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., | HSBC Bank USA, National Association You are currently viewing:
This Pooling and Servicing Agreement involves

WELLS FARGO ASSET SECURITIES CORPORATION, | WELLS FARGO BANK, N.A., | HSBC Bank USA, 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: 7/25/2005

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

 

                                                                       EXHIBIT 4

 

 

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

 

 

 

                    WELLS FARGO ASSET SECURITIES CORPORATION,

                                     Depositor

 

 

                             WELLS FARGO BANK, N.A.,

                                    Servicer

 

 

                             WELLS FARGO BANK, N.A.,

                            Securities Administrator

 

 

                                        and

 

 

                      HSBC Bank USA, National Association,

                                     Trustee

 

 

                         POOLING AND SERVICING AGREEMENT

 

                            Dated as of June 29, 2005

 

 

 

 

 

 

               Home Equity Asset-Backed Certificates, Series 2005-1

 

 

 

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

 

 

<PAGE>

 

                                TABLE OF CONTENTS

 

                                                                             Page

 

 

 

                                    ARTICLE I

 

                                   DEFINITIONS

 

Section 1.01   Defined Terms..................................................4

Section 1.02   Accounting....................................................58

 

 

                                   ARTICLE II

 

                          CONVEYANCE OF MORTGAGE LOANS;

                        ORIGINAL ISSUANCE OF CERTIFICATES

 

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

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

Section 2.03   Repurchase or Substitution of Mortgage Loans by the

              Depositor....................................................

Section 2.04   Representations and Warranties of the Depositor with

              respect to the Mortgage Loans................................

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

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

Section 2.07   Issuance of Certificates and the Uncertificated Regular

              Interests....................................................

Section 2.08   Optional Substitution of Mortgage Loans......................

 

 

                                    ARTICLE III

 

                          ADMINISTRATION AND SERVICING

                                OF THE TRUST FUND

 

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

Section 3.02   Collection of Mortgage Loan Payments.........................

Section 3.03   Realization Upon Defaulted Mortgage Loans....................

Section 3.04   Collection Account, Distribution Account and Reserve

              Accounts.....................................................

Section 3.05   Permitted Withdrawals From the Collection Account............

Section 3.06   Establishment of Escrow Accounts; Deposits in Escrow

              Accounts.....................................................

Section 3.07   Permitted Withdrawals From Escrow Account....................

Section 3.08   Payment of Taxes, Insurance and Other Charges;

              Collections Thereunder; Primary Mortgage Insurance...........

Section 3.09   Transfer of Accounts.........................................

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

Section 3.11   Maintenance of Mortgage Impairment Insurance Policy..........

Section 3.12   Fidelity Bond, Errors and Omissions Insurance................

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

Section 3.14   Due-on-Sale Clauses; Assumption and Substitution

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

Section 3.15   Duties of the Credit Risk Manager............................

Section 3.16   Optional Purchases of 60+ Day Delinquent Loans...............

Section 3.17   Trustee to Cooperate; Release of Files.......................

Section 3.18   Servicing Compensation.......................................

Section 3.19   Annual Statement as to Compliance............................

Section 3.20   Annual Independent Certified Public Accountants' Reports.....

Section 3.21   Access to Certain Documentation and Information Regarding

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

Section 3.22   Obligations of the Servicer in Respect of Compensating

              Interest.....................................................

Section 3.23   Investment of Funds in the Collection Account and the

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

Section 3.24   Liability of Servicer; Indemnification.......................

Section 3.25   Reports of Foreclosure and Abandonment of Mortgaged

              Properties...................................................

Section 3.26   Limitation of Liability of the Credit Risk Manager...........

Section 3.27   No Personal Solicitation.....................................

Section 3.28   Periodic Filings.............................................

 

 

                                    ARTICLE IV

 

                                  FLOW OF FUNDS

 

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

Section 4.02   Distributions of Principal and Monthly Excess Cashflow

              Amounts......................................................

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

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

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

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

Section 4.07   Remittance Reports; Advances.................................

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

 

 

                                     ARTICLE V

 

                                THE CERTIFICATES

 

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

Section 5.02   Registration of Transfer and Exchange of Certificates........

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

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

Section 5.05   Appointment of Paying Agent..................................

 

 

                                   ARTICLE VI

 

                          THE SERVICER AND THE DEPOSITOR

 

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

Section 6.02   Merger or Consolidation of, or Assumption of the

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

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

Section 6.04   Servicer Not to Resign.......................................

Section 6.05   Delegation of Duties.........................................

 

 

                                    ARTICLE VII

 

                                     DEFAULT

 

Section 7.01   Servicer Events of Termination...............................

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

Section 7.03   Waiver of Defaults...........................................

Section 7.04   Notification to Certificateholders...........................

Section 7.05   Survival of Servicer Liabilities.............................

 

 

                                  ARTICLE VIII

 

                  THE TRUSTEE AND THE SECURITIES ADMINISTRATOR

 

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

Section 8.02   Certain Matters Affecting the Trustee and the Securities

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

Section 8.03   Trustee and Securities Administrator Not Liable for

              Certificates or Mortgage Loans...............................

Section 8.04   Trustee and Securities Administrator May Own Certificates....

Section 8.05   Trustee and Securities Administrator Fees and Expenses.......

Section 8.06   Eligibility Requirements for Trustee and Securities

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

Section 8.07   Resignation or Removal of Trustee and Securities

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

Section 8.08   Successor Trustee and Successor Securities Administrator.....

Section 8.09   Merger or Consolidation of Trustee or Securities

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

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

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

Section 8.12   Trustee or Securities Administrator May Enforce Claims

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

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

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

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

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

 

 

                                   ARTICLE IX

 

                     REMIC AND GRANTOR TRUST ADMINISTRATION

 

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

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

Section 9.03   Indemnification with Respect to Certain Taxes and Loss of

              REMIC Status.................................................

Section 9.04   REO Property.................................................

Section 9.05   Grantor Trust Administration.................................

 

 

                                    ARTICLE X

 

                                    TERMINATION

 

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

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

 

 

                                   ARTICLE XI

 

                             MISCELLANEOUS PROVISIONS

 

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

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

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

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

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

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

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

Section 11.08 Notice to the Rating Agencies................................

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

Section 11.10 Benefits of Agreement........................................

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

 

 

<PAGE>

 

                                    EXHIBITS:

 

 

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

Exhibit A-AI-1B    Form of Class AI-1B Certificates

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

Exhibit B-1        Form of Class M-1 Certificates

Exhibit B-2        Form of Class M-2 Certificates

Exhibit B-3        Form of Class M-3 Certificates

Exhibit B-4        Form of Class M-4 Certificates

Exhibit B-5        Form of Class M-5 Certificates

Exhibit B-6        Form of Class M-6 Certificates

Exhibit B-7        Form of Class M-7 Certificates

Exhibit B-8        Form of Class M-8 Certificates

Exhibit B-9        Form of Class M-9 Certificates

Exhibit B-10        Form of Class M-10 Certificates

Exhibit B-11       Form of Class M-11 Certificates

Exhibit B-12       Form of Class M-12 Certificates

Exhibit B-13       Form of Class M-13 Certificates

Exhibit B-14       Form of Class M-14 Certificates

Exhibit C-1        Form of Class CE Certificates

Exhibit C-2        Form of Class P Certificates

Exhibit C-3        Form of Class R Certificates

Exhibit D-1        Group I Mortgage Loan Schedule

Exhibit D-2        Group II Mortgage Loan Schedule

Exhibit E          Form of Request for Release

Exhibit F-1        Form of Custodian's Initial Certification

Exhibit F-2        Form of Custodian's Final Certification

Exhibit G          Mortgage Loan Purchase Agreement

Exhibit H          Form of Lost Note Affidavit

Exhibit I          Form of ERISA Representation

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

Exhibit J-2        Form of Rule 144A Investment Letter

Exhibit K          Form of Class R Certificate Transfer Affidavit

Exhibit L-1        Form of Transferor Certificate for the Class CE, Class P

                  and Class R Certificates

Exhibit L-2        Form of Transferor Certificate for the Class M-12, Class

                  M-13 and Class M-14 Certificates

Exhibit M          Monthly Information Provided by Servicer

Exhibit N-1         Form of Class AI Yield Maintenance Agreement

Exhibit N-2        Form of Class AII Yield Maintenance Agreement

Exhibit N-3        Form of Class M Yield Maintenance Agreement

Exhibit O          Form of Certification

Exhibit P          Form of Certification of the Securities Administrator

                  to be Provided to Servicer

Exhibit Q          List of Recordation States

Exhibit R          Prepayment Penalty Matrices

 

 

<PAGE>

 

            This Pooling and Servicing Agreement is dated as of June 29, 2005

(the "Agreement"), among WELLS FARGO ASSET SECURITIES CORPORATION, as depositor

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

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

and HSBC BANK USA, NATIONAL ASSOCIATION, as trustee (the "Trustee").

 

                              PRELIMINARY STATEMENT

 

            The Depositor intends to sell pass-through certificates

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

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

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

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

Class AII-1 Certificates, (ii) the Class M-1, Class M-2, Class M-3, Class M-4,

Class M-5, Class M-6, Class M-7, Class M-8, Class M-9, Class M-10, Class M-11,

Class M-12, Class M-13 and Class M-14 Certificates, (iii) the Class CE

Certificates, (iv) the Class P Certificates and (v) the Class R Certificate.

 

                                     REMIC 1

 

            As provided herein, the Trustee will make an election to treat the

segregated pool of assets consisting of the Mortgage Loans and certain other

related assets subject to this Agreement (but exclusive of the Yield Maintenance

Agreements, the Reserve Funds, the Cap Carryover Amounts, the Prepayment

Penalties, the Servicer Prepayment Penalty Payment Amounts and the Originator

Prepayment Penalty Payment Amounts) as a real estate investment conduit (a

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

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

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

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

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

Uncertificated Principal Balance, and solely for purposes of satisfying Treasury

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

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

will be certificated.

 

               Uncertificated           Initial                

                   REMIC 1          Uncertificated      Latest Possible

Designation    Pass-Through Rate    Principal Balance    Maturity Date(1)

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

LT1AA             Variable(2)         $615,442,262.33     June 25, 2035

LT1AI1A            Variable(2)           $2,663,050.00     June 25, 2035

LT1AI1B           Variable(2)             $665,765.00     June 25, 2035

LT1AII1           Variable(2)           $1,927,560.00     June 25, 2035

LT1M1             Variable(2)             $160,140.00     June 25, 2035

LT1M2             Variable(2)             $150,725.00     June 25, 2035

LT1M3             Variable(2)              $91,060.00     June 25, 2035

LT1M4             Variable(2)              $78,500.00     June 25, 2035

LT1M5             Variable(2)              $72,220.00     June 25, 2035

LT1M6             Variable(2)              $62,800.00     June 25, 2035

LT1M7             Variable(2)              $62,800.00     June 25, 2035

LT1M8             Variable(2)              $43,960.00     June 25, 2035

LT1M9             Variable(2)              $62,800.00     June 25, 2035

LT1M10            Variable(2)              $62,800.00     June 25, 2035

LT1M11            Variable(2)              $37,680.00     June 25, 2035

LT1M12            Variable(2)              $47,100.00     June 25, 2035

LT1M13            Variable(2)              $25,120.00     June 25, 2035

LT1M14            Variable(2)              $18,840.00     June 25, 2035

LT1ZZ             Variable(2)           $6,327,126.17     June 25, 2035

LT1SUB            Variable(2)              $12,965.31      June 25, 2035

LT1GRP            Variable(2)              $79,541.61     June 25, 2035

LT2SUB            Variable(2)               $7,507.65     June 25, 2035

LT2GRP            Variable(2)              $46,058.85     June 25, 2035

LT1XX             Variable(2)          $627,856,235.08     June 25, 2035

 

(1)    Solely for purposes of Treasury Regulations Section 1.860G-1(a)(4)(iii),

      the Distribution Date immediately following the maturity date for the

      Mortgage Loan with the latest maturity date has been designated as the

      "latest possible maturity date" for each REMIC 1 Regular Interest.

 

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

      Pass-Through Rate" herein.

 

 

                                     REMIC 2

 

             As provided herein, the Trustee shall make an election to treat the

segregated pool of assets consisting of the REMIC 1 Regular Interests as a REMIC

for federal income tax purposes, and such segregated pool of assets will be

designated as "REMIC 2." The Class R-2 Interest represents the sole class of

"residual interests" in REMIC 2 for purposes of the REMIC Provisions.

 

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

Original Principal Balance, the Pass-Through Rate and Assumed Final Maturity

Dates for each Class of Certificates comprising the interests in the Trust Fund

created hereunder:

 

            Original         Pass-Through      Assumed Final

Class    Principal Balance        Rate         Maturity Dates*

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

AI-1A      $532,610,000.00        (1)           April 25, 2035

AI-1B      $133,153,000.00        (2)           April 25, 2035

AII-1      $385,512,000.00        (3)           April 25, 2035

M-1         $32,028,000.00         (4)         February 25, 2035

M-2         $30,145,000.00        (5)         February 25, 2035

M-3         $18,212,000.00        (6)          January 25, 2035

M-4         $15,700,000.00        (7)          January 25, 2035

M-5         $14,444,000.00        (8)         December 25, 2034

M-6         $12,560,000.00        (9)         November 25, 2034

M-7         $12,560,000.00       (10)          October 25, 2034

M-8          $8,792,000.00       (11)         September 25, 2034

M-9         $12,560,000.00       (12)          August 25, 2034

M-10        $12,560,000.00       (13)           June 25, 2034

M-11         $7,536,000.00       (14)         February 25, 2034

M-12         $9,420,000.00       (15)          October 25, 2033

M-13         $5,024,000.00       (16)         November 25, 2032

M-14          $3,768,000.00       (17)         November 25, 2031

CE             (18)              (18)                N/A

P               N/A               N/A                N/A

R               N/A               N/A                N/A

Total    $1,246,584,000.00

 

 

*      Solely for purposes of Treasury Regulations Section 1.860G-1(a)(4)(iii),

      the Distribution Date following the maturity date for the Mortgage Loan

      with the latest maturity date has been designated as the "latest possible

      maturity date" for each Class of Certificates that represents one or more

      of the "regular interests" in REMIC 2.

 

(1)    The Pass-Through Rate for the Class AI-1A Certificates during each

      Interest Accrual Period is equal to the lesser of: (i) the Class AI-1A

      Formula Rate and (ii) the Group I Cap for such Distribution Date.

 

(2)    The Pass-Through Rate for the Class AI-1B Certificates during each

      Interest Accrual Period is equal to the lesser of: (i) the Class AI-1B

      Formula Rate and (ii) the Group I Cap for such Distribution Date.

 

(3)    The Pass-Through Rate for the Class AII-1 Certificates during each

      Interest Accrual Period is equal to the lesser of: (i) the Class AII-1

      Formula Rate and (ii) the Group II Cap for such Distribution Date.

 

(4)    The Pass-Through Rate for the Class M-1 Certificates during each Interest

      Accrual Period is equal to the lesser of: (i) the Class M-1 Formula Rate

      and (ii) the Pool Cap for such Distribution Date.

