Mortgage Loan minus

(B) the sum of (x) all amounts in respect of principal received in respect of

such Group II Mortgage Loan (including, without limitation, amounts received as

Monthly Payments, Periodic Advances, Unscheduled Principal Receipts and

Substitution Principal Amounts) and distributed to Holders of the Certificates

on such Distribution Date and all prior Distribution Dates, (y) the principal

portion of any Liquidated Loan Losses incurred on such Group II Mortgage Loans

for which Liquidation Proceeds were received from the Cut-Off Date through the

end of the Applicable Unscheduled Principal Receipt Period with respect to Full

Unscheduled Principal Receipts for such Distribution Date and (z) the principal

portion of all Bankruptcy Losses (other than Debt Service Reductions) incurred

on the Group II Mortgage Loans from the Cut-Off Date through the end of the

period corresponding to the Applicable Unscheduled Principal Receipt Period with

respect to Full Unscheduled Principal Receipts for such Distribution Date.

 

            Group II Class B Percentage: Any one of the Group II Class B-1

Percentage, Group II Class B-2 Percentage, Group II Class B-3 Percentage, Group

II Class B-4 Percentage, Group II Class B-5 Percentage or Group II Class B-6

Percentage.

 

            Group II Class B Prepayment Percentage: Any of the Group II Class

B-1 Prepayment Percentage, Group II Class B-2 Prepayment Percentage, Group II

Class B-3 Prepayment Percentage, Group II Class B-4 Prepayment Percentage, Group

II Class B-5 Prepayment Percentage or Group II Class B-6 Prepayment Percentage.

 

            Group II Class B-1 Percentage: As to any Distribution Date, the

percentage calculated by multiplying the Group II Subordinated Percentage by

either (i) if any Class B Certificates (other than the Class B-1 Certificates)

are eligible to receive principal distributions for such Distribution Date in

accordance with Section 4.01(d), a fraction, the numerator of which is the Class

B-1 Principal Balance (determined as of the Determination Date preceding such

Distribution Date) and the denominator of which is the sum of the Principal

Balances of the Classes of Class B Certificates eligible to receive principal

distributions for such Distribution Date in accordance with the provisions of

Section 4.01(d) or (ii) except as set forth in Section 4.01(d)(ii), in the event

that the Class B Certificates (other than the Class B-1 Certificates) are not

eligible to receive distributions of principal in accordance with Section

4.01(d)(i), one.

 

            Group II Class B-1 Prepayment Percentage: As to any Distribution

Date, the percentage calculated by multiplying the Group II Subordinated

Prepayment Percentage by either (i) if any Class B Certificates (other than the

Class B-1 Certificates) are eligible to receive principal distributions for such

Distribution Date in accordance with Section 4.01(d), a fraction, the numerator

of which is the Class B-1 Principal Balance (determined as of the Determination

Date preceding such Distribution Date) and the denominator of which is the sum

of the Principal Balances of the Classes of Class B Certificates eligible to

receive principal distributions for such Distribution Date in accordance with

the provisions of Section 4.01(d) or (ii) except as set forth in Section

4.01(d)(ii), in the event that the Class B Certificates (other than the Class

B-1 Certificates) are not eligible to receive distributions of principal in

accordance with Section 4.01(d)(i), one.

 

            Group II Class B-2 Percentage: As to any Distribution Date, except

as set forth in the next sentence, the percentage calculated by multiplying (i)

the Group II Subordinated Percentage by (ii) a fraction, the numerator of which

is the Class B-2 Principal Balance (determined as of the Determination Date

preceding such Distribution Date) and the denominator of which is the sum of the

Principal Balances of the Classes of Class B Certificates eligible to receive

principal distributions for such Distribution Date in accordance with the

provisions of Section 4.01(d). Except as set forth in Section 4.01(d)(ii), in

the event that the Class B-2 Certificates are not eligible to receive

distributions of principal in accordance with Section 4.01(d)(i), the Group II

Class B-2 Percentage for such Distribution Date will be zero.

 

            Group II Class B-2 Prepayment Percentage: As to any Distribution

Date, except as set forth in the next sentence, the percentage calculated by

multiplying (i) the Group II Subordinated Prepayment Percentage by (ii) a

fraction, the numerator of which is the Class B-2 Principal Balance (determined

as of the Determination Date preceding such Distribution Date) and the

denominator of which is the sum of the Principal Balances of the Classes of

Class B Certificates eligible to receive principal distributions for such

Distribution Date in accordance with the provisions of Section 4.01(d). Except

as set forth in Section 4.01(d)(ii), in the event that the Class B-2

Certificates are not eligible to receive distributions of principal in

accordance with Section 4.01(d)(i), the Group II Class B-2 Prepayment Percentage

for such Distribution Date will be zero.

 

            Group II Class B-3 Percentage: As to any Distribution Date, except

as set forth in the next sentence, the percentage calculated by multiplying (i)

the Group II Subordinated Percentage by (ii) a fraction, the numerator of which

is the Class B-3 Principal Balance (determined as of the Determination Date

preceding such Distribution Date) and the denominator of which is the sum of the

Principal Balances of the Classes of Class B Certificates eligible to receive

principal distributions for such Distribution Date in accordance with the

provisions of Section 4.01(d). Except as set forth in Section 4.01(d)(ii), in

the event that the Class B-3 Certificates are not eligible to receive

distributions of principal in accordance with Section 4.01(d)(i), the Group II

Class B-3 Percentage for such Distribution Date will be zero.

 

            Group II Class B-3 Prepayment Percentage: As to any Distribution

Date, except as set forth in the next sentence, the percentage calculated by

multiplying (i) the Group II Subordinated Prepayment Percentage by (ii) a

fraction, the numerator of which is the Class B-3 Principal Balance (determined

as of the Determination Date preceding such Distribution Date) and the

denominator of which is the sum of the Principal Balances of the Classes of

Class B Certificates eligible to receive principal distributions for such

Distribution Date in accordance with the provisions of Section 4.01(d). Except

as set forth in Section 4.01(d)(ii), in the event that the Class B-3

Certificates are not eligible to receive distributions of principal in

accordance with Section 4.01(d)(i), the Group II Class B-3 Prepayment Percentage

for such Distribution Date will be zero.

 

             Group II Class B-4 Percentage: As to any Distribution Date, except

as set forth in the next sentence, the percentage calculated by multiplying (i)

the Group II Subordinated Percentage by (ii) a fraction, the numerator of which

is the Class B-4 Principal Balance (determined as of the Determination Date

preceding such Distribution Date) and the denominator of which is the sum of the

Principal Balances of the Classes of Class B Certificates eligible to receive

principal distributions for such Distribution Date in accordance with the

provisions of Section 4.01(d). Except as set forth in Section 4.01(d)(ii), in

the event that the Class B-4 Certificates are not eligible to receive

distributions of principal in accordance with Section 4.01(d)(i), the Group II

Class B-4 Percentage for such Distribution Date will be zero.

 

            Group II Class B-4 Prepayment Percentage: As to any Distribution

Date, except as set forth in the next sentence, the percentage calculated by

multiplying (i) the Group II Subordinated Prepayment Percentage by (ii) a

fraction, the numerator of which is the Class B-4 Principal Balance (determined

as of the Determination Date preceding such Distribution Date) and the

denominator of which is the sum of the Principal Balances of the Classes of

Class B Certificates eligible to receive principal distributions for such

Distribution Date in accordance with the provisions of Section 4.01(d). Except

as set forth in Section 4.01(d)(ii), in the event that the Class B-4

Certificates are not eligible to receive distributions of principal in

accordance with Section 4.01(d)(i), the Group II Class B-4 Prepayment Percentage

for such Distribution Date will be zero.

 

            Group II Class B-5 Percentage: As to any Distribution Date, except

as set forth in the next sentence, the percentage calculated by multiplying (i)

the Group II Subordinated Percentage by (ii) a fraction, the numerator of which

is the Class B-5 Principal Balance (determined as of the Determination Date

preceding such Distribution Date) and the denominator of which is the sum of the

Principal Balances of the Classes of Class B Certificates eligible to receive

principal distributions for such Distribution Date in accordance with the

provisions of Section 4.01(d). Except as set forth in Section 4.01(d)(ii), in

the event that the Class B-5 Certificates are not eligible to receive

distributions of principal in accordance with Section 4.01(d)(i), the Group II

Class B-5 Percentage for such Distribution Date will be zero.

 

            Group II Class B-5 Prepayment Percentage: As to any Distribution

Date, except as set forth in the next sentence, the percentage calculated by

multiplying (i) the Group II Subordinated Prepayment Percentage by (ii) a

fraction, the numerator of which is the Class B-5 Principal Balance (determined

as of the Determination Date preceding such Distribution Date) and the

denominator of which is the sum of the Principal Balances of the Classes of

Class B Certificates eligible to receive principal distributions for such

Distribution Date in accordance with the provisions of Section 4.01(d). Except

as set forth in Section 4.01(d)(ii), in the event that the Class B-5

Certificates are not eligible to receive distributions of principal in

accordance with Section 4.01(d)(i), the Group II Class B-5 Prepayment Percentage

for such Distribution Date will be zero.

 

            Group II Class B-6 Percentage: As to any Distribution Date, except

as set forth in the next sentence, the percentage calculated by multiplying (i)

the Group II Subordinated Percentage by (ii) a fraction, the numerator of which

is the Class B-6 Principal Balance (determined as of the Determination Date

preceding such Distribution Date) and the denominator of which is the sum of the

Principal Balances of the Classes of Class B Certificates eligible to receive

principal distributions for such Distribution Date in accordance with the

provisions of Section 4.01(d). Except as set forth in Section 4.01(d)(ii), in

the event that the Class B-6 Certificates are not eligible to receive

distributions of principal in accordance with Section 4.01(d)(i), the Group II

Class B-6 Percentage for such Distribution Date will be zero.

 

            Group II Class B-6 Prepayment Percentage: As to any Distribution

Date, except as set forth in the next sentence, the percentage calculated by

multiplying (i) the Group II Subordinated Prepayment Percentage by (ii) a

fraction, the numerator of which is the Class B-6 Principal Balance (determined

as of the Determination Date preceding such Distribution Date) and the

denominator of which is the sum of the Principal Balances of the Classes of

Class B Certificates eligible to receive principal distributions for such

Distribution Date in accordance with the provisions of Section 4.01(d). Except

as set forth in Section 4.01(d)(ii), in the event that the Class B-6

Certificates are not eligible to receive distributions of principal in

accordance with Section 4.01(d)(i), the Group II Class B-6 Prepayment Percentage

for such Distribution Date will be zero.

 

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

Mortgage Interest Rate of less than 5.500%.

 

            Group II Mortgage Loans: Those Mortgage Loans listed on Exhibits

F-1B and F-2B attached hereto.

 

            Group II Pool Balance (Non-PO Portion): As of any Distribution Date,

the sum of the amounts for each Group II Mortgage Loan that is an Outstanding

Mortgage Loan of the product of (i) the Non-PO Fraction for such Mortgage Loan

and (ii) the Scheduled Principal Balance of such Mortgage Loan.

 

            Group II Pool Balance (PO Portion): As of any Distribution Date, the

sum of the amounts for each Group II Mortgage Loan that is an Outstanding

Mortgage Loan of the product of (i) the PO Fraction for such Mortgage Loan and

(ii) the Scheduled Principal Balance of such Mortgage Loan.

 

            Group II Pool Distribution Amount: As of any Distribution Date, the

funds eligible for distribution to the Group II-A Certificates, Class II-A-PO

Component and Class B Certificates on such Distribution Date, which shall be the

sum of (i) all previously undistributed payments or other receipts on account of

principal and interest on or in respect of the Group II Mortgage Loans

(including, without limitation, the proceeds of any repurchase of a Group II

Mortgage Loan by the Seller and any Substitution Principal Amount) received by

the Master Servicer with respect to the applicable Remittance Date in the month

of such Distribution Date and any Unscheduled Principal Receipts received by the

Master Servicer on or prior to the Business Day preceding such Distribution

Date, (ii) all Periodic Advances made with respect to Group II Mortgage Loans by

a Servicer pursuant to the related Servicing Agreement or Periodic Advances with

respect to Group II Mortgage Loans made by the Master Servicer or the Trustee

pursuant to Section 3.03, (iii) any remaining Reimbursement Amount with respect

to a Group II Mortgage Loan as provided in Section 4.01(a)(ii) and (iv) all

other amounts (including any Insurance Proceeds and Compensating Interest) with

respect to a Group II Mortgage Loan required to be placed in the Certificate

Account by the Servicer on or before the applicable Remittance Date or by the

Master Servicer or the Trustee on or prior to the Distribution Date, but

excluding the following:

 

                  (a) amounts received as late payments of principal or interest

      with respect to a Group II Mortgage Loan and respecting which the Master

      Servicer or the Trustee has made one or more unreimbursed Periodic

      Advances;

 

                  (b) the portion of Liquidation Proceeds used to reimburse any

      unreimbursed Periodic Advances with respect to a Group II Mortgage Loan by

      the Master Servicer or the Trustee;

 

                   (c) that portion of each payment of interest on a particular

      Group II Mortgage Loan which represents (i) the Fixed Retained Yield, if

      any, (ii) the applicable Servicing Fee and (iii) the Master Servicing Fee;

 

                  (d) all amounts representing scheduled payments of principal

      and interest on Group II Mortgage Loans due after the Due Date occurring

      in the month in which such Distribution Date occurs;

 

                  (e) all Unscheduled Principal Receipts received by the

      Servicers with respect to Group II Mortgage Loans after the Applicable

      Unscheduled Principal Receipt Period relating to the Distribution Date for

      the applicable type of Unscheduled Principal Receipt, and all related

      payments of interest on such amounts;

 

                  (f) all repurchase proceeds with respect to Group II Mortgage

      Loans repurchased by the Seller pursuant to Section 2.02, 2.03 or 3.08 on

      or following the Determination Date in the month in which such

      Distribution Date occurs and the difference between the unpaid principal

      balance of a Group II Mortgage Loan substituted for a Group II Mortgage

      Loan pursuant to Section 2.02, 2.03 or 2.06 on or following the

      Determination Date in the month in which such Distribution Date occurs and

      the unpaid principal balance of such Group II Mortgage Loan;

 

                  (g) that portion of Liquidation Proceeds and REO Proceeds with

      respect to any Group II Mortgage Loan which represents (i) the Fixed

      Retained Yield, if any, (ii) the applicable Servicing Fee and (iii) the

      Master Servicing Fee;

 

                  (h) all income from Eligible Investments that is held in the

      Certificate Account for the account of the Master Servicer;

 

                  (i) Liquidation Profits in respect of Group II Mortgage Loans;

 

                  (j) Month End Interest in respect of Group II Mortgage Loans;

 

                  (k) all amounts reimbursable to a Servicer for PMI Advances in

      respect of Group II Mortgage Loans; and

 

                  (l) all other amounts permitted to be withdrawn from the

      Certificate Account in respect of the Group II Mortgage Loans, to the

      extent not covered by clauses (a) through (k) above, or not required to be

      deposited in the Certificate Account under this Agreement.