 

(5)    The Pass-Through Rate for the Class M-2 Certificates during each Interest

      Accrual Period is equal to the lesser of: (i) the Class M-2 Formula Rate

      and (ii) the Pool Cap for such Distribution Date.

 

(6)    The Pass-Through Rate for the Class M-3 Certificates during each Interest

       Accrual Period is equal to the lesser of: (i) the Class M-3 Formula Rate

      and (ii) the Pool Cap for such Distribution Date.

 

(7)    The Pass-Through Rate for the Class M-4 Certificates during each Interest

      Accrual Period is equal to the lesser of: (i) the Class M-4 Formula Rate

      and (ii) the Pool Cap for such Distribution Date.

 

(8)    The Pass-Through Rate for the Class M-5 Certificates during each Interest

      Accrual Period is equal to the lesser of: (i) the Class M-5 Formula Rate

       and (ii) the Pool Cap for such Distribution Date.

 

(9)    The Pass-Through Rate for the Class M-6 Certificates during each Interest

      Accrual Period is equal to the lesser of: (i) the Class M-6 Formula Rate

      and (ii) the Pool Cap for such Distribution Date.

 

(10)   The Pass-Through Rate for the Class M-7 Certificates during each Interest

      Accrual Period is equal to the lesser of: (i) the Class M-7 Formula Rate

      and (ii) the Pool Cap for such Distribution Date.

 

(11)   The Pass-Through Rate for the Class M-8 Certificates during each Interest

      Accrual Period is equal to the lesser of: (i) the Class M-8 Formula Rate

      and (ii) the Pool Cap for such Distribution Date.

 

(12)   The Pass-Through Rate for the Class M-9 Certificates during each Interest

      Accrual Period is equal to the lesser of: (i) the Class M-9 Formula Rate

      and (ii) the Pool Cap for such Distribution Date.

 

(13)   The Pass-Through Rate for the Class M-10 Certificates during each Interest

      Accrual Period is equal to the lesser of: (i) the Class M-10 Formula Rate

      and (ii) the Pool Cap for such Distribution Date.

 

(14)   The Pass-Through Rate for the Class M-11 Certificates during each Interest

      Accrual Period is equal to the lesser of: (i) the Class M-11 Formula Rate

      and (ii) the Pool Cap for such Distribution Date.

 

(15)   The Pass-Through Rate for the Class M-12 Certificates during each Interest

      Accrual Period is equal to the lesser of: (i) the Class M-12 Formula Rate

      and (ii) the Pool Cap for such Distribution Date.

 

(16)   The Pass-Through Rate for the Class M-13 Certificates during each Interest

      Accrual Period is equal to the lesser of: (i) the Class M-13 Formula Rate

      and (ii) the Pool Cap for such Distribution Date.

 

(17)   The Pass-Through Rate for the Class M-14 Certificates during each Interest

      Accrual Period is equal to the lesser of: (i) the Class M-14 Formula Rate

      and (ii) the Pool Cap for such Distribution Date.

 

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

      Original Principal Balance equal to the Initial Overcollateralization

      Amount (but will not bear interest on such amount) and (ii) will bear

      interest on their Notional Amount.

 

 

                                    ARTICLE I

 

                                   DEFINITIONS

 

            Section 1.01 Defined Terms.

 

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

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

the meanings specified in this Article. Interest on all Regular Certificates

will be calculated on the basis of the actual number of days in the related

Interest Accrual Period and a 360-day year.

 

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

 

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

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

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

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

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

 

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

the Class AI Reserve Account, the Class AII Reserve Account, the Class M Reserve

Account or the Escrow Account.

 

            "Accrued Certificate Interest": With respect to each Distribution

Date and Class of Certificates (other than the Class CE, Class P and Class R

Certificates), an amount equal to the interest accrued at the Pass-Through Rate

set forth or described for such Class in the table in the Preliminary Statement

during the related Interest Accrual Period on the Principal Balance of such

Class of Certificates, reduced by such Class' Interest Percentage of any Current

Interest Shortfall Amount for such Distribution Date.

 

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

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

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

Mortgage Note.

 

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

Loan, each adjustment date on which the Mortgage Interest Rate changes pursuant

to the related Mortgage Note. The first Adjustment Date following the applicable

Cut-off Date as to each Adjustable Rate Mortgage Loan is set forth in the

Mortgage Loan Schedules.

 

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

in respect of any Distribution Date pursuant to Section 4.07 or if the Servicer

fails to make any advance, by the Trustee pursuant to Section 7.01.

 

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

 

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

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

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

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

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

shall have meanings correlative to the foregoing.

 

            "Agreement": This Pooling and Servicing Agreement and all amendments

and supplements hereto.

 

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

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

 

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

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

Certificates (after giving effect to all distributions on such Distribution Date

and the increase of any Principal Balances as a result of Subsequent Recoveries)

over (b) the Pool Balance as of the end of the related Collection Period.

 

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

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

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

record the sale of the Mortgage.

 

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

date set forth as such in the Preliminary Statement.

 

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

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

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

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

Proceeds, Condemnation Proceeds, Principal Prepayments, Substitution Adjustment

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

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

hereof and other unscheduled recoveries of principal and interest (excluding

Prepayment Penalties, Originator Prepayment Penalty Payment Amounts and Servicer

Prepayment Penalty Payment Amounts) in respect of the Mortgage Loans during the

related Prepayment Period, (c) the aggregate of any amounts received in respect

of an REO Property deposited in the Collection Account for such Distribution

Date, (d) any Compensating Interest for such Distribution Date, (e) the

aggregate of any Advances made by the Servicer or the Trustee for such

Distribution Date and (f) any Reimbursement Amount or Subsequent Recovery

deposited into the Collection Account during the related Prepayment Period over

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

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

pursuant to Section 7.01 or Section 8.05 and amounts reimbursable or payable to

the Securities Administrator pursuant to Section 8.05 or Section 9.01(c), (c)

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

Account or the Distribution Account, as the case may be, in error.

 

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

 

            "Balloon Loan": A Mortgage Loan that provides for the payment of the

unamortized principal balance of such Mortgage Loan in a single payment at the

maturity of such Mortgage Loan that is substantially greater than the preceding

monthly payment.

 

            "Balloon Payment": A payment of the unamortized principal balance of

a Mortgage Loan in a single payment at the maturity of such Mortgage Loan that

is substantially greater than the preceding Monthly Payment.

 

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

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

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

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

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

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

Date, the Class AI-1A, Class AI-1B, Class AII-1, Class M-1, Class M-2, Class

M-3, Class M-4, Class M-5, Class M-6, Class M-7, Class M-8, Class M-9, Class

M-10, Class M-11, Class M-12, Class M-13 and Class M-14 Certificates shall be

Book-Entry Certificates.

 

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

(ii) a legal holiday in the State of Delaware, State of New York, the State of

Maryland, the State of Minnesota, the State of Iowa or in the city in which the

Corporate Trust Office of the Trustee or the Securities Administrator is located

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

 

            "Cap": Any of the Group I Cap, the Group II Cap or the Pool Cap.

 

            "Cap Amount": With respect to any Distribution Date and (a) either

Class of Class AI Certificates, an amount equal to (i) the Class AI Yield

Maintenance Agreement Payment for such Distribution Date multiplied by (ii) a

fraction equal to (A) the Principal Balance of such Class immediately prior to

such Distribution Date divided by (B) the sum of the Principal Balances of the

Class AI Certificates immediately prior to such Distribution Date; and (b) any

Class of Class M Certificates and any Distribution Date, an amount equal to (i)

the Class M Yield Maintenance Agreement Payment for such Distribution Date

multiplied by (ii) a fraction equal to (A) the Principal Balance of such Class

immediately prior to such Distribution Date divided by (B) the sum of the

Principal Balances of the Class M Certificates immediately prior to such

Distribution Date.

 

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

Certificate Interest for any Certificate is based upon a Cap, the excess of (i)

the amount of interest such Certificate would have been entitled to receive on

such Distribution Date based on the related Formula Rate, over (ii) the amount

of interest such Certificate received on such Distribution Date based on the

related Cap, together with the unpaid portion of any such excess from prior

Distribution Dates (and interest accrued thereon at the then applicable Formula

Rate on such Certificate).

 

            "Certificate": Any Regular Certificate or Class R Certificate.

 

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

thereafter any other Certificate Custodian acceptable to the Depository and

selected by the Securities Administrator.

 

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

any beneficial owner thereof.

 

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

maintained and registrar appointed pursuant to Section 5.02 hereof.

 

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

Certificate is registered in the Certificate Register, except that a

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

R Certificate for any purpose hereof.

 

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

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

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

evidenced thereby.

 

            "Class A Certificate": Any one of the Class AI or Class AII-1

Certificates.

 

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

A Certificates.

 

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

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

Exhibits A-AI-1A and A-AI-1B, executed by the Securities Administrator on behalf

of the Trust and authenticated and delivered by the Certificate Registrar,

representing the right to distributions as set forth herein and therein.

 

            "Class AI Reserve Account": The trust account created and maintained

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

entitled "Class AI Reserve Account, Wells Fargo Bank, N.A., as Securities

Administrator for HSBC Bank USA, National Association, as Trustee, in trust for

registered Holders of the Class AI-1A and Class A1-1B Certificates of Wells

Fargo Home Equity Asset-Backed Securities 2005-1 Trust, Home Equity Asset-Backed

Certificates, Series 2005-1," and which must be an Eligible Account. Amounts on

deposit in the Class AI Reserve Account shall not be invested. The Class AI

Reserve Account shall not be an asset of either REMIC formed under this

Agreement.

 

            "Class AI Yield Maintenance Agreement": The yield maintenance

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

Yield Maintenance Agreement Provider substantially in the form attached hereto

as Exhibit N-1. The Class AI Yield Maintenance Agreement shall not be an asset

of either REMIC formed under this Agreement.

 

            "Class AI Yield Maintenance Agreement Payment": On each Distribution

Date through the Distribution Date in April 2008, the amount equal to the

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

applicable upper strike rate for such Distribution Date over the lower strike

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

attached to the Class AI Yield Maintenance Agreement for such Distribution Date,

(b) the notional amount as set forth on the schedule attached to the Class AI

Yield Maintenance Agreement for such Distribution Date and (c) a fraction, the

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

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

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

which is 360.

 

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

or prior to the Optional Termination Date, 0.220% per annum, and (ii) following

the Optional Termination Date, 0.440% per annum.

 

            "Class AI-1A Formula Rate": For each Distribution Date, a rate per

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

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

Maximum Rate Cap.

 

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

or prior to the Optional Termination Date, 0.280% per annum, and (ii) following

the Optional Termination Date, 0.560% per annum.

 

            "Class AI-1B Formula Rate": For each Distribution Date, a rate per

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

Determination Date, plus the Class AI-1B Certificate Margin and (b) the Group I

Maximum Rate Cap.

 

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

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

Exhibit A-AII-1, executed by the Securities Administrator on behalf of the Trust

and authenticated and delivered by the Certificate Registrar, representing the

right to distributions as set forth herein and therein.

 

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

or prior to the Optional Termination Date, 0.230% per annum, and (ii) following

the Optional Termination Date, 0.460% per annum.

 

            "Class AII-1 Formula Rate": For each Distribution Date, a rate per

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

Determination Date, plus the Class AII-1 Certificate Margin and (b) the Group II

Maximum Rate Cap.

 

            "Class AII Reserve Account": The trust account created and

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

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

Securities Administrator for HSBC Bank USA, National Association, as Trustee, in

trust for registered Holders of the Class AII Certificates of Wells Fargo Home

Equity Asset-Backed Securities 2005-1 Trust, Home Equity Asset-Backed

Certificates, Series 2005-1," and which must be an Eligible Account. Amounts on

deposit in the Class AII Reserve Account shall not be invested. The Class AII

Reserve Account shall not be an asset of either REMIC formed under this

Agreement.

 

            "Class AII Yield Maintenance Agreement": The yield maintenance

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

Yield Maintenance Agreement Provider substantially in the form attached hereto

as Exhibit N-2. The Class AII Yield Maintenance Agreement shall not be an asset

of either REMIC formed under this Agreement.

 

            "Class AII Yield Maintenance Agreement Payment": On each

Distribution Date through the Distribution Date in April 2008, the amount equal

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

the applicable upper strike rate for such Distribution Date over the applicable

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

schedule attached to the Class AII Yield Maintenance Agreement for such

Distribution Date, (b) the notional amount set forth on the schedule attached to

the Class AII Yield Maintenance Agreement for such Distribution Date and (c) a

fraction, the numerator of which is the actual number of days elapsed since the

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

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

denominator of which is 360.

 

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

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

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

authenticated and delivered by the Certificate Registrar, representing the right

to distributions as set forth herein and therein.

 

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

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

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

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

(ii) any remaining Overcollateralization Release Amounts and (iii) the aggregate

of amounts remaining in the Reserve Accounts after the distributions in Section

3.04(g)(i) through (v).

 

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

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

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

Exhibit B-7, Exhibit B-8, Exhibit B-9, Exhibit B-10, Exhibit B-11, Exhibit B-12,

Exhibit B-13 and Exhibit B-14, executed by the Securities Administrator on

behalf of the Trust and authenticated and delivered by the Certificate

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

therein.

 

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

M Certificates.

 

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

prior to the Optional Termination Date, 0.410% per annum, and (ii) following the

Optional Termination Date, 0.615% per annum.

 

            "Class M-1 Formula Rate": For each Distribution Date, a rate per

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

Determination Date, plus the Class M-1 Certificate Margin and (b) the Pool

Maximum Rate Cap.

 

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

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

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

Certificates (after taking into account the payment of the Senior Principal

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

the Class M-1 Certificates immediately prior to such Distribution Date over (y)

the lesser of (A) the product of (i) 72.499936336094% and (ii) the Pool Balance

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

Overcollateralization Floor.

 

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

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

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

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

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

for such Distribution Date.

 

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

prior to the Optional Termination Date, 0.430% per annum, and (ii) following the

Optional Termination Date, 0.645% per annum.

 

            "Class M-2 Formula Rate": For each Distribution Date, a rate per

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

Determination Date, plus the Class M-2 Certificate Margin and (b) the Pool

Maximum Rate Cap.

 

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

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

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

Certificates (after taking into account the payment of the Senior Principal

Distribution Amount on such Distribution Date), (ii) the Principal Balance of

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

M-1 Principal Distribution Amount on such Distribution Date) and (iii) the

Principal Balance of the Class M-2 Certificates immediately prior to such

Distribution Date over (y) the lesser of (A) the product of (i) 77.300077927268%

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

and (B) the Overcollateralization Floor.

 

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

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

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

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

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

case for such Distribution Date.

 

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

prior to the Optional Termination Date, 0.480% per annum, and (ii) following the

Optional Termination Date, 0.720% per annum.

 

            "Class M-3 Formula Rate": For each Distribution Date, the lesser of

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

Determination Date, plus the Class M-3 Certificate Margin and (b) the Pool

Maximum Rate Cap.

 

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

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

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

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

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

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

the Class M-1 Principal Distribution Amount on such Distribution Date), (iii)

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

the payment of the Class M-2 Principal Distribution Amount on such Distribution

Date), and (iv) the Principal Balance of the Class M-3 Certificates immediately

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

80.200067267406% and (ii) the Pool Balance as of the last day of the related

Collection Period and (B) the Overcollateralization Floor.

 

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

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

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

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

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

for such Distribution Date.

 

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

prior to the Optional Termination Date, 0.610% per annum, and (ii) following the

Optional Termination Date, 0.915% per annum.

 

            "Class M-4 Formula Rate": For each Distribution Date, the lesser of

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

Determination Date, plus the Class M-4 Certificate Margin and (b) the Pool

Maximum Rate Cap.

 

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

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

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

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

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

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

the Class M-1 Principal Distribution Amount on such Distribution Date), (iii)

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

the payment of the Class M-2 Principal Distribution Amount on such Distribution

Date), (iv) the Principal Balance of the Class M-3 Certificates (after taking

into account the payment of the Class M-3 Principal Distribution Amount on such

Distribution Date) and (v) the Principal Balance of the Class M-4 Certificates

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

product of (i) 82.700058077869% and (ii) the Pool Balance as of the last day of

the related Collection Period and (B) the Overcollateralization Floor.

 

            "Class M-4 Realized Loss Amortization Amount": As to the Class M-4

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

Realized Loss Amount for the Class M-4 Certificates as of such Distribution Date

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

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

case for such Distribution Date.

 

            "Class M-5 Certificate Margin": For each Distribution Date (i) on or

prior to the Optional Termination Date, 0.630% per annum, and (ii) following the

Optional Termination Date, 0.945% per annum.

 

            "Class M-5 Formula Rate": For each Distribution Date, the lesser of

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

Determination Date, plus the Class M-5 Certificate Margin and (b) the Pool

Maximum Rate Cap.

 

            "Class M-5 Principal Distribution Amount": As of any Distribution

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

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

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

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

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

the Class M-1 Principal Distribution Amount on such Distribution Date), (iii)

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

the payment of the Class M-2 Principal Distribution Amount on such Distribution

Date), (iv) the Principal Balance of the Class M-3 Certificates (after taking

into account the payment of the Class M-3 Principal Distribution Amount on such

Distribution Date), (v) the Principal Balance of the Class M-4 Certificates

(after taking into account the payment of the Class M-4 Principal Distribution

Amount on such Distribution Date) and (vi) the Principal Balance of the Class

M-5 Certificates immediately prior to such Distribution Date over (y) the lesser

of (A) the product of (i) 85.000049623496% and (ii) the Pool Balance as of the

last day of the related Collection Period and (B) the Overcollateralization

Floor.

 

            "Class M-5 Realized Loss Amortization Amount": As to the Class M-5

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

Realized Loss Amount for the Class M-5 Certificates as of such Distribution Date

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

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

case for such Distribution Date.

 

            "Class M-6 Certificate Margin": For each Distribution Date (i) on or

prior to the Optional Termination Date, 0.660% per annum, and (ii) following the

Optional Termination Date, 0.990% per annum.

 

            "Class M-6 Formula Rate": For each Distribution Date, the lesser of

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

Determination Date, plus the Class M-6 Certificate Margin and (b) the Pool

Maximum Rate Cap.

 

            "Class M-6 Principal Distribution Amount": As of any Distribution

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

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

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

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

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

the Class M-1 Principal Distribution Amount on such Distribution Date), (iii)

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

the payment of the Class M-2 Principal Distribution Amount on such Distribution

Date), (iv) the Principal Balance of the Class M-3 Certificates (after taking

into account the payment of the Class M-3 Principal Distribution Amount on such

Distribution Date), (v) the Principal Balance of the Class M-4 Certificates

(after taking into account the payment of the Class M-4 Principal Distribution

Amount on such Distribution Date), (vi) the Principal Balance of the Class M-5

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

Distribution Amount on such Distribution Date) and (vii) the Principal Balance

of the Class M-6 Certificates immediately prior to such Distribution Date over

(y) the lesser of (A) the product of (i) 87.000042271867% and (ii) the Pool

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

Overcollateralization Floor.

 

            "Class M-6 Realized Loss Amortization Amount": As to the Class M-6

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

Realized Loss Amount for the Class M-6 Certificates as of such Distribution Date

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

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

case for such Distribution Date.

 

            "Class M-7 Certificate Margin": For each Distribution Date (i) on or

prior to the Optional Termination Date, 1.050% per annum, and (ii) following the

Optional Termination Date, 1.575% per annum.

 

            "Class M-7 Formula Rate": For each Distribution Date, the lesser of

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

Determination Date, plus the Class M-7 Certificate Margin and (b) the Pool

Maximum Rate Cap.

 

            "Class M-7 Principal Distribution Amount": As of any Distribution

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

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

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

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

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

the Class M-1 Principal Distribution Amount on such Distribution Date), (iii)

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

the payment of the Class M-2 Principal Distribution Amount on such Distribution

Date), (iv) the Principal Balance of the Class M-3 Certificates (after taking

into account the payment of the Class M-3 Principal Distribution Amount on such

Distribution Date), (v) the Principal Balance of the Class M-4 Certificates

(after taking into account the payment of the Class M-4 Principal Distribution

Amount on such Distribution Date), (vi) the Principal Balance of the Class M-5

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

Distribution Amount on such Distribution Date), (vii) the Principal Balance of

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

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

Principal Balance of the Class M-7 Certificates immediately prior to such

Distribution Date over (y) the lesser of (A) the product of (i) 89.000034920238%

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

and (B) the Overcollateralization Floor.

 

            "Class M-7 Realized Loss Amortization Amount": As to the Class M-7

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

Realized Loss Amount for the Class M-7 Certificates as of such Distribution Date

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

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

case for such Distribution Date.

 

            "Class M-8 Certificate Margin": For each Distribution Date (i) on or

prior to the Optional Termination Date, 1.150% per annum, and (ii) following the

Optional Termination Date, 1.725% per annum.

 

            "Class M-8 Formula Rate": For each Distribution Date, the lesser of

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

Determination Date, plus the Class M-8 Certificate Margin and (b) the Pool

Maximum Rate Cap.

 

            "Class M-8 Principal Distribution Amount": As of any Distribution

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

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

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

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

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

the Class M-1 Principal Distribution Amount on such Distribution Date), (iii)

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

the payment of the Class M-2 Principal Distribution Amount on such Distribution

Date), (iv) the Principal Balance of the Class M-3 Certificates (after taking

into account the payment of the Class M-3 Principal Distribution Amount on such

Distribution Date), (v) the Principal Balance of the Class M-4 Certificates

(after taking into account the payment of the Class M-4 Principal Distribution

Amount on such Distribution Date), (vi) the Principal Balance of the Class M-5

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

Distribution Amount on such Distribution Date), (vii) the Principal Balance of

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

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

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

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

Date) and (viii) the Principal Balance of the Class M-8 Certificates immediately

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

90.400029774098% and (ii) the Pool Balance as of the last day of the related

Collection Period and (B) the Overcollateralization Floor.

 

            "Class M-8 Realized Loss Amortization Amount": As to the Class M-8

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

Realized Loss Amount for the Class M-8 Certificates as of such Distribution Date

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

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

case for such Distribution Date.

 

            "Class M-9 Certificate Margin": For each Distribution Date (i) on or

prior to the Optional Termination Date, 1.700% per annum, and (ii) following the

Optional Termination Date, 2.550% per annum.

 

            "Class M-9 Formula Rate": For each Distribution Date, the lesser of

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

Determination Date, plus the Class M-9 Certificate Margin and (b) the Pool

Maximum Rate Cap.

 

            "Class M-9 Principal Distribution Amount": As of any Distribution

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

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

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

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

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

the Class M-1 Principal Distribution Amount on such Distribution Date), (iii)

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

the payment of the Class M-2 Principal Distribution Amount on such Distribution

Date), (iv) the Principal Balance of the Class M-3 Certificates (after taking

into account the payment of the Class M-3 Principal Distribution Amount on such

Distribution Date), (v) the Principal Balance of the Class M-4 Certificates

(after taking into account the payment of the Class M-4 Principal Distribution

Amount on such Distribution Date), (vi) the Principal Balance of the Class M-5

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

Distribution Amount on such Distribution Date), (vii) the Principal Balance of

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

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

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

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

Date), (ix) the sum of the Principal Balances of the Class M-8 Certificates

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

Amount on such Distribution Date) and (x) the Principal Balance of the Class M-9

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

(A) the product of (i) 92.400022422469% and (ii) the Pool Balance as of the last

day of the related Collection Period and (B) the Overcollateralization Floor.

 

            "Class M-9 Realized Loss Amortization Amount": As to the Class M-9

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

Realized Loss Amount for the Class M-9 Certificates as of such Distribution Date

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

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

case for such Distribution Date.

 

            "Class M-10 Certificate Margin": For each Distribution Date (i) on

or prior to the Optional Termination Date, 2.500% per annum, and (ii) following

the Optional Termination Date, 3.750% per annum.

 

            "Class M-10 Formula Rate": For each Distribution Date, the lesser of

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

Determination Date, plus the Class M-10 Certificate Margin and (b) the Pool

Maximum Rate Cap.

 

            "Class M-10 Principal Distribution Amount": As of any Distribution

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

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

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

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

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

the Class M-1 Principal Distribution Amount on such Distribution Date), (iii)

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

the payment of the Class M-2 Principal Distribution Amount on such Distribution

Date), (iv) the Principal Balance of the Class M-3 Certificates (after taking

into account the payment of the Class M-3 Principal Distribution Amount on such

Distribution Date), (v) the Principal Balance of the Class M-4 Certificates

(after taking into account the payment of the Class M-4 Principal Distribution

Amount on such Distribution Date), (vi) the Principal Balance of the Class M-5

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

Distribution Amount on such Distribution Date), (vii) the Principal Balance of

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

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

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

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

Date), (ix) the Principal Balance of the Class M-8 Certificates (after taking

into account the payment of the Class M-8 Principal Distribution Amount on such

Distribution Date), (x) the Principal Balance of the Class M-9 Certificates

(after taking into account the payment of the Class M-9 Principal Distribution

Amount on such Distribution Date) and (xi) the Principal Balance of the Class

M-10 Certificates immediately prior to such Distribution Date over (y) the

lesser of (A) the product of (i) 94.400015070840% and (ii) the Pool Balance as

of the last day of the related Collection Period and (B) the

Overcollateralization Floor.

 

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

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

Realized Loss Amount for the Class M-10 Certificates as of such Distribution

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

sum of the amounts described in Section 4.02(b)(i) through (xxxi) hereof, in

each case for such Distribution Date.

 

            "Class M-11 Certificate Margin": For each Distribution Date (i) on

or prior to the Optional Termination Date, 2.500% per annum, and (ii) following

the Optional Termination Date, 3.750% per annum.

 

            "Class M-11 Formula Rate": For each Distribution Date, the lesser of

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

Determination Date, plus the Class M-11 Certificate Margin and (b) the Pool

Maximum Rate Cap.

 

            "Class M-11 Principal Distribution Amount": As of any Distribution

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

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

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

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

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

the Class M-1 Principal Distribution Amount on such Distribution Date), (iii)

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

the payment of the Class M-2 Principal Distribution Amount on such Distribution

Date), (iv) the Principal Balance of the Class M-3 Certificates (after taking

into account the payment of the Class M-3 Principal Distribution Amount on such

Distribution Date), (v) the Principal Balance of the Class M-4 Certificates

(after taking into account the payment of the Class M-4 Principal Distribution

Amount on such Distribution Date), (vi) the Principal Balance of the Class M-5

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

Distribution Amount on such Distribution Date), (vii) the Principal Balance of

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

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

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

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

Date), (ix) the Principal Balances of the Class M-8 Certificates (after taking

into account the payment of the Class M-8 Principal Distribution Amount on such

Distribution Date), (x) the Principal Balance of the Class M-9 Certificates

(after taking into account the payment of the Class M-9 Principal Distribution

Amount on such Distribution Date), (xi) the Principal Balance of the Class M-10

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

Distribution Amount on such Distribution Date) and (xii) the Principal Balance

of the Class M-11 Certificates immediately prior to such Distribution Date over

(y) the lesser of (A) the product of (i) 95.600010659862% and (ii) the Pool

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

Overcollateralization Floor.

 

            "Class M-11 Realized Loss Amortization Amount": As to the Class M-11

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

Realized Loss Amount for the Class M-11 Certificates as of such Distribution

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

sum of the amounts described in Section 4.02(b)(i) through (xxxiv) hereof, in

each case for such Distribution Date.

 

            "Class M-12 Certificate Margin": For each Distribution Date (i) on

or prior to the Optional Termination Date, 2.500% per annum, and (ii) following

the Optional Termination Date, 3.750% per annum.

 

            "Class M-12 Formula Rate": For each Distribution Date, the lesser of

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

Determination Date, plus the Class M-12 Certificate Margin and (b) the Pool

Maximum Rate Cap.

 

            "Class M-12 Principal Distribution Amount": As of any Distribution

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

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

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

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

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

the Class M-1 Principal Distribution Amount on such Distribution Date), (iii)

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

the payment of the Class M-2 Principal Distribution Amount on such Distribution

Date), (iv) the Principal Balance of the Class M-3 Certificates (after taking

into account the payment of the Class M-3 Principal Distribution Amount on such

Distribution Date), (v) the Principal Balance of the Class M-4 Certificates

(after taking into account the payment of the Class M-4 Principal Distribution

Amount on such Distribution Date), (vi) the Principal Balance of the Class M-5

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

Distribution Amount on such Distribution Date), (vii) the Principal Balance of

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

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

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

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

Date), (ix) the Principal Balances of the Class M-8 Certificates (after taking

into account the payment of the Class M-8 Principal Distribution Amount on such

Distribution Date), (x) the Principal Balance of the Class M-9 Certificates

(after taking into account the payment of the Class M-9 Principal Distribution

Amount on such Distribution Date), (xi) the Principal Balance of the Class M-10

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

Distribution Amount on such Distribution Date), (xii) the Principal Balance of

the Class M-11 Certificates (after taking into account the payment of the Class

M-11 Principal Distribution Amount on such Distribution Date) and (xiii) the

Principal Balance of the Class M-12 Certificates immediately prior to such

Distribution Date over (y) the lesser of (A) the product of (i) 97.100005146140%

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

and (B) the Overcollateralization Floor.

 

            "Class M-12 Realized Loss Amortization Amount": As to the Class M-12

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

Realized Loss Amount for the Class M-12 Certificates as of such Distribution

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

sum of the amounts described in Section 4.02(b)(i) through (xxxvii) hereof, in

each case for such Distribution Date.

 

            "Class M-13 Certificate Margin": For each Distribution Date (i) on

or prior to the Optional Termination Date, 2.500% per annum, and (ii) following

the Optional Termination Date, 3.750% per annum.

 

            "Class M-13 Formula Rate": For each Distribution Date, the lesser of

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

Determination Date, plus the Class M-13 Certificate Margin and (b) the Pool

Maximum Rate Cap.