 

            Group II Pool Scheduled Principal Balance: As to any Distribution

Date, the aggregate Scheduled Principal Balance of all Group II Mortgage Loans

that were Outstanding Mortgage Loans on the Due Date in the month preceding the

month of such Distribution Date.

 

            Group II Subordinated Percentage: As to any Distribution Date, the

percentage which is the difference between 100% and the Group II-A Percentage

for such date.

 

            Group II Subordinated Prepayment Percentage: As to any Distribution

Date, the percentage which is the difference between 100% and the Group II-A

Prepayment Percentage for such date.

 

            Group I-A Certificate: Any Class I-A-1, Class I-A-2 or Class I-A-3

Certificate.

 

            Group I-A Distribution Amount: As to any Distribution Date and any

Class of Group I-A Certificates (other than the Accrual Certificates), the

amount distributable to such Class of Group I-A Certificates pursuant to

Paragraphs first clause (A), second clause (A) and third clause (A)(1) of

Section 4.01(a)(i). As to any Distribution Date and the Class I-A-PO Component,

the amount distributable to the Class A-PO Certificates with respect to the

Class I-A-PO Component pursuant to Paragraphs third clause (A)(2) and fourth

clause (A) of Section 4.01(a)(i) on such Distribution Date.

 

            Group I-A Interest Accrual Amount: As to any Distribution Date, the

sum of the Interest Accrual Amounts for the Group I-A Certificates with respect

to such Distribution Date.

 

            Group I-A Interest Percentage: As to any Distribution Date and any

Class of Group I-A Certificates, the percentage calculated by dividing the

Interest Accrual Amount of such Class (determined without regard to clause (ii)

of the definition thereof) by the Group I-A Interest Accrual Amount (determined

without regard to clause (ii) of the definition of each Interest Accrual

Amount).

 

            Group I-A Interest Shortfall Amount: As to any Distribution Date and

any Class of Group I-A Certificates, any amount by which the Interest Accrual

Amount of such Class with respect to such Distribution Date exceeds the amount

distributed in respect of such Class on such Distribution Date pursuant to

Paragraph first clause (A) of Section 4.01(a)(i).

 

            Group I-A Interest Shortfall Percentage: As to any Distribution Date

and any Class of Group I-A Certificates, the percentage calculated by dividing

the Class A Unpaid Interest Shortfall for such Class by the Aggregate Group I-A

Unpaid Interest Shortfall, in each case determined as of the day preceding the

applicable Distribution Date.

 

            Group I-A Loss Denominator: As to any Determination Date, an amount

equal to the Group I-A Non-PO Principal Balance.

 

            Group I-A Loss Percentage: As to any Determination Date and any

Class of Group I-A Certificates, the percentage calculated by dividing the

Principal Balance of such Class by the Group I-A Loss Denominator (determined

without regard to any such Principal Balance of any Class of Group I-A

Certificates not then outstanding), in each case determined as of the preceding

Determination Date.

 

            Group I-A Non-PO Optimal Amount: As to any Distribution Date, the

sum for such Distribution Date of (i) the Group I-A Interest Accrual Amount,

(ii) the Aggregate Group I-A Unpaid Interest Shortfall and (iii) the Group I-A

Non-PO Optimal Principal Amount.

 

            Group I-A Non-PO Optimal Principal Amount: As to any Distribution

Date, an amount equal to the sum of (I) the sum, as to each Group I Mortgage

Loan that is an Outstanding Mortgage Loan, of the product of (x) the Non-PO

Fraction with respect to such Mortgage Loan, and (y) the sum of:

 

                  (i) the Group I-A Percentage of the principal portion of the

      Monthly Payment due on the Due Date occurring in the month of such

      Distribution Date on such Mortgage Loan;

 

                  (ii) the Group I-A Prepayment Percentage of all Unscheduled

      Principal Receipts (other than Recoveries) that were received by a

      Servicer with respect to such Mortgage Loan during the Applicable

      Unscheduled Principal Receipt Period relating to such Distribution Date

      for each applicable type of Unscheduled Principal Receipt;

 

                  (iii) the Group I-A Prepayment Percentage of the Scheduled

      Principal Balance of such Mortgage Loan which, during the one month period

      ending on the day preceding the Determination Date for such Distribution

      Date, was repurchased by the Seller pursuant to Section 2.02, 2.03 or

      3.08; and

 

                  (iv) the Group I-A Percentage of the excess of the unpaid

      principal balance of any Mortgage Loan for which a Mortgage Loan was

      substituted during the one month period ending on the day preceding the

      Determination Date for such Distribution Date over the unpaid principal

      balance of the substituted Mortgage Loan, less the amount allocable to the

      principal portion of any unreimbursed Periodic Advances previously made by

      the applicable Servicer, the Master Servicer or the Trustee in respect of

      such Mortgage Loan for which a Mortgage Loan was substituted; and

 

      (II) the Group I-A Prepayment Percentage of the Non-PO Recovery for Loan

      Group I for such Distribution Date.

 

            Group I-A Non-PO Principal Balance: As of any date, an amount equal

to the Group I-A Principal Balance less the Principal Balance of the Class

I-A-PO Component.

 

            Group I-A Non-PO Principal Distribution Amount: As to any

Distribution Date, the aggregate amount distributed in respect of the Classes of

Group I-A Certificates pursuant to Paragraph third clause (A)(1) of Section

4.01(a)(i).

 

            Group I-A Percentage: As to any Distribution Date occurring on or

prior to the Subordination Depletion Date, the lesser of (i) 100% and (ii) the

percentage obtained by dividing the Group I-A Non-PO Principal Balance

(determined as of the Determination Date preceding such Distribution Date) by

the Group I Pool Balance (Non-PO Portion). As to any Distribution Date occurring

subsequent to the Subordination Depletion Date, 100% or such lesser percentage

which will cause the Group I-A Non-PO Principal Balance to decline to zero

following the distribution made on such Distribution Date.

 

            Group I-A Prepayment Percentage: As to any Distribution Date to and

including the Distribution Date in October 2010, 100%. As to any Distribution

Date subsequent to October 2010 to and including the Distribution Date in

October 2011, the Group I-A Percentage as of such Distribution Date plus 70% of

the Group I Subordinated Percentage as of such Distribution Date. As to any

Distribution Date subsequent to October 2011 to and including the Distribution

Date in October 2012, the Group I-A Percentage as of such Distribution Date plus

60% of the Group I Subordinated Percentage as of such Distribution Date. As to

any Distribution Date subsequent to October 2012 to and including the

Distribution Date in October 2013, the Group I-A Percentage as of such

Distribution Date plus 40% of the Group I Subordinated Percentage as of such

Distribution Date. As to any Distribution Date subsequent to October 2013 to and

including the Distribution Date in October 2014, the Group I-A Percentage as of

such Distribution Date plus 20% of the Group I Subordinated Percentage as of

such Distribution Date. As to any Distribution Date subsequent to October 2014,

the Group I-A Percentage as of such Distribution Date. The foregoing is subject

to the following: (i) if the aggregate distribution to Holders of Group I-A

Certificates on any Distribution Date of the Group I-A Prepayment Percentage

provided above of Unscheduled Principal Receipts distributable on such

Distribution Date would reduce the Group I-A Non-PO Principal Balance below

zero, the Group I-A Prepayment Percentage for such Distribution Date shall be

the percentage necessary to bring the Group I-A Non-PO Principal Balance to zero

and thereafter the Group I-A Prepayment Percentage shall be zero and (ii) if the

Aggregate Class A Percentage as of any Distribution Date is greater than the

Original Aggregate Class A Percentage, the Group I-A Prepayment Percentage for

such Distribution Date shall be 100%. Notwithstanding the foregoing, with

respect to any Distribution Date on which the following criteria are not met,

the reduction of the Group I-A Prepayment Percentage described in the second

through sixth sentences of this definition of Group I-A Prepayment Percentage

shall not be applicable with respect to such Distribution Date. In such event,

the Group I-A Prepayment Percentage for such Distribution Date will be

determined in accordance with the applicable provision, as set forth in the

first through fifth sentences above, which was actually used to determine the

Group I-A Prepayment Percentage for the Distribution Date occurring in the

October preceding such Distribution Date (it being understood that for the

purposes of the determination of the Group I-A Prepayment Percentage for the

current Distribution Date, the current Group I-A Percentage and Group I

Subordinated Percentage shall be utilized).

 

            No reduction in the Group I-A Prepayment Percentage referred to in

the second through sixth sentences hereof shall be applicable, with respect to

any Distribution Date if (a) the average outstanding principal balance on such

Distribution Date and for the preceding five Distribution Dates on the Mortgage

Loans that were delinquent 60 days or more (including for this purpose any

payments due with respect to Mortgage Loans in foreclosure and REO Mortgage

Loans) were greater than or equal to 50% of the Class B Principal Balance or (b)

cumulative Realized Losses on the Mortgage Loans exceed (1) 30% of the Original

Class B Principal Balance if such Distribution Date occurs between and including

November 2010 and October 2011, (2) 35% of the Original Class B Principal

Balance if such Distribution Date occurs between and including November 2011 and

October 2012, (3) 40% of the Original Class B Principal Balance if such

Distribution Date occurs between and including November 2012 and October 2013,

(4) 45% of the Original Class B Principal Balance if such Distribution Date

occurs between and including November 2013 and October 2014, and (5) 50% of the

Original Class B Principal Balance if such Distribution Date occurs during or

after October 2014. With respect to any Distribution Date on which the Group I-A

Prepayment Percentage is reduced below the Group I-A Prepayment Percentage for

the prior Distribution Date, the Master Servicer shall certify to the Trustee,

based upon information provided by each Servicer as to the Mortgage Loans

serviced by it that the criteria set forth in the preceding sentence are met.

 

            Group I-A Principal Balance: As of any date, an amount equal to the

sum of the Principal Balances for the Group I-A Certificates and the Class

I-A-PO Component.

 

            Group II-A Certificate: Any Class II-A-1, Class II-A-2, Class

II-A-3, Class II-A-4, Class II-A-5, Class II-A-6, Class II-A-7 or Class II-A-R

Certificate.

 

            Group II-A Distribution Amount: As to any Distribution Date and any

Class of Group II-A Certificates the amount distributable to such Class of Group

II-A Certificates pursuant to Paragraphs first clause (B), second clause (B) and

third clause (B)(1) of Section 4.01(a)(i). As to the Accrual Certificates, (a)

as to any Distribution Date prior to the Accretion Termination Date, the amount

distributable to such Accrual Certificates pursuant to the provisos in

Paragraphs first clause (B) and second clause (B) of Section 4.01(a)(i) and

Paragraph third clause (B)(1) of Section 4.01(a)(i) and (b) as to any

Distribution Date on or after the Accretion Termination Date, the amount

distributable to such Accrual Certificates pursuant to Paragraphs first clause

(B), second clause (B) and third clause (B)(1) of Section 4.01(a)(i). As to any

Distribution Date and the Class II-A-PO Component, the amount distributable to

the Class A-PO Certificates with respect to the Class II-A-PO Component pursuant

to Paragraphs third clause (B)(2) and fourth clause (B) of Section 4.01(a)(i) on

such Distribution Date.

 

            Group II-A Interest Accrual Amount: As to any Distribution Date, the

sum of the Interest Accrual Amounts for the Group II-A Certificates with respect

to such Distribution Date.

 

            Group II-A Interest Percentage: As to any Distribution Date and any

Class of Group II-A Certificates, the percentage calculated by dividing the

Interest Accrual Amount of such Class (determined without regard to clause (ii)

of the definition thereof) by the Group II-A Interest Accrual Amount (determined

without regard to clause (ii) of the definition of each Interest Accrual

Amount).

 

            Group II-A Interest Shortfall Amount: As to any Distribution Date

and any Class of Group II-A Certificates, any amount by which the Interest

Accrual Amount of such Class with respect to such Distribution Date exceeds the

amount distributed in respect of such Class on such Distribution Date pursuant

to Paragraph first clause (B) of Section 4.01(a)(i), including, in the case of

the Accrual Certificates prior to the Accretion Termination Date, the amount

included in the Accrual Distribution Amount pursuant to clause (i) of the

definition thereof.

 

            Group II-A Interest Shortfall Percentage: As to any Distribution

Date and any Class of Group II-A Certificates, the percentage calculated by

dividing the Class A Unpaid Interest Shortfall for such Class by the Aggregate

Group II-A Unpaid Interest Shortfall, in each case determined as of the day

preceding the applicable Distribution Date.

 

            Group II-A Loss Denominator: As to any Determination Date, an amount

equal to the sum of (i) the Group II-A Non-PO Principal Balance (less the

Principal Balance of the Accrual Certificates) and (ii) with respect to the

Accrual Certificates, the lesser of the Principal Balance of the Accrual

Certificates and the Original Principal Balance of the Accrual Certificates.

 

            Group II-A Loss Percentage: As to any Determination Date and any

Class of Group II-A Certificates, the percentage calculated by dividing the

Principal Balance of such Class (or, in the case of the Accrual Certificates,

the Original Principal Balance of such Accrual Certificates, if lower) by the

Group II-A Loss Denominator (determined without regard to any such Principal

Balance of any Class of Group II-A Certificates not then outstanding), in each

case determined as of the preceding Determination Date.

 

            Group II-A Non-PO Optimal Amount: As to any Distribution Date, the

sum for such Distribution Date of (i) the Group II-A Interest Accrual Amount,

(ii) the Aggregate Group II-A Unpaid Interest Shortfall and (iii) the Group II-A

Non-PO Optimal Principal Amount.