 

            "Class M-13 Principal Distribution Amount": As of any Distribution

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

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

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

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

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

the Class M-1 Principal Distribution Amount on such Distribution Date), (iii)

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

the payment of the Class M-2 Principal Distribution Amount on such Distribution

Date), (iv) the Principal Balance of the Class M-3 Certificates (after taking

into account the payment of the Class M-3 Principal Distribution Amount on such

Distribution Date), (v) the Principal Balance of the Class M-4 Certificates

(after taking into account the payment of the Class M-4 Principal Distribution

Amount on such Distribution Date), (vi) the Principal Balance of the Class M-5

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

Distribution Amount on such Distribution Date), (vii) the Principal Balance of

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

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

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

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

Date), (ix) the Principal Balances of the Class M-8 Certificates (after taking

into account the payment of the Class M-8 Principal Distribution Amount on such

Distribution Date), (x) the Principal Balance of the Class M-9 Certificates

(after taking into account the payment of the Class M-9 Principal Distribution

Amount on such Distribution Date), (xi) the Principal Balance of the Class M-10

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

Distribution Amount on such Distribution Date), (xii) the Principal Balance of

the Class M-11 Certificates (after taking into account the payment of the Class

M-11 Principal Distribution Amount on such Distribution Date), (xiii) the

Principal Balance of the Class M-12 Certificates (after taking into account the

payment of the Class M-12 Principal Distribution Amount on such Distribution

Date) and (xiv) the Principal Balance of the Class M-13 Certificates immediately

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

97.900002205489% and (ii) the Pool Balance as of the last day of the related

Collection Period and (B) the Overcollateralization Floor.

 

            "Class M-13 Realized Loss Amortization Amount": As to the Class M-13

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

Realized Loss Amount for the Class M-13 Certificates as of such Distribution

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

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

case for such Distribution Date.

 

            "Class M-14 Certificate Margin": For each Distribution Date (i) on

or prior to the Optional Termination Date, 2.400% per annum, and (ii) following

the Optional Termination Date, 3.600% per annum.

 

            "Class M-14 Formula Rate": For each Distribution Date, the lesser of

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

Determination Date, plus the Class M-14 Certificate Margin and (b) the Pool

Maximum Rate Cap.

 

            "Class M-14 Principal Distribution Amount": As of any Distribution

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

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

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

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

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

the Class M-1 Principal Distribution Amount on such Distribution Date), (iii)

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

the payment of the Class M-2 Principal Distribution Amount on such Distribution

Date), (iv) the Principal Balance of the Class M-3 Certificates (after taking

into account the payment of the Class M-3 Principal Distribution Amount on such

Distribution Date), (v) the Principal Balance of the Class M-4 Certificates

(after taking into account the payment of the Class M-4 Principal Distribution

Amount on such Distribution Date), (vi) the Principal Balance of the Class M-5

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

Distribution Amount on such Distribution Date), (vii) the Principal Balance of

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

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

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

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

Date), (ix) the Principal Balances of the Class M-8 Certificates (after taking

into account the payment of the Class M-8 Principal Distribution Amount on such

Distribution Date), (x) the Principal Balance of the Class M-9 Certificates

(after taking into account the payment of the Class M-9 Principal Distribution

Amount on such Distribution Date), (xi) the Principal Balance of the Class M-10

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

Distribution Amount on such Distribution Date), (xii) the Principal Balance of

the Class M-11 Certificates (after taking into account the payment of the Class

M-11 Principal Distribution Amount on such Distribution Date), (xiii) the

Principal Balance of the Class M-12 Certificates (after taking into account the

payment of the Class M-12 Principal Distribution Amount on such Distribution

Date), (xiv) the Principal Balance of the Class M-13 Certificates (after taking

into account the payment of the Class M-13 Principal Distribution Amount on such

Distribution Date) and (xv) the Principal Balance of the Class M-14 Certificates

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

product of (i) 98.500000000000% and (ii) the Pool Balance as of the last day of

the related Collection Period and (B) the Overcollateralization Floor.

 

            "Class M-14 Realized Loss Amortization Amount": As to the Class M-14

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

Realized Loss Amount for the Class M-14 Certificates as of such Distribution

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

sum of the amounts described in Section 4.02(b)(i) through (xliii) hereof, in

each case for such Distribution Date.

 

            "Class M Reserve Account": The trust account created and maintained

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

entitled "Class M Reserve Account, Wells Fargo Bank, N.A., as Securities

Administrator for HSBC Bank USA, National Association, as Trustee, in trust for

registered Holders of the Class M Certificates of Wells Fargo Home Equity

Asset-Backed Securities 2005-1 Trust, Home Equity Asset-Backed Certificates,

Series 2005-1," and which must be an Eligible Account. Amounts on deposit in the

Class M Reserve Account shall not be invested. The Class M Reserve Account shall

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

 

            "Class M Yield Maintenance Agreement": The yield maintenance

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

Yield Maintenance Agreement Provider substantially in the form attached hereto

as Exhibit N-3. The Class M Yield Maintenance Agreement shall not be an asset of

either REMIC formed under this Agreement.

 

            "Class M Yield Maintenance Agreement Payment": On each Distribution

Date through the Distribution Date in April 2008, the amount equal to the

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

applicable upper strike rate for such Distribution Date over the lower strike

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

attached to the Class M Yield Maintenance Agreement for such Distribution Date,

(b) the notional amount as set forth on the schedule attached to the Class M

Yield Maintenance Agreement for such Distribution Date and (c) a fraction, the

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

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

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

which is 360.

 

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

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

Exhibit C-2, executed by the Securities Administrator on behalf of the Trust and

authenticated and delivered by the Certificate Registrar, representing the right

to distributions as set forth herein and therein.

 

            "Class R Certificate": The Class R Certificate executed by the

Securities Administrator on behalf of the Trust, and authenticated and delivered

by the Certificate Registrar, substantially in the form annexed hereto as

Exhibit C-3 and evidencing the ownership of the Residual Interest in each of

REMIC 1 and REMIC 2. The Class R Certificate represents the ownership of the

Class R-1 Interest and the Class R-2 Interest.

 

            "Class R-1 Interest": The uncertificated residual interest in REMIC

1.

 

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

2.

 

             "Closing Date": June 29, 2005.

 

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

time to time.

 

            "Collection Account": The account or accounts created and maintained

by the Servicer pursuant to Section 3.04(a), which shall be entitled "Collection

Account, Wells Fargo Bank, N.A., as Servicer for HSBC Bank USA, National

Association, as Trustee, in trust for registered Holders of Wells Fargo Home

Equity Asset-Backed Securities 2005-1 Trust, Home Equity Asset-Backed

Certificates, Series 2005-1," and which must be an Eligible Account.

 

            "Collection Period": With respect to any Distribution Date, the

period from the second day of the calendar month preceding the month in which

such Distribution Date occurs through the first day of the month in which such

Distribution Date occurs.

 

            "Commission": The United States Securities and Exchange Commission.

 

            "Compensating Interest": As defined in Section 3.22 hereof.

 

            "Condemnation Proceeds": All awards or settlements in respect of a

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

condemnation.

 

            "Corporate Trust Office": With respect to the Trustee, the principal

corporate trust office of the Trustee at which at any particular time its

corporate trust business in connection with this Agreement shall be

administered, which office at the date of the execution of this instrument is

located at 452 Fifth Avenue, New York, New York 10018, Attention: WFHET 2005-1

or at such other address as the Trustee may designate from time to time by

notice to the Certificateholders, the Depositor, the Securities Administrator

and the Servicer. With respect to the Securities Administrator, the corporate

trust office of the Securities Administrator at which at any particular time its

corporate trust business in connection with this Agreement shall be

administered, which office at the date of the execution of this instrument is

located at (i) for certificate transfer purposes, Wells Fargo Center, Sixth

Street and Marquette Avenue, Minneapolis, Minnesota, 55479-0113, Attention:

Client Manager-WFHET, Series 2005-1 and (ii) for all other purposes, 9062 Old

Annapolis Road, Columbia, Maryland 21045, Attention: Client Manager-WFHET,

Series 2005-1 or at such other address as the Securities Administrator may

designate from time to time by notice to the Certificateholders, the Depositor,

the Trustee and the Servicer.

 

            "Corresponding Classes": With respect to REMIC 1 and REMIC 2, the

following Classes shall be Corresponding Classes:

 

Corresponding REMIC 1 Classes    Corresponding REMIC 2 Classes

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

           LT1AI1A                 Class AI-1A Certificates

            LT1AI1B                 Class AI-1B Certificates

           LT1AII1                 Class AII-I Certificates

            LT1M1                   Class M-1 Certificates

            LT1M2                   Class M-2 Certificates

            LT1M3                    Class M-3 Certificates

            LT1M4                   Class M-4 Certificates

            LT1M5                   Class M-5 Certificates

            LT1M6                   Class M-6 Certificates

            LT1M7                   Class M-7 Certificates

            LT1M8                   Class M-8 Certificates

            LT1M9                   Class M-9 Certificates

           LT1M10                   Class M-10 Certificates

           LT1M11                   Class M-11 Certificates

           LT1M12                   Class M-12 Certificates

           LT1M13                   Class M-13 Certificates

           LT1M14                   Class M-14 Certificates

 

 

            "Credit Risk Management Agreement": The Credit Risk Management

Agreement between the Servicer and the Credit Risk Manager dated June 29, 2005.

 

            "Credit Risk Manager": The Murrayhill Company, a Colorado

corporation.

 

            "Current Interest Shortfall": With respect to any Distribution Date,

the sum of (i) the aggregate amount of Relief Act Shortfalls, (ii) the aggregate

amount of Prepayment Interest Shortfalls attributable to partial Principal

Prepayments and (iii) the amount, if any, by which (x) the aggregate amount of

Prepayment Interest Shortfalls attributable to Principal Prepayments in full

exceeds (y) the Compensating Interest for such Distribution Date.

 

            "Credit Risk Manager Fee": The fee payable to the Credit Risk

Manager on each Distribution Date for its services as Credit Risk Manager, in an

amount equal to the product of (i) one-twelfth of the Credit Risk Manager Fee

Rate and (ii) the Pool Balance as of the opening of business on the first day of

the related Collection Period.

 

            "Credit Risk Manager Fee Rate": With respect to any Distribution

Date, 0.015% per annum.

 

            "Custodial Agreement": That certain Custodial Agreement, dated as of

June 29, 2005, among the Custodian, the Depositor, the Servicer and the Trustee.

 

            "Custodian": Wells Fargo Bank, N.A., as custodian pursuant to the

Custodial Agreement, and any successor custodian, if any, hereafter appointed by

the Trustee pursuant to Section 8.16. The Custodian may (but need not) be the

Trustee, the Securities Administrator or the Servicer or any Person directly or

indirectly controlling or controlled by or under common control of any of them.

 

            "Cut-off Date": With respect to each Mortgage Loan, the Due Date

occurring in June 2005.

 

            "Cut-off Date Aggregate Principal Balance": The aggregate of the

Cut-off Date Principal Balances of the Mortgage Loans.

 

            "Cut-off Date Principal Balance": With respect to any Mortgage Loan,

the unpaid principal balance thereof as of the applicable Cut-off Date after

giving effect to any Monthly Payment due on such date and to the application of

funds received or advanced on or before such date (or as of the applicable date

of substitution with respect to an Eligible Substitute Mortgage Loan).

 

            "Debt Service Reduction": With respect to any Mortgage Loan, a

reduction in the scheduled Monthly Payment for such Mortgage Loan by a court of

competent jurisdiction in a proceeding under the Bankruptcy Code, except such a

reduction resulting from a Deficient Valuation.

 

            "Defective Mortgage Loan": A Mortgage Loan replaced or to be

replaced by one or more Eligible Substitute Mortgage Loans.

 

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

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

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

Loan, 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 results from a proceeding initiated under the

Bankruptcy Code.

 

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

 

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

Payment due on a Due Date is not made by the close of business on the next

scheduled Due Date for such Mortgage Loan.

 

            "Depositor": Wells Fargo Asset Securities Corporation, a Delaware

corporation, or any successor in interest.

 

            "Depository": The initial depository shall be The Depository Trust

Company, whose nominee is Cede & Co., or any other organization registered as a

"clearing agency" pursuant to Section 17A of the Exchange Act. The Depository

shall initially be the registered Holder of the Book-Entry Certificates. The

Depository shall at all times be a "clearing corporation" as defined in Section

8-102(a)(5) of the Uniform Commercial Code of the State of New York.

 

            "Depository Participant": A broker, dealer, bank or other financial

institution or other person for whom from time to time a Depository effects

book-entry transfers and pledges of securities deposited with the Depository.

 

            "Determination Date": With respect to any Distribution Date, the

17th day of the calendar month in which such Distribution Date occurs or, if

such 17th day is not a Business Day, the Business Day immediately preceding such

17th day.

 

            "Disqualified Organization": A "disqualified organization" under

Section 860E of the Code, which as of the Closing Date is any of: (i) the United

States, any state or political subdivision thereof, any possession of the United

States, any foreign government, any international organization, or any agency or

instrumentality of any of the foregoing, (ii) any organization (other than a

cooperative described in Section 521 of the Code) which is exempt from the tax

imposed by Chapter 1 of the Code unless such organization is subject to the tax

imposed by Section 511 of the Code, (iii) any organization described in Section

1381(a)(2)(C) of the Code, or (iv) any other Person so designated by the

Securities Administrator based upon an Opinion of Counsel provided by nationally

recognized counsel to the Securities Administrator that the holding of an

ownership interest in the Class R Certificate by such Person may cause the Trust

Fund or any Person having an ownership interest in any Class of Certificates

(other than such Person) to incur liability for any federal tax imposed under

the Code that would not otherwise be imposed but for the transfer of an

ownership interest in the Class R Certificate to such Person. A corporation will

not be treated as an instrumentality of the United States or of any state or

political subdivision thereof if all of its activities are subject to tax and a

majority of its board of directors is not selected by a governmental unit. The

term "United States," "state" and "international organization" shall have the

meanings set forth in Section 7701 of the Code.

 

            "Distribution Account": The trust account or accounts created and

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

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

Administrator, in trust for the registered Holders of Wells Fargo Home Equity

Asset-Backed Securities 2005-1 Trust, Home Equity Asset-Backed Certificates,

Series 2005-1," and which must be an Eligible Account.

 

            "Distribution Date": The 25th day of any calendar month, or if such

25th day is not a Business Day, the Business Day immediately following such 25th

day, commencing in July 2005.

 

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

 

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

either (i) Wells Fargo Bank, N.A. is no longer the Servicer of 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 each Mortgage Loan, the day of the

calendar month on which the Monthly Payment for such Mortgage Loan was due in

accordance with the terms of the related Mortgage Note, exclusive of any grace

period.

 

            "Eligible Account": Any of (i) an account or accounts maintained

with a federal or state chartered depository institution or trust company the

short-term unsecured debt obligations of which (or, in the case of a depository

institution or trust company that is the principal subsidiary of a holding

company, the short-term unsecured debt obligations of such holding company) are

rated "A-1+" by S&P, "P-1" by Moody's and "F-1" by Fitch (or comparable ratings

if S&P, Moody's and Fitch are not the Rating Agencies) by each of the Rating

Agencies at the time any amounts are held on deposit therein, (ii) an account or

accounts the deposits in which are fully insured by the FDIC, (iii) a trust

account or accounts maintained with the trust department of a federal or state

chartered depository institution, national banking association or trust company

acting in its fiduciary capacity or (iv) an account otherwise acceptable to each

Rating Agency without reduction or withdrawal of their then current ratings of

the Certificates as evidenced by a letter from each Rating Agency to the

Securities Administrator and the Trustee. Eligible Accounts may bear interest.

 

            "Eligible Investments": Any one or more of the following obligations

or securities acquired at a purchase price of not greater than par, regardless

of whether issued or managed by the Depositor, the Servicer, the Securities

Administrator, the Trustee or any of their respective Affiliates or for which an

Affiliate of the Trustee or the Securities Administrator serves as an advisor:

 

            (i) direct obligations of, or obligations fully guaranteed as to

      timely payment of principal and interest by, the United States or any

      agency or instrumentality thereof, provided such obligations are backed by

      the full faith and credit of the United States;

 

            (ii) (A) demand and time deposits in, certificates of deposit of,

      bankers' acceptances issued by or federal funds sold by any depository

      institution or trust company (including the Trustee, the Securities

      Administrator or their respective agents acting in their respective

      commercial capacities) incorporated under the laws of the United States of

      America or any state thereof and subject to supervision and examination by

      federal and/or state authorities, so long as, at the time of such

      investment or contractual commitment providing for such investment, such

      depository institution or trust company or its ultimate parent has a

      short-term uninsured debt rating in one of the two highest available

      rating categories of S&P and Moody's and the highest available rating

      category of Fitch and provided that each such investment has an original

      maturity of no more than 365 days and (B) any other demand or time deposit

      or deposit which is fully insured by the FDIC;

 

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

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

      with a depository institution or trust company (acting as principal) rated

      A or higher by S&P and Fitch and A2 or higher by Moody's, provided,

      however, that collateral transferred pursuant to such repurchase

      obligation must be of the type described in clause (i) above and must (A)

      be valued daily at current market prices plus accrued interest or (B)

      pursuant to such valuation, be equal, at all times, to 105% of the cash

      transferred by the Trustee or the Securities Administrator in exchange for

      such collateral and (C) be delivered to the Trustee, the Securities

      Administrator or, if the Trustee or the Securities Administrator is

      supplying the collateral, an agent for the Trustee or the Securities

      Administrator, as the case may be, in such a manner as to accomplish

      perfection of a security interest in the collateral by possession of

      certificated securities;

 

            (iv) securities bearing interest or sold at a discount that are

      issued by any corporation incorporated under the laws of the United States

      of America or any State thereof and that are rated by each Rating Agency

      in its highest long-term unsecured rating categories at the time of such

      investment or contractual commitment providing for such investment;

 

            (v) commercial paper (including both non-interest-bearing discount

      obligations and interest-bearing obligations payable on demand or on a

      specified date not more than 30 days after the date of acquisition

      thereof) that is rated by each Rating Agency in its highest short-term

      unsecured debt rating available at the time of such investment;

 

            (vi) units of money market funds registered under the Investment

      Company Act of 1940 (including funds managed or advised by the Trustee or

      the Securities Administrator or affiliates thereof) that, if rated by each

      Rating Agency, are rated in its highest rating category (if so rated by

      such Rating Agency); and

 

            (vii) if previously confirmed in writing to the Trustee and the

       Securities Administrator, any other demand, money market or time deposit,

      or any other obligation, security or investment, as may be acceptable to

      the Rating Agencies in writing as an eligible investment of funds backing

      securities having ratings equivalent to its highest initial rating of the

      Senior Certificates;

 

            provided, that no instrument described hereunder shall evidence

either the right to receive (a) only interest with respect to the obligations

underlying such instrument or (b) both principal and interest payments derived

from obligations underlying such instrument and the interest and principal

payments with respect to such instrument provide a yield to maturity at par

greater than 120% of the yield to maturity at par of the underlying obligations.

 

            "Eligible Substitute Mortgage Loan": A mortgage loan substituted for

a Defective Mortgage Loan pursuant to the terms of this Agreement which must, on

the date of such substitution, (i) have an outstanding principal balance, after

application of all scheduled payments of principal and interest due during or

prior to the month of substitution, not in excess of, the outstanding principal

balance of the Defective Mortgage Loan as of the Due Date in the calendar month

during which the substitution occurs, (ii) have a Mortgage Interest Rate, with

respect to a Fixed Rate Mortgage Loan, not less than the Mortgage Interest Rate

of the Defective Mortgage Loan and not more than 1% in excess of the Mortgage

Interest Rate of such Defective Mortgage Loan, (iii) if an Adjustable Rate

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

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

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

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

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

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

Loan, have the same Index and frequency of adjustment as the Defective Mortgage

Loan (vii) if an Adjustable Rate Mortgage Loan, have a next Adjustment Date not

more than three months later than the next Adjustment Date on the Defective

Mortgage Loan, (viii) have an original term to maturity not greater than (and

not more than one year less than) that of the Defective Mortgage Loan, (ix) be

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

date of substitution equal to or lower than the Loan-to-Value Ratio of the

Defective Mortgage Loan as of such date, (xi) have a risk grading at least equal

to the risk grading assigned on the Defective Mortgage Loan, (xii) have the same

lien priority as the Defective Mortgage Loan; (xiii) have a Prepayment Penalty

at least equal in amount and duration of that of the Defective Mortgage Loan and

(xiv) conform to each representation and warranty set forth in Section 2.04

hereof applicable to the Defective Mortgage Loan. In the event that one or more

mortgage loans are substituted for one or more Defective Mortgage Loans, the

amounts described in clause (i) hereof shall be determined on the basis of

aggregate principal balance, the Mortgage Interest Rates described in clause

(ii) hereof shall be determined on the basis of weighted average Mortgage

Interest Rates, the risk gradings described in clause (xi) hereof shall be

satisfied as to each such mortgage loan, the terms described in clause (viii)

hereof shall be determined on the basis of weighted average remaining term to

maturity, the Loan-to-Value Ratios described in clause (x) hereof shall be

satisfied as to each such mortgage loan and, except to the extent otherwise

provided in this sentence, the representations and warranties described in

clause (xiv) hereof must be satisfied as to each Eligible Substitute Mortgage

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

is a Group I Mortgage Loan or Group II Mortgage Loan must be replaced by an

Eligible Substitute Mortgage Loan that will be a Group I Mortgage Loan or Group

II Mortgage Loan, as applicable.

 

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

amended.

 

            "ERISA-Restricted Certificates": Any of the Class M-12, Class M-13,

Class M-14, Class CE, Class P and Class R Certificates.

 

            "Escrow Account": The account or accounts created and maintained

pursuant to Section 3.06.

 

            "Escrow Agreement": An agreement between a Mortgagor and the

Servicer relating to accounts constituting taxes and/or fire and hazard

insurance premiums required to be escrowed.

 

            "Escrow Payments": The amounts constituting taxes and/or fire and

hazard insurance premiums required to be escrowed to an Escrow Agreement.

 

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

property.

 

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

 

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

the Credit Risk Manager Fee Rate.

 

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

 

            "Extra Principal Distribution Amount": As of any Distribution Date,

the lesser of (x) the Monthly Excess Interest Amount for such Distribution Date,

after reduction (but not below zero) by any Current Interest Shortfall and (y)

the Overcollateralization Deficiency for such Distribution Date.

 

            "FDIC": Federal Deposit Insurance Corporation or any successor

thereto.

 

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

3.12.

 

            "Fitch": Fitch Ratings and its successors, and if such company shall

for any reason no longer perform the functions of a securities rating agency,

"Fitch" shall be deemed to refer to any other "nationally recognized statistical

rating organization" as set forth on the most current list of such organizations

released by the Commission.

 

            "Fixed Rate Mortgage Loan": A Mortgage Loan which has a constant

annual rate at which interest accrues in accordance with the provisions of the

related Mortgage Note.

 

            "Foreclosure Price": The amount reasonably expected to be received

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

with foreclosure proceedings.

 

            "Formula Rate": Any of the Class AI-1A Formula Rate, the Class AI-1B

Formula Rate, the Class AII-1 Formula Rate, the Class M-1 Formula Rate, the

Class M-2 Formula Rate, the Class M-3 Formula Rate, the Class M-4 Formula Rate,

the Class M-5 Formula Rate, the Class M-6 Formula Rate, the Class M-7 Formula

Rate, the Class M-8 Formula Rate, the Class M-9 Formula Rate, the Class M-10

Formula Rate, the Class M-11 Formula Rate, the Class M-12 Formula Rate, the

Class M-13 Formula Rate and the Class M-14 Formula Rate.

 

            "Grantor Trust": That portion of the Trust exclusive of REMIC 1 and

REMIC 2 consisting of (a) the Prepayment Penalties, any Originator Prepayment

Penalty Payment Amounts, any Servicer Prepayment Penalty Payment Amounts,

proceeds thereof in the Custodial Account or Distribution Account and the right

of the Class P Certificateholders to receive such Prepayment Penalties,

Originator Prepayment Penalty Payment Amounts and Servicer Prepayment Penalty

Payment Amounts, (b) the right of the Certificates (other than the Class CE,

Class P and Class R Certificates) to receive Cap Carryover Amounts, (c) the

Yield Maintenance Agreements, the Reserve Accounts and the beneficial interest

of the Class CE Certificates with respect thereto and (d) the obligation of the

Class CE Certificates to pay Cap Carryover Amounts.

 

            "Gross Margin": With respect to each Adjustable Rate Mortgage Loan,

the fixed percentage set forth in the related Mortgage Note that is added to the

applicable Index on each Adjustment Date in accordance with the terms of the

related Mortgage Note used to determine the Mortgage Interest Rate for such

Mortgage Loan.

 

            "Group I Cap": As of any Distribution Date and the Class AI

Certificates, a per annum rate (adjusted by multiplying such rate by a fraction

equal to 30 over the actual number of days in the related Interest Accrual

Period) equal to the Weighted Average Net Mortgage Interest Rate for the Group I

Mortgage Loans.

 

            "Group I Interest Remittance Amount": As of any Distribution Date,

the sum, without duplication, of (i) all interest due and collected with respect

to the related Collection Period on the Group I Mortgage Loans received by the

Servicer on or prior to the Determination Date for such Distribution Date and

any interest advanced by the Servicer or the Trustee on the Group I Mortgage

Loans with respect to the related Collection Period (less the Servicing Fee,

amounts available for reimbursement of Advances and Servicing Advances pursuant

to Section 3.05 and expenses reimbursable pursuant to Section 6.03, amounts

reimbursable or payable to the Trustee pursuant to this Agreement, including,

without limitation, Sections 7.01 and 8.05 and amounts reimbursable or payable

to the Securities Administrator pursuant to this Agreement, including, without

limitation, Sections 8.05 and 9.01(c)), (ii) all Compensating Interest paid by

the Servicer on the related Distribution Date with respect to such Group I

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

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

Proceeds or Net Liquidation Proceeds relating to interest with respect to such

Group I Mortgage Loans received during the related Prepayment Period and (iv)

the portion of any Reimbursement Amount relating to interest on such Group I

Mortgage Loans received during the related Prepayment Period.

 

            "Group I Maximum Rate Cap": With respect to any Distribution Date

and for the Class AI Certificates, a per annum rate (adjusted by multiplying

such rate by a fraction equal to 30 over the actual number of days in the

related Interest Accrual Period) equal to the average of the Net Rate Ceilings

for the Adjustable Rate Mortgage Loans which are Group I Mortgage Loans and the

Net Mortgage Interest Rates for the Fixed Rate Mortgage Loans which are Group I

Mortgage Loans, weighted on the basis of the unpaid principal balances of the

Group I Mortgage Loans as of the first day of the related Collection Period.

 

            "Group I Mortgage Loan": Each Mortgage Loan listed on Exhibit D-1

hereto.

 

            "Group I Overcollateralization Floor": With respect to any

Distribution Date, the amount by which the aggregate unpaid principal balance of

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

exceeds the product of (i) 0.50% and (ii) the aggregate unpaid principal balance

of the Group I Mortgage Loans on the Cut-off Date.

 

            "Group I Principal Distribution Amount": With respect to any

Distribution Date, (a) the product of (i) the Group I Principal Percentage and

(ii) the sum of (A) the Principal Remittance Amount and (B) the Extra Principal

Distribution Amount, minus (b) the Group I Principal Percentage of the

Overcollateralization Release Amount.

 

            "Group I Principal Percentage": With respect to any Distribution

Date and any Class AI Certificates, the percentage equivalent to a fraction, the

numerator of which is the Principal Remittance Amount attributable to the Group

I Mortgage Loans for such Distribution Date and the denominator of which is the

Principal Remittance Amount for such Distribution Date.

 

            "Group I Senior Principal Distribution Amount": With respect to any

Distribution Date, the excess of (a) the aggregate Principal Balance of the

Class AI Certificates immediately prior to such Distribution Date over (b) the

lesser of (x) the product of (1) 67.399955082748% and (2) the aggregate unpaid

principal balance of the Group I Mortgage Loans as of the last day of the

related Collection Period and (y) the Group I Overcollateralization Floor.

 

            "Group II Cap": As of any Distribution Date and the Class AII

Certificates, a per annum rate (adjusted by multiplying such rate by a fraction

equal to 30 over the actual number of days in the related Interest Accrual

Period) equal to the Weighted Average Net Mortgage Interest Rate for the Group

II Mortgage Loans.

 

            "Group II Interest Remittance Amount": As of any Distribution Date,

the sum, without duplication, of (i) all interest due and collected with respect

to the related Collection Period on the Group II Mortgage Loans received by the

Servicer on or prior to the Determination Date for such Distribution Date and

any interest advanced by the Servicer or the Trustee on the Group II Mortgage

Loans with respect to the related Collection Period (less the Servicing Fee,

amounts available for reimbursement of Advances and Servicing Advances pursuant

to Section 3.05 and expenses reimbursable pursuant to Section 6.03, amounts

reimbursable or payable to the Trustee pursuant to this Agreement, including,

without limitation, Sections 7.01 and 8.05 and amounts reimbursable or payable

to the Securities Administrator pursuant to this Agreement, including, without

limitation, Sections 8.05 and 9.01(c)), (ii) all Compensating Interest paid by

the Servicer on the related Distribution Date with respect to such Group II

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

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

Proceeds or Net Liquidation Proceeds relating to interest with respect to such

Group II Mortgage Loans received during the related Prepayment Period and (iv)

the portion of any Reimbursement Amount relating to interest on such Group II

Mortgage Loans received during the related Prepayment Period.

 

            "Group II Maximum Rate Cap": With respect to any Distribution Date

and for the Class AII Certificates, a per annum rate (adjusted by multiplying

such rate by a fraction equal to 30 over the actual number of days in the

related Interest Accrual Period) equal to the average of the Net Rate Ceilings

for the Adjustable Rate Mortgage Loans which are Group II Mortgage Loans and the

Net Mortgage Interest Rates for the Fixed Rate Mortgage Loans which are Group II

Mortgage Loans, weighted on the basis of the unpaid principal balances of the

Group II Mortgage Loans as of the first day of the related Collection Period.

 

            "Group II Mortgage Loan": Each Mortgage Loan listed on Exhibit D-2

hereto.

 

            "Group II Overcollateralization Floor": With respect to any

Distribution Date, the amount by which the aggregate unpaid principal balance of

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

exceeds the product of (i) 0.50% and (ii) the aggregate unpaid principal balance

of the Group II Mortgage Loans on the Cut-off Date.