 

            Group II-A Non-PO Optimal Principal Amount: As to any Distribution

Date, an amount equal to the sum of (I) the sum, as to each Group II Mortgage

Loan that is an Outstanding Mortgage Loan, of the product of (x) the Non-PO

Fraction with respect to such Mortgage Loan, and (y) the sum of:

 

                  (i) the Group II-A Percentage of the principal portion of the

      Monthly Payment due on the Due Date occurring in the month of such

      Distribution Date on such Mortgage Loan;

 

                  (ii) the Group II-A Prepayment Percentage of all Unscheduled

      Principal Receipts (other than Recoveries) that were received by a

      Servicer with respect to such Mortgage Loan during the Applicable

      Unscheduled Principal Receipt Period relating to such Distribution Date

      for each applicable type of Unscheduled Principal Receipt;

 

                  (iii) the Group II-A Prepayment Percentage of the Scheduled

      Principal Balance of such Mortgage Loan which, during the one month period

      ending on the day preceding the Determination Date for such Distribution

      Date, was repurchased by the Seller pursuant to Section 2.02, 2.03 or

      3.08; and

 

                  (iv) the Group II-A Percentage of the excess of the unpaid

      principal balance of any Mortgage Loan for which a Mortgage Loan was

      substituted during the one month period ending on the day preceding the

      Determination Date for such Distribution Date over the unpaid principal

      balance of the substituted Mortgage Loan, less the amount allocable to the

      principal portion of any unreimbursed Periodic Advances previously made by

      the applicable Servicer, the Master Servicer or the Trustee in respect of

      such Mortgage Loan for which a Mortgage Loan was substituted; and

 

       (II) the Group II-A Prepayment Percentage of the Non-PO Recovery for Loan

      Group II for such Distribution Date.

 

            Group II-A Non-PO Principal Balance: As of any date, an amount equal

to the Group II-A Principal Balance less the Principal Balance of the Class

II-A-PO Component.

 

            Group II-A Non-PO Principal Distribution Amount: As to any

Distribution Date, the aggregate amount distributed in respect of the Classes of

Group II-A Certificates pursuant to Paragraph third clause (B)(1) of Section

4.01(a)(i).

 

            Group II-A Percentage: As to any Distribution Date occurring on or

prior to the Subordination Depletion Date, the lesser of (i) 100% and (ii) the

percentage obtained by dividing the Group II-A Non-PO Principal Balance

(determined as of the Determination Date preceding such Distribution Date) by

the Group II Pool Balance (Non-PO Portion). As to any Distribution Date

occurring subsequent to the Subordination Depletion Date, 100% or such lesser

percentage which will cause the Group II-A Non-PO Principal Balance to decline

to zero following the distribution made on such Distribution Date.

 

            Group II-A Prepayment Percentage: As to any Distribution Date to and

including the Distribution Date in October 2010, 100%. As to any Distribution

Date subsequent to October 2010 to and including the Distribution Date in

October 2011, the Group II-A Percentage as of such Distribution Date plus 70% of

the Group II Subordinated Percentage as of such Distribution Date. As to any

Distribution Date subsequent to October 2011 to and including the Distribution

Date in October 2012, the Group II-A Percentage as of such Distribution Date

plus 60% of the Group II Subordinated Percentage as of such Distribution Date.

As to any Distribution Date subsequent to October 2012 to and including the

Distribution Date in October 2013, the Group II-A Percentage as of such

Distribution Date plus 40% of the Group II Subordinated Percentage as of such

Distribution Date. As to any Distribution Date subsequent to October 2013 to and

including the Distribution Date in October 2014, the Group II-A Percentage as of

such Distribution Date plus 20% of the Group II Subordinated Percentage as of

such Distribution Date. As to any Distribution Date subsequent to October 2014,

the Group II-A Percentage as of such Distribution Date. The foregoing is subject

to the following: (i) if the aggregate distribution to Holders of Group II-A

Certificates on any Distribution Date of the Group II-A Prepayment Percentage

provided above of Unscheduled Principal Receipts distributable on such

Distribution Date would reduce the Group II-A Non-PO Principal Balance below

zero, the Group II-A Prepayment Percentage for such Distribution Date shall be

the percentage necessary to bring the Group II-A Non-PO Principal Balance to

zero and thereafter the Group II-A Prepayment Percentage shall be zero and (ii)

if the Aggregate Class A Percentage as of any Distribution Date is greater than

the Original Aggregate Class A Percentage, the Group II-A Prepayment Percentage

for such Distribution Date shall be 100%. Notwithstanding the foregoing, with

respect to any Distribution Date on which the following criteria are not met,

the reduction of the Group II-A Prepayment Percentage described in the second

through sixth sentences of this definition of Group II-A Prepayment Percentage

shall not be applicable with respect to such Distribution Date. In such event,

the Group II-A Prepayment Percentage for such Distribution Date will be

determined in accordance with the applicable provision, as set forth in the

first through fifth sentences above, which was actually used to determine the

Group II-A Prepayment Percentage for the Distribution Date occurring in the

October preceding such Distribution Date (it being understood that for the

purposes of the determination of the Group II-A Prepayment Percentage for the

current Distribution Date, the current Group II-A Percentage and Group II

Subordinated Percentage shall be utilized).

 

            No reduction in the Group II-A Prepayment Percentage referred to in

the second through sixth sentences hereof shall be applicable, with respect to

any Distribution Date if (a) the average outstanding principal balance on such

Distribution Date and for the preceding five Distribution Dates on the Mortgage

Loans that were delinquent 60 days or more (including for this purpose any

payments due with respect to Mortgage Loans in foreclosure and REO Mortgage

Loans) were greater than or equal to 50% of the Class B Principal Balance or (b)

cumulative Realized Losses on the Mortgage Loans exceed (1) 30% of the Original

Class B Principal Balance if such Distribution Date occurs between and including

November 2010 and October 2011, (2) 35% of the Original Class B Principal

Balance if such Distribution Date occurs between and including November 2011 and

October 2012, (3) 40% of the Original Class B Principal Balance if such

Distribution Date occurs between and including November 2012 and October 2013,

(4) 45% of the Original Class B Principal Balance if such Distribution Date

occurs between and including November 2013 and October 2014, and (5) 50% of the

Original Class B Principal Balance if such Distribution Date occurs during or

after November 2014. With respect to any Distribution Date on which the Group

II-A Prepayment Percentage is reduced below the Group II-A Prepayment Percentage

for the prior Distribution Date, the Master Servicer shall certify to the

Trustee, based upon information provided by each Servicer as to the Mortgage

Loans serviced by it that the criteria set forth in the preceding sentence are

met.

 

            Group II-A Principal Balance: As of any date, an amount equal to the

sum of the Principal Balances for the Group II-A Certificates and the Class

II-A-PO Component.

 

            Holder: See "Certificateholder."

 

            Independent: When used with respect to any specified Person, such

Person who (i) is in fact independent of the Seller, the Master Servicer and any

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

indirect financial interest in the Seller or the Master Servicer or any Servicer

or in an affiliate of either and (iii) is not connected with the Seller, the

Master Servicer or any Servicer as an officer, employee, promoter, underwriter,

trustee, partner, director or person performing similar functions.

 

            Insurance Policy: Any insurance or performance bond relating to a

Mortgage Loan or the Mortgage Loans, including any hazard insurance, special

hazard insurance, flood insurance, primary mortgage insurance, mortgagor

bankruptcy bond or title insurance.

 

            Insurance Proceeds: Proceeds paid by any insurer pursuant to any

Insurance Policy covering a Mortgage Loan.

 

            Insured Expenses: Expenses covered by any Insurance Policy covering

a Mortgage Loan.

 

            Interest Accrual Amount: As to any Distribution Date and any Class

of Class A Certificates (other than the Class A-PO Certificates), (i) the

product of (a) 1/12th of the Class A Pass-Through Rate for such Class and (b)

the Principal Balance of such Class as of the Determination Date immediately

preceding such Distribution Date minus (ii) the sum of (A) the Group I-A

Interest Percentage or the Group II-A Interest Percentage, as applicable, of

such Class of the interest portion of any Realized Losses on the Group I

Mortgage Loans or Group II Mortgage Loans, as applicable, on or after the

Subordination Depletion Date pursuant to Section 4.02(c) and (B) the Class A

Interest Percentage of such Class of any Non-Supported Interest Shortfall or

Relief Act Shortfall allocated to the Class A Certificates with respect to such

Distribution Date. The Class A-PO Certificates have no Interest Accrual Amount.

 

            As to any Distribution Date and any Class of Class B Certificates,

an amount equal to (i) the product of 1/12th of the Class B Pass-Through Rate

and the Principal Balance of such Class as of the Determination Date preceding

such Distribution Date minus (ii) the Class B Interest Percentage of such Class

of the sum of any Non-Supported Interest Shortfall and any Relief Act Shortfall

allocated to the Class B Certificates with respect to such Distribution Date.

 

            Letter of Credit: As defined in the Wells Fargo Bank Servicing

Agreement.

 

            Liquidated Loan: A Mortgage Loan with respect to which the related

Mortgaged Property has been acquired, liquidated or foreclosed and with respect

to which the applicable Servicer determines that all Liquidation Proceeds which

it expects to recover have been recovered.

 

            Liquidated Loan Loss: With respect to any Distribution Date, the

aggregate of the amount of losses with respect to each Mortgage Loan which

became a Liquidated Loan during the Applicable Unscheduled Principal Receipt

Period with respect to Full Unscheduled Principal Receipts for such Distribution

Date, equal to the excess of (i) the unpaid principal balance of each such

Liquidated Loan, plus accrued interest thereon in accordance with the

amortization schedule at the time applicable thereto at the applicable Net

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

respect thereto through the last day of the month preceding the month in which

such Distribution Date occurs, over (ii) Net Liquidation Proceeds with respect

to such Liquidated Loan.

 

            Liquidation Expenses: Expenses incurred by a Servicer in connection

with the liquidation of any defaulted Mortgage Loan or property acquired in

respect thereof (including, without limitation, legal fees and expenses,

committee or referee fees, and, if applicable, brokerage commissions and

conveyance taxes), any unreimbursed advances (including Periodic Advances)

expended by such Servicer pursuant to its Servicing Agreement or the Master

Servicer or Trustee pursuant hereto respecting the related Mortgage Loan,

including any unreimbursed advances for real property taxes or for property

restoration or preservation of the related Mortgaged Property. Liquidation

Expenses shall not include any previously incurred expenses in respect of an REO

Mortgage Loan which have been netted against related REO Proceeds.

 

            Liquidation Proceeds: Amounts received by a Servicer (including

Insurance Proceeds) or PMI Advances made by a Servicer in connection with the

liquidation of defaulted Mortgage Loans or property acquired in respect thereof,

whether through foreclosure, sale or otherwise, including payments in connection

with such Mortgage Loans received from the Mortgagor, other than amounts

required to be paid to the Mortgagor pursuant to the terms of the applicable

Mortgage or to be applied otherwise pursuant to law.

 

            Liquidation Profits: As to any Distribution Date and any Mortgage

Loan that became a Liquidated Loan during the Applicable Unscheduled Principal

Receipt Period with respect to Full Unscheduled Principal Receipts for such

Distribution Date, the excess, if any, of (i) Net Liquidation Proceeds in

respect of such Liquidated Loan over (ii) the unpaid principal balance of such

Liquidated Loan plus accrued interest thereon in accordance with the

amortization schedule at the time applicable thereto at the applicable Net

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

respect thereto through the last day of the month preceding the month in which

such Distribution Date occurs.

 

            Loan Group: Either of Loan Group I or Loan Group II.

 

            Loan Group I: The Group I Mortgage Loans.

 

            Loan Group II: The Group II Mortgage Loans.

 

            Loan-to-Value Ratio: The ratio, expressed as a percentage, the

numerator of which is the principal balance of a particular Mortgage Loan at

origination and the denominator of which is the lesser of (x) the appraised

value of the related Mortgaged Property determined in the appraisal used by the

originator at the time of origination of such Mortgage Loan, and (y) if the

Mortgage is originated in connection with a sale of the Mortgaged Property, the

sale price for such Mortgaged Property.

 

            Master Servicer: Wells Fargo Bank, or its successor in interest.

Initially, the Master Servicer functions shall be performed by the Corporate

Trust Services division of Wells Fargo Bank.

 

            Master Servicing Fee: With respect to any Mortgage Loan and any

Distribution Date, the fee payable monthly to the Master Servicer pursuant to

Section 6.05 equal to a fixed percentage (expressed as a per annum rate) of the

unpaid principal balance of such Mortgage Loan.

 

            Master Servicing Fee Rate: As set forth in Section 11.26.

 

            Master Servicing Officer: Any officer of the Master Servicer

involved in, or responsible for, the administration and master servicing of the

Mortgage Loans.

 

            MERS: The Mortgage Electronic Registration Systems, Inc.

 

            MERS Mortgage Loan: Any MOM Mortgage Loan or any other Mortgage Loan

as to which MERS is (or is intended to be) the mortgagee of record and as to

which a MIN has been assigned.

 

            Mid-Month Receipt Period: With respect to each Distribution Date,

the one month period beginning on the Determination Date (or, in the case of the

first Distribution Date, from and including the Cut-Off Date) occurring in the

calendar month preceding the month in which such Distribution Date occurs and

ending on the day preceding the Determination Date immediately preceding such

Distribution Date.

 

            MIN: A MERS Mortgage Identification Number assigned to a Mortgage

Loan registered under MERS.

 

            MOM: A Mortgage Loan where the related Mortgage names MERS as the

original mortgagee thereof, as to which a MIN has been assigned, and which

Mortgage has not been assigned to any other person.

 

            Month End Interest: As defined in each Servicing Agreement.

 

            Monthly Payment: As to any Mortgage Loan (including any REO Mortgage

Loan) and any Due Date, the payment of principal and interest due thereon in

accordance with the amortization schedule at the time applicable thereto (after

adjustment for any Curtailments and Deficient Valuations occurring prior to such

Due Date but before any adjustment to such amortization schedule, other than for

Deficient Valuations, by reason of any bankruptcy or similar proceeding or any

moratorium or similar waiver or grace period).

 

            Moody's: Moody's Investors Service, Inc. or its successor in

interest.