 

            "Group II Principal Distribution Amount": With respect to any

Distribution Date, (a) the product of (i) the Group II Principal Percentage and

(ii) the sum of (A) the Principal Remittance Amount and (B) the Extra Principal

Distribution Amount, minus (b) the Group II Principal Percentage of the

Overcollateralization Release Amount.

 

            "Group II Principal Percentage": With respect to any Distribution

Date and the Class AII-1 Certificates, the percentage equivalent to a fraction,

the numerator of which is the Principal Remittance Amount attributable to the

Group II Mortgage Loans for such Distribution Date and the denominator of which

is the Principal Remittance Amount for such Distribution Date.

 

            "Group II Senior Principal Distribution Amount": With respect to any

Distribution Date, the excess of (a) the Principal Balance of the Class AII

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

(x) the product of (1) 67.399955082748% and (2) the aggregate unpaid principal

balance of the Group II Mortgage Loans as of the last day of the related

Collection Period and (y) the Group II Overcollateralization Floor.

 

            "Group Subordinate Amount": With respect to any Distribution Date

and (i) Loan Group I, will be equal to the greater of zero and the excess of the

aggregate unpaid principal balance of the Group I Mortgage Loans as of the first

day of the related Collection Period over the aggregate Principal Balance of the

Class AI Certificates immediately prior to such Distribution Date and (ii) Loan

Group II, will be equal to the greater of zero and the excess of the aggregate

unpaid principal balance of the Group II Mortgage Loans as of the first day of

the related Collection Period over the Principal Balance of the Class AII-1

Certificates immediately prior to such Distribution Date.

 

            "Independent": When used with respect to any specified Person, any

such Person who (i) is in fact independent of the Depositor, the Securities

Administrator, the Trustee, the Servicer and their respective Affiliates, (ii)

does not have any direct financial interest in or any material indirect

financial interest in the Depositor, the Securities Administrator, the Trustee

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

Depositor, the Securities Administrator, the Trustee or the Servicer, or any

Affiliate thereof, as an officer, employee, promoter, underwriter, trustee,

partner, director or Person performing similar functions; provided, however,

that a Person shall not fail to be Independent of the Depositor, the Securities

Administrator, the Trustee or the Servicer, or any Affiliate thereof, merely

because such Person is the beneficial owner of 1% or less of any class of

securities issued by the Depositor, the Securities Administrator, the Trustee or

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

 

            "Index": With respect to each Adjustable Rate Mortgage Loan and with

respect to each related Adjustment Date, the index as specified in the related

Mortgage Note.

 

            "Initial Overcollateralization Amount": $9,420,616.

 

            "Initial Principal Balance": With respect to any Certificate of a

Class other than a Class CE, Class P or Class R Certificate, the amount

designated "Initial Principal Balance" on the face thereof.

 

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

other insurance policy covering a Mortgage Loan, to the extent such proceeds are

not to be applied to the restoration of the related Mortgaged Property or

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

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

the terms and conditions of the related Mortgage Note and Mortgage.

 

            "Interest Accrual Period": With respect to any Distribution Date,

the period from and including the preceding Distribution Date to the day prior

to the current Distribution Date (or, in the case of the first Distribution

Date, the period from June 29, 2005 through July 24, 2005).

 

            "Interest Carry Forward Amount": For any Class of Certificates

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

Date, the sum of (a) the excess, if any, of the Accrued Certificate Interest for

the prior Distribution Date and any Interest Carry Forward Amount for the prior

Distribution Date, over the amount in respect of interest actually distributed

on such Class on such prior Distribution Date and (b) interest on such excess at

the applicable Pass-Through Rate on the basis of the actual number of days

elapsed since the prior Distribution Date.

 

            "Interest Percentage": With respect to any Class of Certificates and

any Distribution Date, the ratio (expressed as a decimal carried to at least six

places) of the Accrued Certificate Interest for such Class to the sum of the

Accrued Certificate Interest for all Classes, in each case with respect to such

Distribution Date, without regard to Current Interest Shortfalls.

 

            "Interest Remittance Amount": As of any Determination Date, the sum

of the Group I Interest Remittance Amount and the Group II Interest Remittance

Amount.

 

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

received subsequent to the Determination Date immediately following any related

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

Proceeds, Condemnation Proceeds, Liquidation Proceeds or otherwise, which

represent late payments or collections of principal and/or interest due (without

regard to any acceleration of payments under the related Mortgage and Mortgage

Note) but delinquent on a contractual basis for such Collection Period and not

previously recovered.

 

            "LIBOR Business Day": Any day on which banks in London, England and

the City of New York are open and conducting transactions in foreign currency

and exchange.

 

            "LIBOR Determination Date": With respect to any Floating Rate Class,

(i) for the first Distribution Date, the second LIBOR Business Day preceding the

Closing Date and (ii) for each subsequent Distribution Date, the second LIBOR

Business Day prior to the immediately preceding Distribution Date.

 

            "Liquidated Mortgage Loan": As to any Distribution Date, any

Mortgage Loan in respect of which the Servicer has determined, in accordance

with the servicing procedures specified herein, as of the end of the related

Prepayment Period, that all Liquidation Proceeds, Condemnation Proceeds and

Insurance Proceeds which it expects to recover with respect to the liquidation

of the Mortgage Loan or disposition of the related REO Property have been

recovered.

 

            "Liquidation Proceeds": The amount (other than amounts received in

respect of the rental of any REO Property prior to REO Disposition) received by

the Servicer in connection with (i) the taking of all or a part of a Mortgaged

Property by exercise of the power of eminent domain or condemnation or (ii) the

liquidation of a defaulted Mortgage Loan by means of a trustee's sale,

foreclosure sale or otherwise.

 

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

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

Securities Administrator listing (i) the sale price of the related Mortgaged

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

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

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

information as is agreed to by the Servicer, the Trustee and the Securities

Administrator.

 

            "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": For any Mortgage Loan, the ratio, expressed

as a percentage, the numerator of which is the original loan amount (unless

otherwise indicated) 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.

 

            "Losses": As defined in Section 9.03.

 

            "Lost Note Affidavit": With respect to any Mortgage Loan as to which

the original Mortgage Note has been permanently lost or destroyed and has not

been replaced, an affidavit from the Seller certifying that the original

Mortgage Note has been lost, misplaced or destroyed (together with a copy of the

related Mortgage Note and indemnifying the Trust against any loss, cost or

liability resulting from the failure to deliver the original Mortgage Note) in

the form of Exhibit H hereto.

 

            "Majority Certificateholders": The Holders of Certificates

evidencing at least 51% of the Voting Interests.

 

            "Majority Class CE Certificateholders": The Holders of Class CE

Certificates evidencing at least a 51% Percentage Interest in the Class CE

Certificates.

 

            "Marker Rate": With respect to the Class CE Certificates and any

Distribution Date, a per annum rate equal to two (2) times the weighted average

of the Uncertificated REMIC Pass-Through Rates for REMIC 1 Regular Interest

LT1AI1A, REMIC 1 Regular Interest LT1AI1B, REMIC 1 Regular Interest LT1AII1,

REMIC 1 Regular Interest LT1M1, REMIC 1 Regular Interest LT1M2, REMIC 1 Regular

Interest LT1M3, REMIC 1 Regular Interest LT1M4, REMIC 1 Regular Interest LT1M5,

REMIC 1 Regular Interest LT1M6, REMIC 1 Regular Interest LT1M7, REMIC 1 Regular

Interest LT1M8, REMIC 1 Regular Interest LT1M9, REMIC 1 Regular Interest LT1M10,

REMIC 1 Regular Interest LT1M11, REMIC 1 Regular Interest LT1M12, REMIC 1

Regular Interest LT1M13, REMIC 1 Regular Interest LT1M14 and REMIC 1 Regular

Interest LT1ZZ, (i) with the rate on each such REMIC Regular Interest (other

than REMIC 1 Regular Interest LT1ZZ) subject to a cap equal to the Pass-Through

Rate of its Corresponding Class (taking into account in determining any such

Pass-Through Rate the imposition of the Group I Cap and the Group II Cap or the

Pool Cap, as applicable, as described in footnotes (1) through (17) to the table

in the Preliminary Statement relating to the Certificates) for the purposes of

this calculation and (ii) with the rate on REMIC 1 Regular Interest LT1ZZ

subject to a cap of zero for the purpose of this calculation; provided, however,

that for this purpose, calculations of the Uncertificated REMIC 1 Pass-Through

Rate and the related caps with respect to each REMIC I Regular Interest shall be

multiplied by a fraction, the numerator of which is the actual number of days in

the Interest Accrual Period and the denominator of which is 30.

 

            "Maximum LT1ZZ Uncertificated Accrued Interest Deferral Amount":

With respect to any Distribution Date, the excess of (a) accrued interest at the

Uncertificated REMIC 1 Pass-Through Rate applicable to REMIC 1 Regular Interest

LT1ZZ for such Distribution Date on a balance equal to the Uncertificated

Principal Balance of REMIC 1 Regular Interest LT1ZZ minus the REMIC 1

Overcollateralized Amount, in each case for such Distribution Date, over (b)

Uncertificated Accrued Interest on REMIC 1 Regular Interest LT1AI1A, REMIC 1

Regular Interest LT1AI1B, REMIC 1 Regular Interest LT1AII1, REMIC 1 Regular

Interest LT1M1, REMIC 1 Regular Interest LT1M2, REMIC 1 Regular Interest LT1M3,

REMIC 1 Regular Interest LT1M4, REMIC 1 Regular Interest LT1M5, REMIC 1 Regular

Interest LT1M6, REMIC 1 Regular Interest LT1M7, REMIC 1 Regular Interest LT1M8,

REMIC 1 Regular Interest LT1M9, REMIC 1 Regular Interest LT1M10, REMIC 1 Regular

Interest LT1M11, REMIC 1 Regular Interest LT1M12, REMIC 1 Regular Interest

LT1M13 and REMIC 1 Regular Interest LT1M14 each subject to a cap equal to the

Pass-Through Rate of the related Corresponding Class for the purpose of this

calculation; provided, however, that for this purpose, calculations of the

Uncertificated REMIC 1 Pass-Through Rate and the related caps with respect to

Uncertificated Accrued Interest on each REMIC I Regular Interest shall be

multiplied by a fraction, the numerator of which is the actual number of days in

the Interest Accrual Period and the denominator of which is 30.

 

            "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.

 

            "MIN": A MERS Mortgage Identification Number assigned to a Mortgage

Loan in accordance with the MERS Procedure Manual.

 

            "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.

 

            "Minimum Mortgage Interest Rate": With respect to each Adjustable

Rate Mortgage Loan, the percentage set forth in the related Mortgage Note as the

minimum Mortgage Interest Rate thereunder.

 

            "Monthly Excess Cashflow Amount": The sum of the Monthly Excess

Interest Amount after reduction (but not below zero) by any Current Interest

Shortfall, the Overcollateralization Release Amount and any portion of the

Principal Distribution Amount (without duplication) remaining after principal

distributions on the Certificates (other than the Class CE, Class P and Class R

Certificates).

 

            "Monthly Excess Interest Amount": With respect to each Distribution

Date, the amount, if any, by which the Interest Remittance Amount for such

Distribution Date exceeds the aggregate amount distributed on such Distribution

Date pursuant to paragraphs (i) through (xix) of Section 4.01.

 

             "Monthly Payment": With respect to any Mortgage Loan, the scheduled

monthly payment of principal and interest on such Mortgage Loan which is payable

by the related Mortgagor from time to time under the related Mortgage Note,

determined: (a) after giving effect to (i) any Deficient Valuation and/or Debt

Service Reduction with respect to such Mortgage Loan and (ii) any reduction in

the amount of interest collectible from the related Mortgagor pursuant to the

Relief Act or similar state laws; (b) without giving effect to any extension

granted or agreed to by the Servicer pursuant to Section 3.01; and (c) on the

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

when due.

 

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

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

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

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

current list of such organizations released by the Commission.

 

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

a first or second lien on, or first or second priority security interest in, a

Mortgaged Property securing a Mortgage Note.

 

            "Mortgage File": Either of the Owner Mortgage File or Retained

Mortgage File.

 

            "Mortgage Interest Rate": With respect to each Mortgage Loan, the

annual rate at which interest accrues on such Mortgage Loan from time to time in

accordance with the provisions of the related Mortgage Note, which rate (i) in

the case of each Fixed Rate Mortgage Loan shall remain constant at the rate set

forth in the applicable Mortgage Loan Schedule as the Mortgage Interest Rate in

effect immediately following the applicable Cut-off Date and (ii) in the case of

each Adjustable Rate Mortgage Loan (A) as of any date of determination until the

first Adjustment Date following the applicable Cut-off Date shall be the rate

set forth in the applicable Mortgage Loan Schedule as the Mortgage Interest Rate

in effect immediately following the applicable Cut-off Date and (B) as of any

date of determination thereafter shall be the rate as adjusted on the most

recent Adjustment Date, to equal the sum, rounded as provided in the Mortgage

Note, of the Index, determined as set forth in the related Mortgage Note, plus

the related Gross Margin subject to the limitations set forth in the related

Mortgage Note. With respect to each Mortgage Loan that becomes an REO Property,

as of any date of determination, the annual rate determined in accordance with

the immediately preceding sentence as of the date such Mortgage Loan became an

REO Property.

 

            "Mortgage Loan": Each mortgage loan transferred and assigned to the

Trustee pursuant to Section 2.01 or Section 2.03(d) as from time to time held as

a part of the Trust Fund, the Mortgage Loans so held being identified in the

Mortgage Loan Schedules.

 

            "Mortgage Loan Purchase Agreement": The agreement between the Seller

and the Depositor, dated as of June 29, 2005, regarding the transfer of the

Mortgage Loans by the Seller to or at the direction of the Depositor.

 

            "Mortgage Loan Schedule": As of any date with respect to the

Mortgage Loans, the lists of such Mortgage Loans included in the Trust Fund on

such date, separately identifying the Fixed Rate Mortgage Loans and the

Adjustable Rate Mortgage Loans, attached hereto as Exhibits D-1, and D-2. The

Mortgage Loan Schedules shall set forth the following information with respect

to each Mortgage Loan:

 

      (1) the Mortgage Loan identifying number;

 

      (2) the city, state and zip code of the Mortgaged Property;

 

      (3) the type of property;

 

      (4) the Mortgage Interest Rate;

 

      (5) the Net Mortgage Interest Rate;

 

      (6) the Monthly Payment;

 

      (7) the original number of months to maturity;

 

      (8) the scheduled maturity date;

 

      (9) the Cut-off Date Principal Balance;

 

      (10) the Loan-to-Value Ratio at origination;

 

      (11) whether such Mortgage Loan is covered by primary mortgage insurance;

 

      (12) the applicable Servicing Fee Rate;

 

      (13) the Index;

 

      (14) the Gross Margin;

 

      (15) the Periodic Cap;

 

      (16) the first Adjustment Date;

 

       (17) the Rate Ceiling; and

 

      (18) a code indicating whether the Mortgage Loan has a Prepayment Penalty

and the Prepayment Penalty term.