 

            Mortgage: The mortgage, deed of trust or other instrument creating a

first lien on Mortgaged Property securing a Mortgage Note together with any

Mortgage Loan Rider, if applicable.

 

            Mortgage Interest Rate: As to any Mortgage Loan, the per annum rate

at which interest accrues on the unpaid principal balance thereof as set forth

in the related Mortgage Note, which rate is as indicated on the Mortgage Loan

Schedule.

 

            Mortgage Loan Purchase Agreement: The mortgage loan purchase

agreement dated as of October 28, 2005 between Wells Fargo Bank, as seller, and

the Seller, as purchaser.

 

            Mortgage Loan Rider: The standard Fannie Mae/Freddie Mac riders to

the Mortgage Note and/or Mortgage riders required when the Mortgaged Property is

a condominium unit or a unit in a planned unit development.

 

            Mortgage Loan Schedule: The list of the Mortgage Loans transferred

to the Trustee on the Closing Date as part of the Trust Estate and attached

hereto as Exhibits F-1A, F-1B, F-2A and F-2B, which list may be amended

following the Closing Date upon conveyance of a Substitute Mortgage Loan

pursuant to Section 2.02, 2.03 or 2.06 and which list shall set forth at a

minimum the following information as of the close of business on the Cut-Off

Date (or, with respect to Substitute Mortgage Loans, as of the close of business

on the day of substitution) as to each Mortgage Loan:

 

             (i)   the Mortgage Loan identifying number;

 

            (ii)   the city, state and zip code of the Mortgaged Property;

 

           (iii)   the type of property;

 

            (iv)   the Mortgage Interest Rate;

 

             (v)   the Net Mortgage Interest Rate;

 

            (vi)   the Monthly Payment;

 

           (vii)   the original number of months to maturity;

 

          (viii)   the scheduled maturity date;

 

            (ix)   the Cut-Off Date Principal Balance;

 

             (x)   the Loan-to-Value Ratio at origination;

 

            (xi)   whether such Mortgage Loan is a Subsidy Loan;

 

           (xii)   whether such Mortgage Loan is covered by primary mortgage

                  insurance;

 

          (xiii)   the applicable Servicing Fee Rate;

 

           (xiv)   the Master Servicing Fee Rate;

 

            (xv)   Fixed Retained Yield Rate, if applicable; and

 

            (xvi) for each Other Servicer Mortgage Loan, the name of the

                  Servicer with respect thereto.

 

            Such schedule may consist of multiple reports that collectively set

forth all of the information required.

 

            Mortgage Loans: Each of the mortgage loans transferred and assigned

to the Trustee on the Closing Date pursuant to Section 2.01(a) and any mortgage

loans substituted therefor pursuant to Section 2.02, 2.03 or 2.06, in each case

as from time to time are included in the Trust Estate as identified in the

Mortgage Loan Schedule.

 

            Mortgage Note: The note or other evidence of indebtedness evidencing

the indebtedness of a Mortgagor under a Mortgage Loan together with any related

Mortgage Loan Riders, if applicable.

 

            Mortgaged Property: The property subject to a Mortgage, which may

include Co-op Shares or residential long-term leases.

 

            Mortgagor: The obligor on a Mortgage Note.

 

            Net Liquidation Proceeds: As to any defaulted Mortgage Loan,

Liquidation Proceeds net of Liquidation Expenses.

 

            Net Mortgage Interest Rate: With respect to each Mortgage Loan, a

rate equal to (i) the Mortgage Interest Rate on such Mortgage Loan minus (ii)

the sum of (a) the applicable Servicing Fee Rate, as set forth in Section 11.25

with respect to such Mortgage Loan, (b) the Master Servicing Fee Rate, as set

forth in Section 11.26 with respect to such Mortgage Loan and (c) the Fixed

Retained Yield Rate, if any, with respect to such Mortgage Loan. Any regular

monthly computation of interest at such rate shall be based upon annual interest

at such rate on the applicable amount divided by twelve.

 

            Net REO Proceeds: As to any REO Mortgage Loan, REO Proceeds net of

any related expenses of the Servicer.

 

            Non-permitted Foreign Holder: As defined in Section 5.02(d).

 

             Non-PO Fraction: With respect to any Group I or Group II Mortgage

Loan, the lesser of (i) 1.00 and (ii) the quotient obtained by dividing the Net

Mortgage Interest Rate for such Mortgage Loan by 5.500%.

 

            Non-PO Recovery: As to any Distribution Date and each Loan Group,

the amount of all Recoveries for Group I Mortgage Loans or Group II Mortgage

Loans, as applicable, received during the Applicable Unscheduled Principal

Receipt Periods for such Distribution Date less the Class I-A-PO Recovery and

Class II-A-PO Recovery, as applicable, for such Distribution Date.

 

            Nonrecoverable Advance: Any portion of a Periodic Advance previously

made or proposed to be made in respect of a Mortgage Loan which has not been

previously reimbursed to the Servicer, the Master Servicer or the Trustee, as

the case may be, and which the Servicer, the Master Servicer or the Trustee

determines will not, or in the case of a proposed Periodic Advance would not, be

ultimately recoverable from Liquidation Proceeds or other recoveries in respect

of the related Mortgage Loan. The determination by the Servicer, the Master

Servicer or the Trustee (i) that it has made a Nonrecoverable Advance or (ii)

that any proposed Periodic Advance, if made, would constitute a Nonrecoverable

Advance, shall be evidenced by an Officer's Certificate of the Servicer

delivered to the Master Servicer for redelivery to the Trustee or, in the case

of a Master Servicer determination, an Officer's Certificate of the Master

Servicer delivered to the Trustee, in each case detailing the reasons for such

determination.

 

            Non-Supported Interest Shortfall: With respect to any Distribution

Date, the sum of (i) the excess, if any, of the aggregate Prepayment Interest

Shortfall on the Mortgage Loans over the aggregate Compensating Interest with

respect to such Distribution Date and (ii) Curtailment Interest Shortfalls with

respect to such Distribution Date. With respect to each Distribution Date

occurring on or after the Subordination Depletion Date, the Non-Supported

Interest Shortfall determined pursuant to the preceding sentence will be

increased by the amount of any Subordination Depletion Date Interest Shortfall

for such Distribution Date. Any Non-Supported Interest Shortfall will be

allocated to (a) the Group I-A Certificates and Group II-A Certificates

according to the percentage obtained by dividing the Aggregate Class A Non-PO

Principal Balance by the Aggregate Non-PO Principal Balance and (b) the Class B

Certificates according to the percentage obtained by dividing the Class B

Principal Balance by the Aggregate Non-PO Principal Balance.

 

            Non-U.S. Person: As defined in Section 4.01(f).

 

            NYCEMA: A New York Consolidation, Extension and Modification

Agreement.

 

            Officers' Certificate: With respect to any Person, a certificate

signed by the Chairman of the Board, the President or a Vice President, and by

the Treasurer, the Secretary or one of the Assistant Treasurers or Assistant

Secretaries of such Person (or, in the case of a Person which is not a

corporation, signed by the person or persons having like responsibilities), and

delivered to the Trustee.

 

            Opinion of Counsel: A written opinion of counsel, who may be outside

or salaried counsel for the Seller, a Servicer or the Master Servicer, or any

affiliate of the Seller, a Servicer or the Master Servicer, acceptable to the

Trustee if such opinion is to be delivered to the Trustee; provided, however,

that with respect to REMIC matters, matters relating to the determination of

Eligible Accounts or matters relating to transfers of Certificates, such counsel

shall be Independent.

 

            Optimal Adjustment Event: With respect to any Class of Class B

Certificates and any Distribution Date, an Optimal Adjustment Event will occur

with respect to such Class if: (i) the Principal Balance of such Class on the

Determination Date succeeding such Distribution Date would have been reduced to

zero (regardless of whether such Principal Balance was reduced to zero as a

result of principal distribution or the allocation of Realized Losses) and (ii)

(a) the Principal Balance of any Class of Class A Non-PO Certificates would be

subject to further reduction as a result of the third sentence of the definition

of Principal Balance or (b) the Principal Balance of a Class of Class B

Certificates with a lower numerical designation would be reduced with respect to

such Distribution Date as a result of the application of the proviso in the

definition of Class B-1 Principal Balance, Class B-2 Principal Balance, Class

B-3 Principal Balance, Class B-4 Principal Balance, Class B-5 Principal Balance

or Class B-6 Principal Balance.

 

            Original Aggregate Class A Percentage: The Aggregate Class A

Percentage as of the Cut-Off Date as set forth in Section 11.07.

 

            Original Aggregate Non-PO Principal Balance: The Aggregate Non-PO

Principal Balance as of the Cut-Off Date, as set forth in Section 11.06.

 

            Original Class B-1 Percentage: The Class B-1 Percentage as of the

Cut-Off Date, as set forth in Section 11.15.

 

            Original Class B-2 Percentage: The Class B-2 Percentage as of the

Cut-Off Date, as set forth in Section 11.16.

 

            Original Class B-3 Percentage: The Class B-3 Percentage as of the

Cut-Off Date, as set forth in Section 11.17.

 

            Original Class B-4 Percentage: The Class B-4 Percentage as of the

Cut-Off Date, as set forth in Section 11.18.

 

            Original Class B-5 Percentage: The Class B-5 Percentage as of the

Cut-Off Date, as set forth in Section 11.19.

 

            Original Class B-6 Percentage: The Class B-6 Percentage as of the

Cut-Off Date, as set forth in Section 11.20.

 

            Original Class B Principal Balance: The sum of the Original Class

B-1 Principal Balance, the Original Class B-2 Principal Balance, the Original

Class B-3 Principal Balance, the Original Class B-4 Principal Balance, the

Original Class B-5 Principal Balance and the Original Class B-6 Principal

Balance, as set forth in Section 11.08.

 

            Original Class B-1 Fractional Interest: As to the first Distribution

Date, the percentage obtained by dividing the sum of the Original Class B-2

Principal Balance, the Original Class B-3 Principal Balance, the Original Class

B-4 Principal Balance, the Original Class B-5 Principal Balance and the Original

Class B-6 Principal Balance by the Original Aggregate Non-PO Principal Balance.

The Original Class B-1 Fractional Interest is specified in Section 11.10.

 

            Original Class B-2 Fractional Interest: As to the first Distribution

Date, the percentage obtained by dividing the sum of the Original Class B-3

Principal Balance, the Original Class B-4 Principal Balance, the Original Class

B-5 Principal Balance and the Original Class B-6 Principal Balance by the

Original Aggregate Non-PO Principal Balance. The Original Class B-2 Fractional

Interest is specified in Section 11.11.

 

            Original Class B-3 Fractional Interest: As to the first Distribution

Date, the percentage obtained by dividing the sum of the Original Class B-4

Principal Balance, the Original Class B-5 Principal Balance and the Original

Class B-6 Principal Balance by the Original Aggregate Non-PO Principal Balance.

The Original Class B-3 Fractional Interest is specified in Section 11.12.

 

            Original Class B-4 Fractional Interest: As to the first Distribution

Date, the percentage obtained by dividing the sum of the Original Class B-5

Principal Balance and the Original Class B-6 Principal Balance by the Original

Aggregate Non-PO Principal Balance. The Original Class B-4 Fractional Interest

is specified in Section 11.13.

 

            Original Class B-5 Fractional Interest: As to the first Distribution

Date, the percentage obtained by dividing the Original Class B-6 Principal

Balance by the Original Aggregate Non-PO Principal Balance. The Original Class

B-5 Fractional Interest is specified in Section 11.14.

 

            Original Class B-1 Principal Balance: The Class B-1 Principal

Balance as of the Cut-Off Date, as set forth in Section 11.09.

 

            Original Class B-2 Principal Balance: The Class B-2 Principal

Balance as of the Cut-Off Date, as set forth in Section 11.09.

 

            Original Class B-3 Principal Balance: The Class B-3 Principal

Balance as of the Cut-Off Date, as set forth in Section 11.09.

 

            Original Class B-4 Principal Balance: The Class B-4 Principal

Balance as of the Cut-Off Date, as set forth in Section 11.09.

 

            Original Class B-5 Principal Balance: The Class B-5 Principal

Balance as of the Cut-Off Date, as set forth in Section 11.09.

 

            Original Class B-6 Principal Balance: The Class B-6 Principal

Balance as of the Cut-Off Date, as set forth in Section 11.09.

 

            Original Group I-A Percentage: The Group I-A Percentage as of the

Cut-Off Date, as set forth in Section 11.03.

 

            Original Group II-A Percentage: The Group II-A Percentage as of the

Cut-Off Date, as set forth in Section 11.04.

 

            Original Principal Balance: Any of the Original Principal Balances

of the Classes of Class A Certificates as set forth in Section 11.05; either of

the Original Component Principal Balances of the Class A-PO Components as set

forth in Section 11.05; the Original Class B-1 Principal Balance, Original Class

B-2 Principal Balance, Original Class B-3 Principal Balance, Original Class B-4

Principal Balance, Original Class B-5 Principal Balance or Original Class B-6

Principal Balance as set forth in Section 11.09.

 

            Other Servicer: Any of the Servicers other than Wells Fargo Bank.

 

            Other Servicer Mortgage Loan: Any of the Mortgage Loans, if any,

identified in Exhibits F-2A and F-2B hereto, as such Exhibits may be amended

from time to time in connection with a substitution pursuant to Section 2.02,

2.03 or 2.06, which Mortgage Loan is serviced under an Other Servicing

Agreement.

 

            Other Servicing Agreements: The Servicing Agreements other than the

Wells Fargo Bank Servicing Agreement.

 

            Outstanding Mortgage Loan: As to any Due Date, a Mortgage Loan

(including an REO Mortgage Loan) which was not the subject of a Full Unscheduled

Principal Receipt prior to such Due Date and which was not repurchased by the

Seller prior to such Due Date pursuant to Section 2.02, 2.03 or 3.08.

 

            Owner Mortgage Loan File: A file maintained by the Custodian for

each Mortgage Loan that contains the documents specified in Section 2.01(a) and

any additional documents required to be added to the Owner Mortgage Loan File

pursuant to this Agreement.

 

            Partial Liquidation Proceeds: Liquidation Proceeds received by a

Servicer prior to the Unscheduled Principal Receipt Period in which the related

Mortgage Loan became a Liquidated Loan.

 

            Partial Unscheduled Principal Receipt: An Unscheduled Principal

Receipt which is not a Full Unscheduled Principal Receipt.

 

            Paying Agent: The Person authorized on behalf of the Trustee to make

distributions to Certificateholders with respect to the Certificates and to

forward to Certificateholders the periodic and annual statements required by

Section 4.04. The Paying Agent may be the Trustee. The initial Paying Agent is

appointed in Section 4.03(b).

 

            Payment Account: The account maintained pursuant to Section 4.03(a).

 

            Percentage Interest: With respect to a Class A Certificate of a

Class, the undivided percentage interest obtained by dividing the original

principal balance of such Certificate by the Original Principal Balance of such

Class of Class A Certificates. With respect to a Class B Certificate of a Class,

the undivided percentage interest obtained by dividing the original principal

balance of such Certificate by the Original Principal Balance of such Class of

Class B Certificates.

 

             Periodic Advance: The aggregate of the advances required to be made

by a Servicer on any Distribution Date pursuant to its Servicing Agreement or by

the Master Servicer or the Trustee hereunder, the amount of any such advances

being equal to the total of all Monthly Payments (adjusted, in each case (i) in

respect of interest, to the applicable Mortgage Interest Rate less the

applicable Servicing Fee in the case of Periodic Advances made by a Servicer and

to the applicable Net Mortgage Interest Rate in the case of Periodic Advances

made by the Master Servicer or Trustee and (ii) by the amount of any related

Debt Service Reductions or reductions in the amount of interest collectable from

the Mortgagor pursuant to the Servicemembers Civil Relief Act, as it may be

amended from time to time, or similar legislation or regulations then in effect)

on the Mortgage Loans, that (x) were delinquent as of the close of business on

the related Determination Date, (y) were not the subject of a previous Periodic

Advance by such Servicer or of a Periodic Advance by the Master Servicer or the

Trustee, as the case may be and (z) have not been determined by the Master

Servicer, such Servicer or Trustee to be Nonrecoverable Advances.

 

            Person: Any individual, corporation, partnership, joint venture,

association, joint-stock company, trust, unincorporated organization or

government or any agency or political subdivision thereof.

 

            Plan: As defined in Section 5.02(c).

 

            Pledge Holder: As defined in the Wells Fargo Bank Servicing

Agreement.

 

            Pledged Asset Mortgage Loans: The Mortgage Loans listed on Exhibit Q

for which Letters of Credit have been issued.

 

            PMI Advance: As defined in the related Servicing Agreement, if

applicable.

 

            PO Fraction: With respect to any Discount Mortgage Loan, the

difference between 1.0 and the Non-PO Fraction for such Mortgage Loan; with

respect to any other Mortgage Loan, zero.

 

            PO Recoveries: Either of the Class I-A-PO Recoveries or the Class

II-A-PO Recoveries.

 

            Pool Balance (Non-PO Portion): Either of the Group I Pool Balance

(Non-PO Portion) or Group II Pool Balance (Non-PO Portion).

 

            Pool Scheduled Principal Balance: The sum of the Group I Pool

Scheduled Principal Balance and Group II Pool Scheduled Principal Balance.

 

            Prepayment In Full: With respect to any Mortgage Loan, a Mortgagor

payment consisting of a Principal Prepayment in the amount of the outstanding

principal balance of such loan and resulting in the full satisfaction of such

obligation.

 

            Prepayment Interest Shortfall: On any Distribution Date, the amount

of interest, if any, that would have accrued on any Mortgage Loan which was the

subject of a Prepayment in Full at the Net Mortgage Interest Rate for such

Mortgage Loan from the date of its Prepayment in Full (but in the case of a

Prepayment in Full where the Applicable Unscheduled Principal Receipt Period is

the Mid-Month Receipt Period, only if the date of the Prepayment in Full is on

or after the Determination Date in the month prior to the month of such

Distribution Date and prior to the first day of the month of such Distribution

Date) through the last day of the month prior to the month of such Distribution

Date.

 

            Prepayment Shift Percentage: As to any Distribution Date, the

percentage indicated below:

 

                                                                   Prepayment

                                                                      Shift

  Distribution Date Occurring In                                    Percentage

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

 

  November 2005 through October 2010............................          0%

  November 2010 through October 2011.............................        30%

  November 2011 through October 2012.............................        40%

  November 2012 through October 2013.............................        60%

  November 2013 through October 2014.............................        80%

  November 2014 and thereafter...................................       100%

 

            Principal Adjustment: In the event that the Class B-1 Optimal

Principal Amount, Class B-2 Optimal Principal Amount, Class B-3 Optimal

Principal Amount, Class B-4 Optimal Principal Amount, Class B-5 Optimal

Principal Amount or Class B-6 Optimal Principal Amount is calculated in

accordance with the proviso in such definition with respect to any Distribution

Date, the Principal Adjustment for such Class of Class B Certificates shall

equal the difference between (i) the amount that would have been distributed to

such Class as principal in accordance with Section 4.01(a)(i) for such

Distribution Date, calculated without regard to such proviso and assuming there

are no Principal Adjustments for such Distribution Date and (ii) the Adjusted

Principal Balance for such Class.

 

            Principal Balance: As of the first Determination Date and as to any

Class of Class A Certificates of a Group, the Original Principal Balance of such

Class. As of any subsequent Determination Date prior to the Subordination

Depletion Date and as to any Class of Class A Certificates (other than the Class

A-PO Certificates), the Original Principal Balance of such Class (increased in

the case of the Accrual Certificates by the Accrual Distribution Amount with

respect to prior Distribution Dates) less the sum of all amounts previously

distributed in respect of such Class on prior Distribution Dates (i) pursuant to

Paragraph third clauses (A)(1) and (B)(1) of Section 4.01(a)(i), as applicable,

(ii) pursuant to the provisos in Paragraphs first clause (B) and second clause

(B) of Section 4.01(a)(i), (iii) pursuant to clause (iii) of Section 4.01(b) and

(iv) as a result of a Principal Adjustment. After the Subordination Depletion

Date, each such Principal Balance of a Class of Class A Certificates (other than

the Class A-PO Certificates) will also be reduced (if clause (a) is greater than

clause (b)) or increased (if clause (a) is less than clause (b)) on each

Determination Date by an amount equal to the product of the Group I-A Loss

Percentage or Group II-A Loss Percentage, as applicable, of such Class and the

difference, if any, between (a) the Group I-A Non-PO Principal Balance or Group

II-A Non-PO Principal Balance, as applicable, as of such Determination Date

without regard to this sentence and (b) the Group I Adjusted Pool Amount (Non-PO

Portion) or Group II Adjusted Pool Amount (Non-PO Portion), as applicable, for

the preceding Distribution Date; provided, however, that the amount of any such

reduction for the Class I-A-2 Certificates will be decreased by the Class I-A-3

Loss Allocation Amount and the amount of any such reduction for the Class II-A-3

and Class II-A-7 Certificates will be decreased by the Class II-A-4 Loss

Allocation Amount. After the Subordination Depletion Date, the Principal Balance

for the Class I-A-3 Certificates will additionally be reduced by the Class I-A-3

Loss Allocation Amount and the Principal Balance for the Class II-A-4

Certificates will additionally be reduced by the Class II-A-4 Loss Allocation

Amount. In addition, any increase allocated to the Class I-A-2 Certificates

pursuant to the third sentence above will instead increase the Principal

Balances of the Class I-A-3 Certificates and any increase allocated to the Class

II-A-3 and Class II-A-7 Certificates pursuant to the third sentence above will

instead increase the Principal Balances of the Class II-A-4 Certificates.

Notwithstanding the foregoing, on any Distribution Date in which the Class I-A-2

Loss Amount exceeds the Principal Balance of the Class I-A-3 Certificates prior

to any reduction for the Class I-A-3 Loss Allocation Amount, such excess will be

distributed in reduction of the Principal Balance of the Class I-A-2

Certificates and on any Distribution Date in which the sum of the Class II-A-3

Loss Amount and Class II-A-7 Loss Amount exceeds the Principal Balance of the

Class II-A-4 Certificates prior to any reduction for the Class II-A-4 Loss

Allocation Amount, such excess will be distributed, pro rata, based on the Class

II-A-3 Loss Amount and Class II-A-7 Loss Amount, in reduction of the Principal

Balances of the Class II-A-3 and Class II-A-7 Certificates.

 

            As of any subsequent Determination Date and as to the Class I-A-PO

Component and Class II-A-PO Component, the Original Principal Balance of such

Component less the sum of all amounts previously distributed in respect of the

Class A-PO Certificates with respect to such Class A-PO Component on prior

Distribution Dates pursuant to Paragraph third clauses (A)(2) and (B)(2), as

applicable, of Section 4.01(a)(i). The Principal Balance of such Component will

also be reduced (if clause (x) is greater than clause (y)) or increased (if

clause (x) is less than clause (y)) on each Determination Date by the

difference, if any, between (x) the Principal Balance of such Component as of

such Determination Date without regard to this sentence and (y) the Group I

Adjusted Pool Amount (PO Portion) or Group II Adjusted Pool Amount (PO Portion),

as applicable, for the preceding Distribution Date.

 

            The Principal Balance of the Class A-PO Certificates will equal the

sum of the Principal Balances of the Class A-PO Components.

 

            As to the Class B Certificates, the Class B-1 Principal Balance,

Class B-2 Principal Balance, Class B-3 Principal Balance, Class B-4 Principal

Balance, Class B-5 Principal Balance and Class B-6 Principal Balance,

respectively.

 

            Notwithstanding the foregoing, no Principal Balance of a Class or

Component will be increased on any Determination Date such that the Principal

Balance of such Class or Component exceeds its Original Principal Balance (plus

any Accrual Distribution Amounts previously added to the Principal Balance of

the Accrual Certificates) less all amounts previously distributed in respect of

such Class or Component on prior Distribution Dates pursuant to Paragraph third

clauses (A)(1) or (B)(1) of Section 4.01(a)(i), Paragraph third clauses (A)(2)

or (B)(2) of Section 4.01(a)(i), or Paragraphs third, sixth, ninth, twelfth,

fifteenth or eighteenth of Section 4.01(a)(ii).

 

            Principal Prepayment: Any Mortgagor payment on a Mortgage Loan which

is received in advance of its Due Date and is not accompanied by an amount

representing scheduled interest for any period subsequent to the date of

prepayment.

 

            Prior Month Receipt Period: With respect to each Distribution Date,

the calendar month preceding the month in which such Distribution Date occurs.

 

            Priority Amount: For any Distribution Date, means the sum of (A) the

product of (1) the Priority Percentage, (2) the Shift Percentage and (3) the

Scheduled Principal Amount and (B) the product of (1) the Priority Percentage,

(2) the Prepayment Shift Percentage and (3) the Unscheduled Principal Amount.

 

            Priority Percentage: The sum of the Principal Balances of the Class

II-A-3 and Class II-A-4 Certificates divided by the Group II Pool Balance

(Non-PO Portion).

 

            Prohibited Transaction Tax: Any tax imposed under Section 860F of

the Code.

 

            Prospectus: The prospectus dated September 16, 2005 as supplemented

by the prospectus supplement dated October 26, 2005, relating to the Class A,

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

 

            Prudent Servicing Practices: The standard of care set forth in each

Servicing Agreement.

 

            Rating Agency: Any nationally recognized statistical credit rating

agency, or its successor, that rated one or more Classes of the Certificates at

the request of the Seller at the time of the initial issuance of the

Certificates. The Rating Agencies for the Class A Certificates (other than the

Class II-A-R Certificate) are Fitch and Moody's. The Rating Agency for the Class

II-A-R Certificate is Fitch. The Rating Agency for the Class B-1, Class B-2,

Class B-3, Class B-4 and Class B-5 Certificates is Fitch. If any such agency or

a successor is no longer in existence, "Rating Agency" shall be such statistical

credit rating agency, or other comparable Person, designated by the Seller,

notice of which designation shall be given to the Trustee and the Master

Servicer. References herein to the highest short-term rating category of a

Rating Agency shall mean F-1+ in the case of Fitch, P-1 in the case of Moody's,

and in the case of any other Rating Agency shall mean its equivalent of such

ratings. References herein to the highest long-term rating categories of a

Rating Agency shall mean AAA in the case of Fitch and Aaa in the case of

Moody's, and in the case of any other Rating Agency shall mean its equivalent of

such ratings without any plus or minus.

 

            Realized Losses: With respect to any Distribution Date, (i)

Liquidated Loan Losses incurred on Liquidated Loans for which the Liquidation

Proceeds were received during the Applicable Unscheduled Principal Receipt

Period with respect to Full Unscheduled Principal Receipts with respect to such

Distribution Date and (ii) Bankruptcy Losses incurred during the period

corresponding to the Applicable Unscheduled Principal Receipt Period with

respect to Full Unscheduled Principal Receipts for such Distribution Date.

 

            Record Date: The last Business Day of the month preceding the month

of the related Distribution Date.

 

            Recovery: Any amount received on a Mortgage Loan subsequent to such

Mortgage Loan being determined to be a Liquidated Loan.

 

            Reimbursement Amount: As defined in Section 2.03(c).

 

            Relief Act Shortfall: Any interest shortfalls arising as a result of

the reduction in the amount of monthly interest payments on any Mortgage Loans

as a result of the application of the Servicemembers Civil Relief Act, as it may

be amended from time to time, or comparable state legislation. Any Relief Act

Shortfall will be allocated to (a) the Group I-A Certificates and Group II-A

Certificates according to the percentage obtained by dividing the Group I-A

Non-PO Principal Balance or Group II-A Non-PO Principal Balance, as applicable,

by the Aggregate Non-PO Principal Balance and (b) the Class B Certificates

according to the percentage obtained by dividing the Class B Principal Balance

by the Aggregate Non-PO Principal Balance.

 

            REMIC: A "real estate mortgage investment conduit" as defined in

Code Section 860D. "The REMIC" means the REMIC constituted by the Trust Estate.

 

            REMIC Provisions: Provisions of the federal income tax law relating

to REMICs, which appear at Sections 860A through 860G of Part IV of Subchapter M

of Chapter 1 of Subtitle A of the Code, and related provisions, and U.S.

Department of the Treasury temporary, proposed or final regulations promulgated

thereunder, as the foregoing are in effect (or with respect to proposed

regulations, are proposed to be in effect) from time to time.