 

            The Mortgage Loan Schedules shall set forth the following

information, as of the applicable Cut-off Date, with respect to the Mortgage

Loans in the aggregate, for Loan Group I and Loan Group II: (1) the number of

Mortgage Loans; (2) the current unpaid principal balance of the Mortgage Loans;

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

the weighted average maturity of the Mortgage Loans. The Mortgage Loan Schedules

shall be amended from time to time in accordance with the provisions of this

Agreement. With respect to any Eligible Substitute Mortgage Loan, Cut-off Date

shall refer to the applicable date of substitution.

 

            "Mortgage Note": The original executed note or other evidence of

indebtedness evidencing the indebtedness of a Mortgagor under a Mortgage Loan.

 

            "Mortgage Pool": The pool of Mortgage Loans, identified on Exhibits

D-1 and D-2 from time to time, and any REO Properties acquired in respect

thereof.

 

            "Mortgaged Property": The underlying property securing a Mortgage

Loan, including any REO Property, consisting of an Estate in Real Property

improved by a Residential Dwelling.

 

            "Mortgagor": The obligor on a Mortgage Note.

 

            "Net Liquidation Proceeds": With respect to any Liquidated Mortgage

Loan or any other disposition of related Mortgaged Property (including REO

Property) the related Liquidation Proceeds net of unreimbursed Advances,

unreimbursed Servicing Advances, unpaid Servicing Fees and any other accrued and

unpaid servicing fees received and retained in connection with the liquidation

of such Mortgage Loan or Mortgaged Property.

 

            "Net Mortgage Interest Rate": With respect to any Mortgage Loan, the

Mortgage Interest Rate borne by such Mortgage Loan minus the Expense Fee Rate.

 

            "Net Rate Ceiling": With respect to any Adjustable Rate Mortgage

Loan, the applicable Rate Ceiling minus the Expense Fee Rate.

 

            "Nonrecoverable Advance": Any Advance or Servicing Advance

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

the good faith business judgment of the Servicer (or the Trustee, in the case of

any Advance made by the Trustee pursuant to Section 7.01), will not or, in the

case of a proposed Advance or Servicing Advance, would not be ultimately

recoverable from Late Collections on such Mortgage Loan as provided herein.

 

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

amount equal to the aggregate principal balance of the REMIC 1 Regular

Interests.

 

            "NYCEMA": A New York Consolidation, Extension and Modification

Agreement.

 

            "Officers' Certificate": A certificate signed by the Chairman of the

Board, the Vice Chairman of the Board, the President, a vice president (however

denominated), and by the Treasurer, the Secretary, or one of the assistant

treasurers or assistant secretaries of the Servicer, the Securities

Administrator, the Trustee or the Depositor, as applicable.

 

            "One-Month LIBOR": With respect to each Interest Accrual Period, the

rate determined by the Securities Administrator on the related LIBOR

Determination Date on the basis of the offered rate for one-month United States

dollar deposits, as such rate appears on the Telerate Page 3750, as of 11:00

a.m. (London time) on such LIBOR Determination Date. If no such quotations are

available on an LIBOR Determination Date, One-Month LIBOR for the related

Interest Accrual Period will be established by the Securities Administrator as

follows:

 

            (i) If on such LIBOR Determination Date two or more Reference Banks

      provide such offered quotations, One-Month LIBOR for the related Interest

      Accrual Period shall be the arithmetic mean of such offered quotations

      (rounded upwards if necessary to the nearest whole multiple of 0.001%);

 

            (ii) If on such LIBOR Determination Date fewer than two Reference

      Banks provide such offered quotations, One-Month LIBOR for the related

      Interest Accrual Period shall be the arithmetic mean of the rates quoted

      by one or more major banks in New York City, selected by the Securities

      Administrator after consultation with the Depositor, as of 11:00 A.M., New

      York City time, on such date for loans in U.S. Dollars to leading European

      banks for a period of one month in amounts approximately equal to the

      aggregate Principal Balance of the Floating Rate Classes; and

 

            (iii) If no such quotations can be obtained, One-Month LIBOR for the

      related Interest Accrual Period shall be One-Month LIBOR for the prior

      Distribution Date.

 

            "Opinion of Counsel": A written opinion of counsel, who may, without

limitation, be a salaried counsel for the Depositor, the Securities

Administrator, the Trustee or the Servicer except that any opinion of counsel

relating to (a) the qualification of either REMIC as a REMIC or (b) compliance

with the REMIC Provisions must be an opinion of Independent counsel.

 

            "Optional Termination Date": The first Distribution Date on which

the Majority Class CE Certificateholder or, if there is no Majority Class CE

Certificateholder, the Depositor, may opt to terminate the Mortgage Pool

pursuant to Section 10.01.

 

            "Original Principal Balance": With respect to each Class of

Certificates, the Principal Balance thereof on the Closing Date, as set forth

opposite such Class in the Preliminary Statement, except with respect to (i) the

Class P and Class R Certificates, which have an Original Principal Balance of

zero and (ii) the Class CE Certificates, which, solely for REMIC purposes, have

an Original Principal Balance equal to the Initial Overcollateralization Amount.

 

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

 

            "Originator Prepayment Penalty Payment Amount": The amount payable

by the Originator pursuant to Section 5(b) of the Mortgage Loan Purchase

Agreement.

 

            "Overcollateralization Amount": As of any Distribution Date, the

excess, if any, of (x) the Pool Balance as of the last day of the related

Collection Period over (y) the aggregate Principal Balance of all Classes of

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

taking into account all distributions of principal on such Distribution Date and

the increase of any Principal Balance as a result of Subsequent Recoveries.

 

            "Overcollateralization Deficiency": As of any Distribution Date, the

excess, if any, of (x) the Targeted Overcollateralization Amount for such

Distribution Date over (y) the Overcollateralization Amount for such

Distribution Date, calculated for this purpose after taking into account the

reduction on such Distribution Date of the Principal Balances of all Classes of

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

resulting from the distribution of the Principal Distribution Amount (but not

the Extra Principal Distribution Amount) on such Distribution Date, but prior to

taking into account any Applied Realized Loss Amount on such Distribution Date.

 

            "Overcollateralization Floor": As of any Distribution Date, the

amount by which the Pool Balance as of the last day of the related Collection

Period exceeds the product of (i) 0.50% and (ii) the Pool Balance as of the

Cut-off Date.

 

            "Overcollateralization Release Amount": With respect to any

Distribution Date on or after the Stepdown Date on which a Trigger Event is not

in effect, the lesser of (x) the Principal Remittance Amount and (y) the excess,

if any, of (i) the Overcollateralization Amount for such Distribution Date,

assuming that 100% of the Principal Remittance Amount is applied as a principal

payment on the Certificates (other than the Class CE, Class P and Class R

Certificates) on such Distribution Date, over (ii) the Targeted

Overcollateralization Amount for such Distribution Date. With respect to any

Distribution Date on which a Trigger Event is in effect, the

Overcollateralization Release Amount will be zero.

 

            "Owner Mortgage 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 File pursuant to

this Agreement.

 

            "Ownership Interest": As to any Certificate, any ownership or

security interest in such Certificate, including any interest in such

Certificate as the Holder thereof and any other interest therein, whether direct

or indirect, legal or beneficial, as owner or as pledgee.

 

            "Pass-Through Rate": With respect to any REMIC Regular Interest

(other than the Class CE Certificates), the Pass-Through Rate described for such

Class in the table in the Preliminary Statement. With respect to the Class CE

Certificates and any Distribution Date, a per annum rate equal to the percentage

equivalent of a fraction, the numerator of which is the sum of the amounts

calculated pursuant to clauses (A) through (U) below, and the denominator of

which is the aggregate of the Uncertificated Principal Balances of REMIC 1

Regular Interest LT1AI1A, REMIC 1 Regular Interest LT1AI1B, REMIC 1 Regular

Interest LT1AII1, REMIC 1 Regular Interest LT1M1, REMIC 1 Regular Interest

LT1M2, REMIC 1 Regular Interest LT1M3, REMIC 1 Regular Interest LT1M4, REMIC 1

Regular Interest LT1M5, REMIC 1 Regular Interest LT1M6, REMIC 1 Regular Interest

LT1M7, REMIC 1 Regular Interest LT1M8, REMIC 1 Regular Interest LT1M9, REMIC 1

Regular Interest LT1M10, REMIC 1 Regular Interest LT1M11, REMIC 1 Regular

Interest LT1M12, REMIC 1 Regular Interest LT1M13, REMIC 1 Regular Interest

LT1M14 and REMIC 1 Regular Interest LT1ZZ. For purposes of calculating the

Pass-Through Rate for the Class CE Certificates, the numerator is equal to the

sum of the following components:

 

            (A) the Uncertificated REMIC 1 Pass-Through Rate for REMIC 1 Regular

Interest LT1AA minus the Marker Rate, applied to an amount equal to the

Uncertificated Principal Balance of REMIC 1 Regular Interest LT1AA;

 

            (B) the Uncertificated REMIC 1 Pass-Through Rate for REMIC 1 Regular

Interest LT1AI1A minus the Marker Rate, applied to an amount equal to the

Uncertificated Principal Balance of REMIC 1 Regular Interest LT1AI1A;

 

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

Interest LT1AI1B minus the Marker Rate, applied to an amount equal to the

Uncertificated Principal Balance of REMIC 1 Regular Interest LT1AI1B;

 

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

Interest LT1AII1 minus the Marker Rate, applied to an amount equal to the

Uncertificated Principal Balance of REMIC 1 Regular Interest LT1AII1;

 

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

Interest LT1M1 minus the Marker Rate, applied to an amount equal to the

Uncertificated Principal Balance of REMIC 1 Regular Interest LT1M1;

 

             (F) the Uncertificated REMIC 1 Pass-Through Rate for REMIC 1 Regular

Interest LT1M2 minus the Marker Rate, applied to an amount equal to the

Uncertificated Principal Balance of REMIC 1 Regular Interest LT1M2;

 

            (G) the Uncertificated REMIC 1 Pass-Through Rate for REMIC 1 Regular

Interest LT1M3 minus the Marker Rate, applied to an amount equal to the

Uncertificated Principal Balance of REMIC 1 Regular Interest LT1M3;

 

            (H) the Uncertificated REMIC 1 Pass-Through Rate for REMIC 1 Regular

Interest LT1M4 minus the Marker Rate, applied to an amount equal to the

Uncertificated Principal Balance of REMIC 1 Regular Interest LT1M4;

 

            (I) the Uncertificated REMIC 1 Pass-Through Rate for REMIC 1 Regular

Interest LT1M5 minus the Marker Rate, applied to an amount equal to the

Uncertificated Principal Balance of REMIC 1 Regular Interest LT1M5;

 

            (L) the Uncertificated REMIC 1 Pass-Through Rate for REMIC 1 Regular

Interest LT1M6 minus the Marker Rate, applied to an amount equal to the

Uncertificated Principal Balance of REMIC 1 Regular Interest LT1M6;

 

            (M) the Uncertificated REMIC 1 Pass-Through Rate for REMIC 1 Regular

Interest LT1M7 minus the Marker Rate, applied to an amount equal to the

Uncertificated Principal Balance of REMIC 1 Regular Interest LT1M7;

 

            (N) the Uncertificated REMIC 1 Pass-Through Rate for REMIC 1 Regular

Interest LT1M8A minus the Marker Rate, applied to an amount equal to the

Uncertificated Principal Balance of REMIC 1 Regular Interest LT1M8;

 

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

Interest LT1M9 minus the Marker Rate, applied to an amount equal to the

Uncertificated Principal Balance of REMIC 1 Regular Interest LT1M9;

 

            (P) the Uncertificated REMIC 1 Pass-Through Rate for REMIC 1 Regular

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

Uncertificated Principal Balance of REMIC 1 Regular Interest LT1M10;

 

            (Q) the Uncertificated REMIC 1 Pass-Through Rate for REMIC 1 Regular

Interest LT1M11 minus the Marker Rate, applied to an amount equal to the

Uncertificated Principal Balance of REMIC 1 Regular Interest LT1M11;

 

            (R) the Uncertificated REMIC 1 Pass-Through Rate for REMIC 1 Regular

Interest LT1M12 minus the Marker Rate, applied to an amount equal to the

Uncertificated Principal Balance of REMIC 1 Regular Interest LT1M12;

 

            (S) the Uncertificated REMIC 1 Pass-Through Rate for REMIC 1 Regular

Interest LT1M13 minus the Marker Rate, applied to an amount equal to the

Uncertificated Principal Balance of REMIC 1 Regular Interest LT1M13;

 

            (T) the Uncertificated REMIC 1 Pass-Through Rate for REMIC 1 Regular

Interest LT1M14 minus the Marker Rate, applied to an amount equal to the

Uncertificated Principal Balance of REMIC 1 Regular Interest LT1M14; and

 

            (U) the Uncertificated REMIC 1 Pass-Through Rate for REMIC 1 Regular

Interest LT1ZZ minus the Marker Rate, applied to an amount equal to the

Uncertificated Principal Balance of REMIC 1 Regular Interest LT1ZZ.

 

            "Paying Agent": Any paying agent appointed pursuant to Section 5.05.

 

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

Class CE, Class P or Class R Certificate), a fraction, expressed as a

percentage, the numerator of which is the Initial Principal Balance, as the case

may be, represented by such Certificate and the denominator of which is the

Original Principal Balance of the related Class. With respect to a Class CE or

Class P Certificate, the portion of the Class evidenced thereby, expressed as a

percentage, as stated on the face of such Certificate; provided, however, that

the sum of all such percentages for each such Class totals 100%. With respect to

the Class R Certificate, 100%.

 

            "Periodic Cap": With respect to each Adjustable Rate Mortgage Loan,

the applicable limit on adjustment of the Mortgage Interest Rate for each

Adjustment Date specified in the applicable Mortgage Note and designated as such

in the Mortgage Loan Schedules.

 

            "Permitted Transferee": Any transferee of a Class R Certificate

other than a Disqualified Organization, a non-U.S. Person or a U.S. Person with

respect to whom income on the Class R Certificate is attributable to a foreign

permanent establishment or fixed base, within the meaning of an applicable

income tax treaty, of such Person or any other U.S. Person.

 

            "Person": Any individual, corporation, partnership, joint venture,

association, joint stock company, trust, limited liability company,

unincorporated organization or government or any agency or political subdivision

thereof.

 

            "Pool Balance": As of any date of determination, the aggregate

unpaid principal balance of the Mortgage Loans.

 

             "Pool Cap": As of any Distribution Date and for the Class M

Certificates, a per annum rate (adjusted by multiplying such rate by a fraction

equal to 30 over the actual number of days in the related Interest Accrual

Period), equal to the weighted average of the Group I Cap and the Group II Cap,

weighted on the basis of the related Group Subordinate Amount. For federal

income tax purposes, the economic equivalent of such rate shall be expressed as

the weighted average of the REMIC 1 Remittance Rate on (a) REMIC 1 Regular

Interest LT1SUB, subject to a cap and floor equal to the Weighted Average Net

Mortgage Interest Rates of the Group I Mortgage Loans and (b) REMIC 1 Regular

Interest LT2SUB, subject to a cap and floor equal to the Weighted Average Net

Mortgage Interest Rates of the Group II Mortgage Loans, weighted on the basis of

the Uncertificated Balance of such REMIC 1 Regular Interests.