 

            Remittance Date: As defined in each of the Servicing Agreements.

 

            REO Mortgage Loan: Any Mortgage Loan which is not a Liquidated Loan

and as to which the indebtedness evidenced by the related Mortgage Note is

discharged and the related Mortgaged Property is held as part of the Trust

Estate.

 

            REO Proceeds: Proceeds received in respect of any REO Mortgage Loan

(including, without limitation, proceeds from the rental of the related

Mortgaged Property).

 

            Request for Release: A request for release (which may be in

electronic form) in substantially the form attached as Exhibit G hereto.

 

            Responsible Officer: When used with respect to the Trustee, the

Chairman or Vice-Chairman of the Board of Directors or Trustees, the Chairman or

Vice-Chairman of the Executive or Standing Committee of the Board of Directors

or Trustees, the President, the Chairman of the Committee on Trust Matters, any

Vice President, the Secretary, any Assistant Secretary, the Treasurer, any

Assistant Treasurer, the Cashier, any Assistant Cashier, any Trust Officer or

Assistant Trust Officer, the Controller and any Assistant Controller or any

other officer of the Trustee customarily performing functions similar to those

performed by any of the above-designated officers and also, with respect to a

particular matter, any other officer to whom such matter is referred because of

such officer's knowledge of and familiarity with the particular subject.

 

             Retained Mortgage Loan File: A file maintained by Wells Fargo Bank

prior to any Document Transfer Event for each Mortgage Loan that contains the

documents specified in Section 2.01(b) and any additional documents required to

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

 

            Rule 144A: Rule 144A promulgated under the Securities Act of 1933,

as amended.

 

            Scheduled Principal Amount: The sum for each outstanding Group II

Mortgage Loan (including each defaulted Group II Mortgage Loan with respect to

which the related Mortgaged Property has been acquired by the Trust Estate) of

the product of (A) the Non-PO Fraction for such Mortgage Loan and (B) the sum of

the amounts described in clauses I(y)(i) and I(y)(iv) of the definition of Group

II-A Non-PO Optimal Principal Amount, but without such amount being multiplied

by the Group II-A Percentage.

 

            Scheduled Principal Balance: As to any Mortgage Loan and

Distribution Date, the principal balance of such Mortgage Loan as of the Due

Date in the month preceding the month of such Distribution Date as specified in

the amortization schedule at the time relating thereto (before any adjustment to

such amortization schedule by reason of any bankruptcy (other than Deficient

Valuations) or similar proceeding or any moratorium or similar waiver or grace

period) after giving effect to (A) Unscheduled Principal Receipts received or

applied by the applicable Servicer during the related Unscheduled Principal

Receipt Period for each applicable type of Unscheduled Principal Receipt related

to the Distribution Date occurring in the month preceding such Distribution

Date, (B) Deficient Valuations incurred prior to such Due Date and (C) the

payment of principal due on such Due Date and irrespective of any delinquency in

payment by the related Mortgagor. Accordingly, the Scheduled Principal Balance

of a Mortgage Loan which becomes a Liquidated Loan at any time through the last

day of such related Unscheduled Principal Receipt Period shall be zero.

 

            Seller: Wells Fargo Asset Securities Corporation, or its successor

in interest.

 

            Servicer Mortgage Loan File: As defined in each of the Servicing

Agreements.

 

            Servicers: Each of Wells Fargo Bank, Arvest Mortgage Company, Bank

of Oklahoma, N.A., America First Credit Union and Colonial Savings F.A., as a

Servicer under the related Servicing Agreement. Initially the servicing

functions performed by Wells Fargo Bank shall be performed by the Wells Fargo

Home Mortgage division of Wells Fargo Bank.

 

            Servicing Agreements: Each of the Servicing Agreements executed with

respect to a portion of the Mortgage Loans by one of the Servicers, which

agreements are attached hereto, collectively, as Exhibit L.

 

            Servicing Fee: With respect to any Servicer, as defined in its

Servicing Agreement.

 

            Servicing Fee Rate: With respect to a Mortgage Loan, as set forth in

Section 11.25.

 

            Servicing Officer: Any officer of a Servicer involved in, or

responsible for, the administration and servicing of the Mortgage Loans.

 

            Shift Percentage: As to any Distribution Date, the percentage

indicated below:

 

 

                                                                      Shift

  Distribution Date Occurring In                                    Percentage

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

 

  November 2005 through October 2010............................          0%

  November 2010 and thereafter...................................       100%

 

            Similar Law: As defined in Section 5.02(c).

 

            Single Certificate: A Certificate of any Class that evidences the

smallest permissible Denomination for such Class, as set forth in Section 11.24.

 

            Startup Day: As defined in Section 2.05.

 

            Subordination Depletion Date: The Distribution Date preceding the

first Distribution Date on which each of the Group I-A Percentage and Group II-A

Percentage (in each case, determined pursuant to clause (ii) of the definition

thereof) equals or exceeds 100%.

 

            Subordination Depletion Date Interest Shortfall: With respect to any

Distribution Date that occurs on or after the Subordination Depletion Date with

respect to any Unscheduled Principal Receipt (other than a Prepayment in Full or

Curtailment):

 

            (A)    in the case where the Applicable Unscheduled Principal Receipt

                  Period is the Mid-Month Receipt Period and such Unscheduled

                   Principal Receipt is received by the Servicer on or after the

                  Determination Date in the month preceding the month of such

                  Distribution Date but prior to the first day of the month of

                  such Distribution Date, the amount of interest that would have

                  accrued at the Net Mortgage Interest Rate on the amount of

                  such Unscheduled Principal Receipt from the day of its receipt

                  or, if earlier, its application by the Servicer through the

                  last day of the month preceding the month of such Distribution

                  Date; and

 

            (B)    in the case where the Applicable Unscheduled Principal Receipt

                  Period is the Prior Month Receipt Period and such Unscheduled

                  Principal Receipt is received by the Servicer during the month

                  preceding the month of such Distribution Date, the amount of

                  interest that would have accrued at the Net Mortgage Interest

                  Rate on the amount of such Unscheduled Principal Receipt from

                  the day of its receipt or, if earlier, its application by the

                  Servicer through the last day of the month in which such

                  Unscheduled Principal Receipt is received.

 

            Subsidy Account: If the Trust Estate contains any Subsidy Loans, the

deposit account or accounts created and maintained by the Servicer for deposit

of Subsidy Funds and amounts payable under interest subsidy agreements relating

to mortgage loans other than the Mortgage Loans.

 

            Subsidy Funds: If the Trust Estate contains any Subsidy Loans, funds

contributed by the employer of a Mortgagor in order to reduce the payments

required from the Mortgagor for a specified period in specified amounts.

 

            Subsidy Loan: Any Mortgage Loan subject to a temporary interest

subsidy agreement pursuant to which the monthly interest payments made by the

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

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

provided by the employer of the Mortgagor.

 

            Substitute Mortgage Loan: As defined in Section 2.02.

 

             Substitution Principal Amount: With respect to any Mortgage Loan

substituted in accordance with Section 2.02 or pursuant to Section 2.03 or 2.06,

the excess of (x) the unpaid principal balance of the Mortgage Loan which is

substituted for over (y) the unpaid principal balance of the Substitute Mortgage

Loan, each balance being determined as of the date of substitution.

 

            Trust: The corpus of the trust created by this Agreement.

 

            Trust Estate: The corpus of the Trust, consisting of the Mortgage

Loans (other than any Fixed Retained Yield), such amounts as may be held from

time to time in the Certificate Account (other than any Fixed Retained Yield),

the rights of the Trustee to receive the proceeds of all insurance policies and

performance bonds, if any, required to be maintained hereunder or under the

related Servicing Agreement, property which secured a Mortgage Loan and which

has been acquired by foreclosure or deed in lieu of foreclosure and all other

property and rights described in the first paragraph of Section 2.01(a).

 

            Trustee: Wachovia Bank, National Association, a national banking

association with its principal office located in Charlotte, North Carolina, or

any successor trustee appointed as herein provided.

 

             Type 1 Mortgage Loan: Any of the Group I Mortgage Loans identified

in Exhibit F-1A hereto and any of the Group II Mortgage Loans identified in

Exhibit F-1B hereto, as such Exhibits may be amended from time to time in

connection with a substitution pursuant to Section 2.02, 2.03 or 2.06, serviced

under the Wells Fargo Bank Servicing Agreement and having a Mid-Month Receipt

Period with respect to all types of Unscheduled Principal Receipts.

 

            Undercollateralized Amount: As defined in Section 4.01(b)(iii).

 

            Undercollateralized Group: As defined in Section 4.01(b)(iii).

 

            Unpaid Interest Shortfalls: Each of the Class A Unpaid Interest

Shortfalls, the Class B-1 Unpaid Interest Shortfall, the Class B-2 Unpaid

Interest Shortfall, the Class B-3 Unpaid Interest Shortfall, the Class B-4

Unpaid Interest Shortfall, the Class B-5 Unpaid Interest Shortfall and the Class

B-6 Unpaid Interest Shortfall.

 

            Unscheduled Principal Amount: The sum for each outstanding Group II

Mortgage Loan (including each defaulted Group II Mortgage Loan with respect to

which the related Mortgaged Property has been acquired by the Trust Estate) of

the product of (A) the Non-PO Fraction for such Mortgage Loan and (B) the sum of

the amounts described in clauses I(y)(ii) and I(y)(iii) of the definition of

Group II-A Non-PO Optimal Principal Amount, but without such amount being

multiplied by the Group II-A Prepayment Percentage.

 

            Unscheduled Principal Receipt: Any Principal Prepayment or other

recovery of principal on a Mortgage Loan, including, without limitation,

Liquidation Proceeds, Net REO Proceeds, Recoveries and proceeds received from

any condemnation award or proceeds in lieu of condemnation other than that

portion of such proceeds released to the Mortgagor in accordance with the terms

of the Mortgage or Prudent Servicing Practices, but excluding any Liquidation

Profits and proceeds of a repurchase of a Mortgage Loan by the Seller and any

Substitution Principal Amounts.

 

             Unscheduled Principal Receipt Period: Either a Mid-Month Receipt

Period or a Prior Month Receipt Period.

 

            U.S. Person: As defined in Section 4.01(f).

 

            Voting Interest: With respect to any provisions hereof providing for

the action, consent or approval of the Holders of all Certificates evidencing

specified Voting Interests in the Trust Estate, the Holders of each Class of

Certificates will collectively be entitled to the then applicable percentage of

the aggregate Voting Interest represented by all Certificates equal to the ratio

obtained by dividing the Principal Balance of such Class by the sum of the Group

I-A Principal Balance, the Group II-A Principal Balance and the Class B

Principal Balance. Each Certificateholder of a Class will have a Voting Interest

equal to the product of the Voting Interest to which such Class is collectively

entitled and the Percentage Interest in such Class represented by such Holder's

Certificates. With respect to any provisions hereof providing for action,

consent or approval of each Class of Certificates or specified Classes of

Certificates, each Certificateholder of a Class will have a Voting Interest in

such Class equal to such Holder's Percentage Interest in such Class.

 

            Wells Fargo Bank: Wells Fargo Bank, N.A., or its successor in

interest.

 

            Wells Fargo Bank Correspondents: The entities identified on a list

provided by Wells Fargo Bank to the Master Servicer, from which Wells Fargo Bank

purchased the Mortgage Loans.

 

             Wells Fargo Bank Servicing Agreement: The Servicing Agreement

providing for the servicing of the Type 1 Mortgage Loans initially by Wells

Fargo Bank.

 

            Section 1.02 Acts of Holders.

 

            (a) Any request, demand, authorization, direction, notice, consent,

waiver or other action provided by this Agreement to be given or taken by

Holders may be embodied in and evidenced by one or more instruments of

substantially similar tenor signed by such Holders in person or by an agent duly

appointed in writing. Except as herein otherwise expressly provided, such action

shall become effective when such instrument or instruments are delivered to the

Trustee. Proof of execution of any such instrument or of a writing appointing

any such agent shall be sufficient for any purpose of this Agreement and

conclusive in favor of the Trustee, if made in the manner provided in this

Section 1.02. The Trustee shall promptly notify the Master Servicer in writing

of the receipt of any such instrument or writing.

 

             (b) The fact and date of the execution by any Person of any such

instrument or writing may be proved by the affidavit of a witness of such

execution or by a certificate of a notary public or other officer authorized by

law to take acknowledgments of deeds, certifying that the individual signing

such instrument or writing acknowledged to him the execution thereof. When such

execution is by a signer acting in a capacity other than his or her individual

capacity, such certificate or affidavit shall also constitute sufficient proof

of his or her authority. The fact and date of the execution of any such

instrument or writing, or the authority of the individual executing the same,

may also be proved in any other manner which the Trustee deems sufficient.

 

            (c) The ownership of Certificates (whether or not such Certificates

shall be overdue and notwithstanding any notation of ownership or other writing

thereon made by anyone other than the Trustee and the Authenticating Agent)

shall be proved by the Certificate Register, and none of the Trustee, the Seller

or the Master Servicer shall be affected by any notice to the contrary.

 

            (d) Any request, demand, authorization, direction, notice, consent,

waiver or other action of the Holder of any Certificate shall bind every future

Holder of the same Certificate and the Holder of every Certificate issued upon

the registration of transfer thereof or in exchange therefor or in lieu thereof

in respect of anything done, omitted or suffered to be done by the Trustee, the

Seller or the Master Servicer in reliance thereon, whether or not notation of

such action is made upon such Certificate.

 

            Section 1.03 Effect of Headings and Table of Contents.

 

            The Article and Section headings in this Agreement and the Table of

Contents are for convenience of reference only and shall not affect the

interpretation or construction of this Agreement.

 

            Section 1.04 Benefits of Agreement.

 

            Nothing in this Agreement or in the Certificates, express or

implied, shall give to any Person, other than the parties to this Agreement and

their successors hereunder and the Holders of the Certificates any benefit or

any legal or equitable right, power, remedy or claim under this Agreement.

<PAGE>

 

                                   ARTICLE II

 

                          CONVEYANCE OF MORTGAGE LOANS;

                      ORIGINAL ISSUANCE OF THE CERTIFICATES

 

            Section 2.01 Conveyance of Mortgage Loans.

 

            (a) The Seller, concurrently with the execution and delivery hereof,

does hereby assign to the Trustee, without recourse all the right, title and

interest of the Seller in and to (a) the Trust Estate, including all interest

(other than the portion, if any, representing the Fixed Retained Yield) and

principal received by the Seller on or with respect to the Mortgage Loans after

the Cut-Off Date (and including scheduled payments of principal and interest due

after the Cut-Off Date but received by the Seller on or before the Cut-Off Date

and Unscheduled Principal Receipts received or applied on the Cut-Off Date, but

not including payments of principal and interest due on the Mortgage Loans on or

before the Cut-Off Date), (b) the Insurance Policies, (c) the obligations of the

Servicers under the Servicing Agreements with respect to the Mortgage Loans, (d)

the right to receive amounts, if any, payable on behalf of any Mortgagor from

the Subsidy Account relating to any Subsidy Loan, (e) all of the Seller's right,

title and interest in and to the proceeds of the Letters of Credit and (f)

proceeds of all the foregoing. It is agreed and understood by the Seller and the

Trustee that it is not intended that any mortgage loan be included in the Trust

Estate that is a "High-Cost Home Loan" as defined in any of (i) the New Jersey

Home Ownership Act effective November 27, 2003, (ii) the New Mexico Home Loan

Protection Act effective January 1, 2004, (iii) the Massachusetts Predatory Home

Loan Practices Act effective November 7, 2004 or (iv) the Indiana Home Loan

Practices Act, effective January 1, 2005.

 

            In connection with such assignment, the Seller shall, with respect

to each Mortgage Loan, deliver, or cause to be delivered, to the Custodian, on

or before the Closing Date the following documents or instruments with respect

to each Mortgage Loan.

 

            (i) The original Mortgage Note either (A) endorsed in blank or (B)

      endorsed as provided in Section 2.01(d), with all prior and intervening

      endorsements as may be necessary to show a complete chain of endorsements

      or with respect to any Mortgage Loan as to which the original Mortgage

      Note has been permanently lost or destroyed and has not been replaced, a

      lost note affidavit with a copy of the Mortgage Note and, in the case of

      any Mortgage Loan originated in the State of New York documented by a

      NYCEMA, the NYCEMA, the new Mortgage Note, if applicable, the consolidated

      Mortgage Note and the consolidated Mortgage;

 

            (ii) A recorded original assignment of the related Mortgage from

      Wells Fargo Bank assigning the related Mortgage to the Trustee (which may

      be assigned in blank), certified by the recording office, or, if such

      assignment is in the process of being recorded, a copy of the related

      Mortgage transmitted for recordation certified by an officer of Wells

      Fargo Bank or applicable Wells Fargo Bank Correspondent to be a true and

      correct copy of such assignment submitted for recordation; provided,

      however, if recordation is not required as described below, an assignment

      in recordable form (which may be assigned in blank) with respect to the

      related Mortgage;

 

            (iii) The original of each assumption agreement, modification,

      written assurance or substitution agreement pertaining to such Mortgage

      Note, if any; and

 

            (iv) For each Mortgage Loan secured by Co-op Shares, the originals

      of the following documents or instruments:

 

                   (a)    The loan security agreement;

 

                  (b)    The stock certificate;

 

                  (c)    The stock power, executed in blank;

 

                  (d)    The executed proprietary lease;

 

                  (e)    The executed recognition agreement;

 

                  (f)    The executed UCC-1 financing statement with evidence of

                        recording thereon; and

 

                  (g)    The executed UCC-3 financing statements or other

                        appropriate UCC financing statements required by state

                        law, evidencing a complete and unbroken chain from the

                        mortgagee to the Trustee with evidence of recording

                        thereon (or in a form suitable for recordation).

 

            (v) For each Letter of Credit, the original advice of such Letter of

      Credit endorsed by the Pledge Holder and Wells Fargo Bank's notice of

      transfer (Exhibit A to the Letter of Credit) of beneficiary of such Letter

      of Credit to the Trustee.

 

            (b) Following a Document Transfer Event, the Seller shall, with

respect to each Mortgage Loan, deliver, or cause to be delivered, to the

Custodian, within 60 days copies (which may be in electronic form mutually

agreed upon by the Seller and the Custodian) of the following additional

documents or instruments with respect to each Mortgage Loan; provided, however,

that originals of such documents or instruments shall be delivered to the

Custodian if originals are required under the law in which the related Mortgaged

Property is located in order to exercise all remedies available to the Trust

under applicable law following default by the related Mortgagor:

 

            (i) The original recorded Mortgage with evidence of recordation

      noted thereon or attached thereto, together with any addenda or riders

      thereto, or a copy of such recorded Mortgage with such evidence of

      recordation certified to be true and correct by the appropriate

      governmental recording office; or a copy of such recorded Mortgage with

      such evidence of recordation, or if the original Mortgage has been

      submitted for recordation but has not been returned from the applicable

      public recording office, a copy of the Mortgage certified by an officer of

      Wells Fargo Bank or the applicable Wells Fargo Bank Correspondent to be a

      true and correct copy of the original Mortgage submitted for recordation;

 

            (ii) The original of each assumption agreement, modification,

      written assurance or substitution agreement pertaining to such Mortgage,

      if any, or, if such document is in the process of being recorded, a copy

      of such document, certified by an officer of Wells Fargo Bank or the

      applicable Wells Fargo Bank Correspondent of such Mortgage Loan or by the

      applicable title insurance company, closing agent, settlement agent,

      escrow agent or closing attorney to be a true and correct copy of such

      document transmitted for recordation, if any;

 

            (iii) For each MERS Mortgage Loan that is not a MOM Mortgage Loan,

      the original assignment showing MERS as the assignee of the Mortgage, with

      evidence of recording thereon or copies thereof certified by an officer of

       Wells Fargo Bank or the applicable Wells Fargo Bank Correspondent to have

      been submitted for recordation;

 

            (iv) Each original recorded intervening assignment of the Mortgage

      as may be necessary to show a complete chain of title from the Mortgage

      Loan originator to Wells Fargo Bank or Wells Fargo Home Mortgage, Inc.,

      with evidence of recordation noted thereon or attached thereto, or a copy

      of such assignment with such evidence of recordation to be true and

      correct by the appropriate governmental recording office, or, if any such

      assignment has been submitted for recordation but has not been returned

      from the applicable public recording office or is not otherwise available,

      a copy of such assignment certified by an officer of Wells Fargo Bank or

      the applicable Wells Fargo Bank Correspondent to be a true and correct

      copy of the recorded assignment submitted for recordation; and

 

            (v) The original policy of the title insurance or certificate of

      title insurance or a written commitment to issue such a title insurance

      policy or certificate of title insurance, or a copy of such title

      insurance certified as true and correct by the applicable insurer or any

       attorney's certificate of title with an Officer's Certificate of Wells

      Fargo Bank or the applicable Wells Fargo Bank Correspondent that such

      attorney's certificate of title is customarily used in lieu of a title

      insurance policy in the jurisdiction in which the related mortgage

      property is located.

 

            (c) If any assignment of a Mortgage to the Trustee is in the process

of being recorded on the Closing Date, the Seller shall use its best efforts to

cause each such original recorded document or certified copy thereof to be

delivered to the Custodian promptly following its recordation, but in no event

later than one (1) year following the Closing Date. If any Mortgage has been

recorded in the name of MERS or its designee, no assignment of Mortgage in favor

of the Trustee will be required to be prepared or delivered and instead, the

Master Servicer shall take all actions as are necessary to cause the Trust

Estate to be shown as the owner of the related Mortgage Loan on the records of

MERS for the purpose of the system of recording transfers of beneficial

ownership of mortgages maintained by MERS. The Seller shall also cause to be

delivered to the Custodian any other original mortgage loan document included in

the Owner Mortgage Loan File if a copy thereof has been delivered. The Seller

shall pay from its own funds, without any right of reimbursement therefor, the

amount of any costs, liabilities and expenses incurred by the Trust Estate by

reason of the failure of the Seller to cause to be delivered to the Custodian

within one (1) year following the Closing Date any assignment of a Mortgage

(except with respect to any Mortgage recorded in the name of MERS) not delivered

to the Custodian on the Closing Date.

 

            In lieu of recording an assignment of any Mortgage the Seller may,

deliver or cause to be delivered to the Custodian the assignment of the Mortgage

Loan to the Trustee in a form suitable for recordation, if (i) with respect to a

particular state the Trustee has received an Opinion of Counsel acceptable to it

that such recording is not required to make the assignment effective against the

parties to the Mortgage or subsequent purchasers or encumbrances of the

Mortgaged Property or (ii) the Seller has been advised by each Rating Agency

that non-recordation in a state will not result in a reduction of the rating

assigned by that Rating Agency at the time of initial issuance of the

Certificates. Set forth on Exhibit K attached hereto is a list of all states

where recordation is required by either Rating Agency to obtain the initial

ratings of the Certificates. The Custodian may rely and shall be protected in

relying upon the information contained in such Exhibit K. In the event that the

Custodian receives notice that recording is required to protect the right, title

and interest of the Trustee in and to any such Mortgage Loan for which

recordation of an assignment has not previously been required, the Custodian

shall promptly notify the Trustee and the Custodian shall within five Business

Days (or such other reasonable period of time mutually agreed upon by the

Custodian and the Trustee) of its receipt of such notice deliver each previously

unrecorded assignment to the related Servicer for recordation.

 

            (d) Except for Mortgage Notes endorsed in blank, endorsements shall

comply with the following format:

 

                                WITHOUT RECOURSE

                              PAY TO THE ORDER OF:

                     WACHOVIA BANK, NATIONAL ASSOCIATION, AS

                     TRUSTEE under the pooling and servicing

                          agreement dated as of [date].

                         and its successors and assigns,

 

          [Wells Fargo Bank, N.A.] or [Wells Fargo Home Mortgage, Inc.]

                              [Signature of Officer]

                           [Officer's Name and Title]

 

 

            Except where assignments in blank are authorized or in the case of

any Mortgage registered in the name of MERS, assignments of any Mortgage shall

comply with the following:

 

                     WACHOVIA BANK, NATIONAL ASSOCIATION, AS

                                     TRUSTEE

                         and its successors and assigns

 

            Section 2.02 Acceptance by Custodian.

 

            Subject to the provisions of the following paragraph, pursuant to

the Custodial Agreement, the Custodian, on behalf of the Trustee, will declare

that it holds and will hold the documents delivered to it pursuant to Section

2.01(a) above and the other documents constituting a part of the Owner Mortgage

Loan Files or Retained Mortgage Loan Files (after the occurrence of a Document

Transfer Event) delivered to it in trust, upon the trusts herein set forth, for

the use and benefit of all present and future Certificateholders. Upon execution

of this Agreement, the Custodian will deliver to the Seller and the Trustee an

initial certification in the form of Exhibit N hereto, to the effect that,

except as may be specified in a list of exceptions attached thereto, it has

received the original Mortgage Notes relating to each Mortgage Loan on the

Mortgage Loan Schedule.

 

            The Custodian will review each Owner Mortgage Loan File within 45

days after execution of this Agreement. The Custodian will deliver no later than

30 days after completion of such review to the Seller and the Trustee a final

certification in the form of Exhibit O hereto to the effect that, except as may

be specified in a list of exceptions attached thereto, all required documents

set forth in Section 2.01(a) have been executed and received and appear regular

on their face, and that such documents relate to the Mortgage Loans identified

in the Mortgage Loan Schedule based on a comparison of the Mortgage Loan

identifying number, Mortgagor name and street address, and in so doing the

Custodian may rely on the purported due execution and genuineness of any such

document and on the purported genuineness of any signature thereon.

 

            If within such 45 day period the Custodian finds any document

constituting a part of an Owner Mortgage Loan File not to have been executed or

received or to be unrelated to the Mortgage Loans identified in the Mortgage

Loan Schedule or not to appear regular on its face, the Custodian shall promptly

(and in no event more than 30 days after completion of the review) notify the

Trustee and the Trustee shall notify the Seller. The Seller shall have a period

of 60 days after the date of such notice within which to correct or cure any

such defect. The Seller hereby covenants and agrees that, if any material defect

is not so corrected or cured, the Seller will, not later than 60 days after the

Trustee's notice to it referred to above respecting such defect, either (i)

repurchase the related Mortgage Loan or any property acquired in respect thereof

from the Trust Estate at a price equal to (a) 100% of the unpaid principal

balance of such Mortgage Loan plus (b) accrued interest at the Mortgage Interest

Rate less any Fixed Retained Yield, through the last day of the month in which

such repurchase takes place or (ii) if within two years of the Startup Day, or

such other period permitted by the REMIC Provisions, substitute for any Mortgage

Loan to which such material defect relates, a new mortgage loan (a "Substitute

Mortgage Loan") having such characteristics so that the representations and

warranties of the Seller set forth in Section 2.03(b) hereof (other than Section

2.03(b)(i)) would not have been incorrect had such Substitute Mortgage Loan

originally been a Mortgage Loan. In no event shall any Substitute Mortgage Loan

have an unpaid principal balance, as of the date of substitution, greater than

the Scheduled Principal Balance (reduced by the scheduled payment of principal

due on the Due Date in the month of substitution) of the Mortgage Loan for which

it is substituted. In addition, such Substitute Mortgage Loan shall have a

Loan-to-Value Ratio less than or equal to and a Net Mortgage Interest Rate equal

to that of the Mortgage Loan for which it is substituted.

 

            In the case of a repurchased Mortgage Loan or property, the purchase

price shall be deposited by the Seller in the Certificate Account maintained by

the Master Servicer pursuant to Section 3.01. In the case of a Substitute

Mortgage Loan, the Owner Mortgage Loan File (and Retained Mortgage Loan File, if

required pursuant to Section 2.01(b) hereof) relating thereto shall be delivered

to the Custodian and the Substitution Principal Amount, together with (i)

interest on such Substitution Principal Amount at the applicable Net Mortgage

Interest Rate to the following Due Date of such Mortgage Loan which is being

substituted for and (ii) an amount equal to the aggregate amount of unreimbursed

Periodic Advances in respect of interest previously made by the Servicer, the

Master Servicer or the Trustee with respect to such Mortgage Loan, shall be

deposited in the Certificate Account. The Monthly Payment on the Substitute

Mortgage Loan for the Due Date in the month of substitution shall not be part of

the Trust Estate. Upon receipt by the Custodian of a Request for Release signed

by an officer of the Seller, the Custodian shall release to the Seller the

related Owner Mortgage Loan File (and Retained Mortgage Loan File, if

applicable). The Trustee shall execute and deliver such instrument of transfer

or assignment (or, in the case of a Mortgage Loan registered in the name of MERS

or its designee, the Master Servicer shall cause the applicable Servicer to take

all necessary action to reflect such assignment on the records of MERS), in each

case without recourse, as shall be necessary to vest in the Seller legal and

beneficial ownership of such substituted or repurchased Mortgage Loan or

property. It is understood and agreed that the obligation of the Seller to

substitute a new Mortgage Loan for or repurchase any Mortgage Loan or property

as to which such a material defect in a constituent document exists shall

constitute the sole remedy respecting such defect available to the

Certificateholders or the Trustee on behalf of the Certificateholders. The

failure of the Custodian to give the final certification or the Trustee to give

any notice within the required time periods shall not affect or relieve the

Seller's obligation to repurchase any Mortgage Loan pursuant to this Section

2.02.

 

            Section 2.03 Representations and Warranties of the Master Servicer

and the Seller.

 

            (a) The Master Servicer hereby represents and warrants to the

Trustee for the benefit of the Certificateholders that, as of the date of

execution of this Agreement:

 

            (i) The Master Servicer is a national banking association duly

      chartered and validly existing in good standing under the laws of the

      United States;

 

            (ii) The execution and delivery of this Agreement by the Master

      Servicer and its performance and compliance with the terms of this

      Agreement will not violate the Master Servicer's corporate charter or

      by-laws or constitute a default (or an event which, with notice or lapse

      of time, or both, would constitute a default) under, or result in the

      breach of, any material contract, agreement or other instrument to which

      the Master Servicer is a party or which may be applicable to the Master

      Servicer or any of its assets;

 

            (iii) This Agreement, assuming due authorization, execution and

      delivery by the Trustee and the Seller, constitutes a valid, legal and

      binding obligation of the Master Servicer, enforceable against it in

      accordance with the terms hereof subject to applicable bankruptcy,

      insolvency, reorganization, moratorium and other laws affecting the

      enforcement of creditors' rights generally and to general principles of

      equity, regardless of whether such enforcement is considered in a

      proceeding in equity or at law;

 

            (iv) The Master Servicer is not in default with respect to any order

      or decree of any court or any order, regulation or demand of any federal,

      state, municipal or governmental agency, which default might have

      consequences that would materially and adversely affect the condition

      (financial or other) or operations of the Master Servicer or its

      properties or might have consequences that would affect its performance

      hereunder; and

 

            (v) No litigation is pending or, to the best of the Master

      Servicer's knowledge, threatened against the Master Servicer which would

      prohibit its entering into this Agreement or performing its obligations

       under this Agreement.

 

            It is understood and agreed that the representations and warranties

set forth in this Section 2.03(a) shall survive delivery of the respective Owner

Mortgage Loan Files to the Trustee or the Custodian.

 

            (b) The Seller hereby represents and warrants to the Trustee for the

benefit of Certificateholders that, as of the date of execution of this

Agreement, with respect to the Mortgage Loans, or each Mortgage Loan, as the

case may be:

 

            (i) The information set forth in the Mortgage Loan Schedule was true

      and correct in all material respects at the date or dates respecting which

      such information is furnished as specified in the Mortgage Loan Schedule;

 

            (ii) Immediately prior to the transfer and assignment contemplated

      herein, the Seller was the sole owner and holder of the Mortgage Loan free

      and clear of any and all liens, pledges, charges or security interests of

      any nature and has full right and authority to sell and assign the same;

 

            (iii) The Mortgage is a valid, subsisting and enforceable first lien

      on the property therein described, and the Mortgaged Property is free and

      clear of all encumbrances and liens having priority over the first lien of

      the Mortgage except for liens for real estate taxes and special

      assessments not yet due and payable and liens or interests arising under

      or as a result of any federal, state or local law, regulation or ordinance

      relating to hazardous wastes or hazardous substances, and, if the related

      Mortgaged Property is a condominium unit, any lien for common charges

      permitted by statute or homeowners association fees; and if the Mortgaged

      Property consists of shares of a cooperative housing corporation, any lien

      for amounts due to the cooperative housing corporation for unpaid

      assessments or charges or any lien of any assignment of rents or

      maintenance expenses secured by the real property owned by the cooperative

      housing corporation; and any security agreement, chattel mortgage or

      equivalent document related to, and delivered to the Trustee or to the

      Custodian with, any Mortgage establishes in the Seller a valid and

      subsisting first lien on the property described therein and the Seller has

      full right to sell and assign the same to the Trustee;

 

            (iv) Neither the Seller nor any prior holder of the Mortgage or the

      related Mortgage Note has modified the Mortgage or the related Mortgage

      Note in any material respect, satisfied, canceled or subordinated the

      Mortgage in whole or in part, released the Mortgaged Property in whole or

      in part from the lien of the Mortgage, or executed any instrument of

      release, cancellation, modification or satisfaction, except in each case

      as is reflected in an agreement delivered to the Trustee or the Custodian

      pursuant to Section 2.01(a);

 

            (v) All taxes, governmental assessments, insurance premiums, and

      water, sewer and municipal charges, which previously became due and owing

      have been paid, or an escrow of funds has been established, to the extent

      permitted by law, in an amount sufficient to pay for every such item which

      remains unpaid; and the Seller has not advanced funds, or received any

      advance of funds by a party other than the Mortgagor, directly or

      indirectly (except pursuant to any Subsidy Loan arrangement) for the

      payment of any amount required by the Mortgage, except for interest

      accruing from the date of the Mortgage Note or date of disbursement of the

      Mortgage Loan proceeds, whichever is later, to the day which precedes by

      thirty days the first Due Date under the related Mortgage Note;

 

            (vi) The Mortgaged Property is undamaged by water, fire, earthquake,

      earth movement other than earthquake, windstorm, flood, tornado or similar

      casualty (excluding casualty from the presence of hazardous wastes or

      hazardous substances, as to which the Seller makes no representations), so

      as to affect adversely the value of the Mortgaged Property as security for

      the Mortgage Loan or the use for which the premises were intended and to

      the best of the Seller's knowledge, there is no proceeding pending or

      threatened for the total or partial condemnation of the Mortgaged

      Property;

 

            (vii) The Mortgaged Property is free and clear of all mechanics' and

      materialmen's liens or liens in the nature thereof; provided, however,

      that this warranty shall be deemed not to have been made at the time of

      the initial issuance of the Certificates if a title policy affording, in

      substance, the same protection afforded by this warranty is furnished to

      the Trustee by the Seller;

 

            (viii) Except for Mortgage Loans secured by Co-op Shares and

      Mortgage Loans secured by residential long-term leases, the Mortgaged

      Property consists of a fee simple estate in real property; all of the

      improvements which are included for the purpose of determining the

      appraised value of the Mortgaged Property lie wholly within the boundaries

      and building restriction lines of such property and no improvements on

      adjoining properties encroach upon the Mortgaged Property (unless insured

      against under the related title insurance policy); and to the best of the

      Seller's knowledge, the Mortgaged Property and all improvements thereon

       comply with all requirements of any applicable zoning and subdivision laws

      and ordinances;

 

            (ix) The Mortgage Loan meets, or is exempt from, applicable state,

      federal or local laws, regulations and other requirements, pertaining to

      usury, and the Mortgage Loan is not usurious;

 

            (x) To the best of the Seller's knowledge, all inspections, licenses

      and certificates required to be made or issued with respect to all

      occupied portions of the Mortgaged Property and, with respect to the use

      and occupancy of the same, including, but not limited to, certificates of

      occupancy and fire underwriting certificates, have been made or obtained

      from the appropriate authorities;

 

            (xi) All payments required to be made up to the Due Date immediately

      preceding the Cut-Off Date for such Mortgage Loan under the terms of the

      related Mortgage Note have been made and no Mortgage Loan had more than

      one delinquency in the 12 months preceding the Cut-Off Date;

 

            (xii) The Mortgage Note, the related Mortgage and other agreements

      executed in connection therewith are genuine, and each is the legal, valid

      and binding obligation of the maker thereof, enforceable in accordance

      with its terms, except as such enforcement may be limited by bankruptcy,

      insolvency, reorganization or other similar laws affecting the enforcement

      of creditors' rights generally and by general equity principles

      (regardless of whether such enforcement is considered in a proceeding in

      equity or at law); and, to the best of the Seller's knowledge, all parties

      to the Mortgage Note and the Mortgage had legal capacity to execute the

      Mortgage Note and the Mortgage and each Mortgage Note and Mortgage has

      been duly and properly executed by the Mortgagor;

 

            (xiii) Each Mortgage Loan at the time it was originated complied in

      all material respects with applicable federal, state and local laws

      including, without limitation, truth-in-lending, real estate settlement

      procedures, consumer credit protection, equal credit opportunity,

      predatory and abusive lending laws and disclosure laws;

 

            (xiv) The proceeds of the Mortgage Loans have been fully disbursed,

      there is no requirement for future advances thereunder and any and all

      requirements as to completion of any on-site or off-site improvements and

      as to disbursements of any escrow funds therefor have been complied with

      (except for escrow funds for exterior items which could not be completed

      due to weather and escrow funds for the completion of swimming pools); and

      all costs, fees and expenses incurred in making, closing or recording the

       Mortgage Loan have been paid, except recording fees with respect to

      Mortgages not recorded as of the Closing Date;

 

            (xv) The Mortgage Loan (except any Mortgage Loan secured by a

      Mortgaged Property located in any jurisdiction, as to which an opinion of

      counsel of the type customarily rendered in such jurisdiction in lieu of

      title insurance is instead received) is covered by an American Land Title

      Association mortgagee title insurance policy or other generally acceptable

      form of policy or insurance acceptable to Fannie Mae or Freddie Mac,

      issued by a title insurer acceptable to Fannie Mae or Freddie Mac insuring

      the originator, its successors and assigns, as to the first priority lien

      of the Mortgage in the original principal amount of the Mortgage Loan and

      subject only to (A) the lien of current real property taxes and

      assessments not yet due and payable, (B) covenants, conditions and

      restrictions, rights of way, easements and other matters of public record

      as of the date of recording of such Mortgage acceptable to mortgage

      lending institutions in the area in which the Mortgaged Property is

      located or specifically referred to in the appraisal performed in

       connection with the origination of the related Mortgage Loan, (C) liens

      created pursuant to any federal, state or local law, regulation or

      ordinance affording liens for the costs of clean-up of hazardous

      substances or hazardous wastes or for other environmental protection

      purposes and (D) such other matters to which like properties are commonly

      subject which do not individually, or in the aggregate, materially

      interfere with the benefits of the security intended to be provided by the

      Mortgage; the Seller is the sole insured of such mortgagee title insurance

      policy, the assignment to the Trustee of the Seller's interest in such

      mortgagee title insurance policy does not require any consent of or

      notification to the insurer which has not been obtained or made, such

      mortgagee title insurance policy is in full force and effect and will be

      in full force and effect and inure to the benefit of the Trustee, no

      claims have been made under such mortgagee title insurance policy, and no

      prior holder of the related Mortgage, including the Seller, has done, by

      act or omission, anything which would impair the coverage of such

      mortgagee title insurance policy;

 

            (xvi) The Mortgaged Property securing each Mortgage Loan is insured

      by an insurer acceptable to Fannie Mae or Freddie Mac against loss by fire

      and such hazards as are covered under a standard extended coverage

      endorsement, in an amount which is not less than the lesser of 100% of the

      insurable value of the Mortgaged Property and the outstanding principal

      balance of the Mortgage Loan, but in no event less than the minimum amount

      necessary to fully compensate for any damage or loss on a replacement cost

      basis; if the Mortgaged Property is a condominium unit, it is included

      under the coverage afforded by a blanket policy for the project; if upon

      origination of the Mortgage Loan, the improvements on the Mortgaged

       Property were in an area identified in the Federal Register by the Federal

      Emergency Management Agency as having special flood hazards, a flood

      insurance policy meeting the requirements of the current guidelines of the

      Federal Insurance Administration is in effect with a generally acceptable

      insurance carrier, in an amount representing coverage not less than the

      least of (A) the outstanding principal balance of the Mortgage Loan, (B)

      the full insurable value of the Mortgaged Property and (C) the maximum

      amount of insurance which was available under the National Flood Insurance

      Act of 1968, as amended; and each Mortgage obligates the Mortgagor

      thereunder to maintain all such insurance at the Mortgagor's cost and

      expense;

 

            (xvii) To the best of the Seller's knowledge, there is no default,

      breach, violation or event of acceleration existing under the Mortgage or

      the related Mortgage Note and no event which, with the passage of time or

      with notice and the expiration of any grace or cure period, would

      constitute a default, breach, violation or event of acceleration; the

      Seller has not waived any default, breach, violation or event of

      acceleration; and no foreclosure action is currently threatened or has

      been commenced with respect to the Mortgage Loan;

 

            (xviii) No Mortgage Note or Mortgage is subject to any right of

      rescission, set-off, counterclaim or defense, including the defense of

      usury, nor will the operation of any of the terms of the Mortgage Note or

      Mortgage, or the exercise of any right thereunder, render the Mortgage

      Note or Mortgage unenforceable, in whole or in part, or subject it to any

      right of rescission, set-off, counterclaim or defense, including the

      defense of usury, and no such right of rescission, set-off, counterclaim

      or defense has been asserted with respect thereto;

 

            (xix) Each Mortgage Note is payable in monthly payments, resulting

      in complete amortization of the Mortgage Loan over a term of not more than

      360 months;

 

            (xx) Each Mortgage contains customary and enforceable provisions

      such as to render the rights and remedies of the holder thereof adequate

      for the realization against the Mortgaged Property of the benefits of the

      security, including realization by judicial foreclosure (subject to any

      limitation arising from any bankruptcy, insolvency or other law for the

      relief of debtors), and there is no homestead or other exemption available

      to the Mortgagor which would interfere with such right of foreclosure;

 

            (xxi) To the best of the Seller's knowledge, no Mortgagor is a

      debtor in any state or federal bankruptcy or insolvency proceeding;

 

            (xxii) Each Mortgaged Property is located in the United States and

      consists of a one- to four-unit r