 

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

for the Class M Certificates, a per annum rate (adjusted by multiplying such

rate by a fraction equal to 30 over the actual number of days in the related

Interest Accrual Period), equal to the weighted average of (i) Group I Maximum

Rate Cap and (ii) the Group II Maximum Rate Cap, weighted on the basis of the

related Group Subordinate Amount.

 

            "Prepayment Interest Shortfall": With respect to any Distribution

Date, for each Mortgage Loan that was the subject of a Principal Prepayment

during the related Prepayment Period that was applied by the Servicer to reduce

the outstanding Principal Balance of such Mortgage Loan on a date preceding the

related Due Date, an amount equal to interest at the applicable Mortgage

Interest Rate (net of the Servicing Fee Rate) on the amount of such Principal

Prepayment for the number of days commencing on the date on which the Principal

Prepayment is applied and ending on the last day of the calendar month in which

applied.

 

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

Prepayment Penalty, penalty or charge collected by the Servicer from a Mortgagor

in connection with any voluntary Principal Prepayment in full pursuant to the

terms of the related Mortgage Note as from time to time held as a part of the

Trust Fund, the Prepayment Penalties so held being determined in accordance with

the guidelines for Prepayment Penalty provisions set forth in the Seller

underwriting standards. The defined term "Prepayment Penalty" shall not include

any Servicer Prepayment Penalty Payment Amount or Originator Prepayment Penalty

Payment Amount.

 

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

month period ending on the last day of the calendar month preceding the month in

which such Distribution Date occurs.

 

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

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

Date, the Original Principal Balance (a) reduced by the sum of (i) all amounts

actually distributed in respect of principal of such Class on all prior

Distribution Dates and (ii) Applied Realized Loss Amounts allocated thereto for

previous Distribution Dates and (b) increased by any Subsequent Recoveries

allocated to such Class for previous Distribution Dates. The Class CE, Class P

and Class R Certificates do not have a Principal Balance. With respect to any

Certificate (other than a Class CE, Class P or Class R Certificate) of a Class

and any Distribution Date, the portion of the Principal Balance of such Class

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

evidenced by such Certificate and the Principal Balance of such Class.

 

            "Principal Distribution Amount": With respect to any Distribution

Date, (a) the sum of (i) the Principal Remittance Amount and (ii) the Extra

Principal Distribution Amount, if any, minus the Overcollateralization Release

Amount.

 

            "Principal Prepayment": Any payment of principal made by the

Mortgagor on a Mortgage Loan which is received in advance of its scheduled Due

Date and which is not accompanied by an amount of interest representing the full

amount of scheduled interest due on any Due Date in any month or months

subsequent to the month of prepayment.

 

            "Principal Remittance Amount": With respect to any Distribution

Date, to the extent of funds available therefor, the sum (less amounts available

for reimbursement of Advances and Servicing Advances pursuant to Section 3.05

and expenses reimbursable pursuant to Section 6.03 and amounts reimbursable or

payable to the Securities Administrator or Trustee pursuant to this Agreement,

including, without limitation, Sections 8.05 and Section 9.01(c)) of: (i) each

payment of principal on a Mortgage Loan due during the related Collection Period

and received by the Servicer on or prior to the related Determination Date, and

any Advances with respect thereto (other than any payment received on an

Eligible Substitute Mortgage Loan substituted during the related Collection

Period), (ii) all full and partial Principal Prepayments received by the

Servicer during the related Prepayment Period, (iii) Subsequent Recoveries,

Insurance Proceeds and Net Liquidation Proceeds allocable to principal actually

collected by the Servicer during the related Prepayment Period, (iv) with

respect to Defective Mortgage Loans repurchased with respect to such Prepayment

Period, the portion of the Purchase Price allocable to principal, (v) any

Substitution Adjustment Amounts received during the related Prepayment Period

and (vi) on the Distribution Date on which the Trust is to be terminated in

accordance with Section 10.01 hereof, that portion of the Termination Price in

respect of principal.

 

            "Private Certificates": Any of the Class M-12, Class M-13, Class

M-14, Class CE, Class P and Class R Certificates.

 

            "Prospectus Supplement": That certain Prospectus Supplement dated

June 27, 2005 relating to the public offering of the Class A Certificates and

the Class M Certificates (other than the Class M-12, Class M-13 and Class M-14

Certificates).

 

            "Purchase Price": With respect to any Mortgage Loan or REO Property

to be purchased pursuant to or as contemplated by Section 2.01, 2.03, 3.16 or

10.01 (or substituted pursuant to Section 2.08), an amount equal to the sum of

(i) 100% of the unpaid principal balance thereof as of the date of purchase (or

such other price as provided in Section 10.01), (ii) in the case of a Mortgage

Loan, accrued interest on such unpaid principal balance at the applicable

Mortgage Interest Rate in effect from time to time from the Due Date as to which

interest was last covered by a payment by the Mortgagor or an Advance by the

Servicer, which payment or Advance had as of the date of purchase been

distributed pursuant to Section 4.01, through the end of the calendar month in

which the purchase is to be effected, (iii) any unreimbursed Servicing Advances

and Advances and any unpaid Servicing Fees allocable to such Mortgage Loan or

REO Property, (iv) any amounts previously withdrawn from the Collection Account

in respect of such Mortgage Loan or REO Property pursuant to Section 3.13 and

(v) in the case of a Mortgage Loan required to be purchased pursuant to Section

2.03, expenses reasonably incurred or to be incurred by the Servicer, the

Securities Administrator or the Trustee in respect of the breach or defect

giving rise to the purchase obligation.

 

            "Rate Ceiling": With respect to each Adjustable Rate Mortgage Loan,

the maximum per annum Mortgage Interest Rate permitted under the related

Mortgage Note.

 

            "Rating Agency or Rating Agencies": Fitch, Moody's and S&P, or their

respective successors. If such agencies or their successors are no longer in

existence, "Rating Agencies" shall be such nationally recognized statistical

rating organizations as set forth on the most current list of such organizations

released by the Commission and designated by the Depositor, notice of which

designation shall be given to the Trustee, the Securities Administrator and the

Servicer.

 

            "Realized Loss": With respect to a Liquidated Mortgage Loan, the

amount by which the remaining unpaid principal balance of the Mortgage Loan

exceeds the amount of Net Liquidation Proceeds applied to the principal balance

of the related Mortgage Loan. With respect to any Mortgage Loan, a Deficient

Valuation or a reduction in the Principal Balance thereof resulting from a

Servicer Modification.

 

            "Realized Loss Amortization Amount": Any of the Class M-1 Realized

Loss Amortization Amount, the Class M-2 Realized Loss Amortization Amount, the

Class M-3 Realized Loss Amortization Amount, the Class M-4 Realized Loss

Amortization Amount, the Class M-5 Realized Loss Amortization Amount, the Class

M-6 Realized Loss Amortization Amount, the Class M-7 Realized Loss Amortization

Amount, the Class M-8 Realized Loss Amortization Amount, the Class M-9 Realized

Loss Amortization Amount, the Class M-10 Realized Loss Amortization Amount, the

Class M-11 Realized Loss Amortization Amount, the Class M-12 Realized Loss

Amortization Amount, the Class M-13 Realized Loss Amortization Amount and the

Class M-14 Realized Loss Amortization Amount.

 

            "Record Date": With respect to any Distribution Date and (i) the

Class CE and Class P Certificates, the last Business Day of the preceding month

and (ii) any Class of Book-Entry Certificates, the Business Day immediately

preceding such Distribution Date; provided, however, that if any Book-Entry

Certificate becomes a Definitive Certificate, the Record Date for such Class

shall be the last Business Day of the immediately preceding month.

 

            "Reference Banks": Initially, the Reference Banks shall be Deutsche

Bank International, Bank of America, N.A., Citibank, N.A., and The Fuji Bank,

Limited. If any of these banks are not available, the Securities Administrator

shall select from one of the following banks a substitute Reference Bank: Credit

Suisse First Boston Corporation, Westdeutsche Landesbank Girozentrale, The J.P.

Morgan Chase Bank or National Westminster Bank Plc. If any of these banks are

not available, the Securities Administrator shall in its discretion select

another Reference Bank.

 

            "Regular Certificate": Any of the Class A, Class M and Class CE

Certificates.

 

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

or damages incurred by the Trust in connection with a breach of the Depositor's

representations set forth in Section 2.04(i) and (dd) hereof.

 

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

Mortgage Notes, Mortgages and other related documents.

 

            "Relief Act": The Servicemembers Civil Relief Act, as it may be

amended from time to time.

 

            "Relief Act Interest Shortfall": With respect to any Distribution

Date, for any Mortgage Loan with respect to which there has been a reduction in

the amount of interest collectible thereon for the most recently ended

Collection Period as a result of the application of the Relief Act or similar

state laws, the amount by which (i) interest collectible on such Mortgage Loan

during such Collection Period is less than (ii) one month's interest on the

principal balance of such Mortgage Loan at the Mortgage Interest Rate for such

Mortgage Loan before giving effect to the application of the Relief Act or

similar state laws.

 

            "REMIC": A "real estate mortgage investment conduit" within the

meaning of Section 860D of the Code.

 

            "REMIC 1 Interest Loss Allocation Amount": With respect to any

Distribution Date, an amount equal to (a) the product of (i) 50% of the sum of

the aggregate Principal Balance of the Mortgage Loans and related REO Properties

then outstanding and (ii) the Uncertificated REMIC 1 Pass-Through Rate for REMIC

1 Regular Interest LT1AA minus the Marker Rate, divided by (b) 12.

 

            "REMIC 1 Marker Allocation Percentage": 50% of any amount payable

from or loss attributable to the Mortgage Loans, which shall be allocated to

REMIC 1 Regular Interest LT1AA, REMIC 1 Regular Interest LT1AI1A, REMIC 1

Regular Interest LT1AI1B, REMIC 1 Regular Interest LT1AII1, REMIC 1 Regular

Interest LT1M1, REMIC 1 Regular Interest LT1M2, REMIC 1 Regular Interest LT1M3,

REMIC 1 Regular Interest LT1M4, REMIC 1 Regular Interest LT1M5, REMIC 1 Regular

Interest LT1M6, REMIC 1 Regular Interest LT1M7, REMIC 1 Regular Interest LT1M8,

REMIC 1 Regular Interest LT1M9, REMIC 1 Regular Interest LT1M10, REMIC 1 Regular

Interest LT1M11, REMIC 1 Regular Interest LT1M12, REMIC 1 Regular Interest

LT1M13, REMIC 1 Regular Interest LT1M14 and REMIC 1 Regular Interest LT1ZZ.

 

            "REMIC 1 Overcollateralization Target Amount": 0.50% of the Targeted

Overcollateralization Amount.

 

            "REMIC 1 Overcollateralized Amount": With respect to any date of

determination, (i) 0.50% of the aggregate Uncertificated Principal Balances of

the REMIC 1 Regular Interests minus (ii) the aggregate of the Uncertificated

Principal Balances of REMIC 1 Regular Interest LT1AI1A, REMIC 1 Regular Interest

LT1AI1B, REMIC 1 Regular Interest LT1AII1, REMIC 1 Regular Interest LT1M1, REMIC

1 Regular Interest LT1M2, REMIC 1 Regular Interest LT1M3, REMIC 1 Regular

Interest LT1M4, REMIC 1 Regular Interest LT1M5, REMIC 1 Regular Interest LT1M6,

REMIC 1 Regular Interest LT1M7, REMIC 1 Regular Interest LT1M8, REMIC 1 Regular

Interest LT1M9, REMIC 1 Regular Interest LT1M10, REMIC 1 Regular Interest

LT1M11, REMIC 1 Regular Interest LT1M12, REMIC 1 Regular Interest LT1M13 and

REMIC 1 Regular Interest LT1M14, in each case as of such date of determination.

 

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

Distribution Date, an amount equal to (a) the product of (i) 50% of the

aggregate Principal Balance of the Mortgage Loans and related REO Properties

then outstanding and (ii) 1 minus a fraction, the numerator of which is two

times the aggregate of the Uncertificated Principal Balances of REMIC 1 Regular

Interest LT1AI1A, REMIC 1 Regular Interest LT1AI1B, REMIC 1 Regular Interest

LT1AII1, REMIC 1 Regular Interest LT1M1, REMIC 1 Regular Interest LT1M2, REMIC 1

Regular Interest LT1M3, REMIC 1 Regular Interest LT1M4, REMIC 1 Regular Interest

LT1M5, REMIC 1 Regular Interest LT1M6, REMIC 1 Regular Interest LT1M7, REMIC 1

Regular Interest LT1M8, REMIC 1 Regular Interest LT1M9, REMIC 1 Regular Interest

LT1M10, REMIC 1 Regular Interest LT1M11, REMIC 1 Regular Interest LT1M12, REMIC

1 Regular Interest LT1M13 and REMIC 1 Regular Interest LT1M14, the denominator

of which is aggregate of the Uncertificated Principal Balances of REMIC 1

Regular Interest LT1AI1A, REMIC 1 Regular Interest LT1AI1B, REMIC 1 Regular

Interest LT1AII1, REMIC 1 Regular Interest LT1M1, REMIC 1 Regular Interest

LT1M2, REMIC 1 Regular Interest LT1M3, REMIC 1 Regular Interest LT1M4, REMIC 1

Regular Interest LT1M5, REMIC 1 Regular Interest LT1M6, REMIC 1 Regular Interest

LT1M7, REMIC 1 Regular Interest LT1M8, REMIC 1 Regular Interest LT1M9, REMIC 1

Regular Interest LT1M10, REMIC 1 Regular Interest LT1M11, REMIC 1 Regular

Interest LT1M12, REMIC 1 Regular Interest LT1M13, REMIC 1 Regular Interest

LT1M14 and REMIC 1 Regular Interest LT1ZZ.

 

            "REMIC 1 Regular Interest LT1AA": One of the separate

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

designated as a Regular Interest in REMIC 1. REMIC 1 Regular Interest LT1AA

shall accrue interest at the related Uncertificated REMIC 1 Pass-Through Rate in

effect from time to time, and shall be entitled to distributions of principal,

subject to the terms and conditions hereof, in an aggregate amount equal to its

initial Uncertificated Principal Balance as set forth in the Preliminary

Statement hereto.

 

            "REMIC 1 Regular Interest LT1AI1A": One of the separate

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

designated as a Regular Interest in REMIC 1. REMIC 1 Regular Interest LT1AI1A

shall accrue interest at the related Uncertificated REMIC 1 Pass-Through Rate in

effect from time to time, and shall be entitled to distributions of principal,

subject to the terms and conditions hereof, in an aggregate amount equal to its

initial Uncertificated Principal Balance as set forth in the Preliminary

Statement hereto.

 

            "REMIC 1 Regular Interest LT1AI1B": One of the separate

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

designated as a Regular Interest in REMIC 1. REMIC 1 Regular Interest LT1AI1B

shall accrue interest at the related Uncertificated REMIC 1 Pass-Through Rate in

effect from time to time, and shall be entitled to distributions of principal,

subject to the terms and conditions hereof, in an aggregate amount equal to its

initial Uncertificated Principal Balance as set forth in the Preliminary

Statement hereto.

 

            "REMIC 1 Regular Interest LT1AII1": One of the separate

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

designated as a Regular Interest in REMIC 1. REMIC 1 Regular Interest LT1AII1

shall accrue interest at the related Uncertificated REMIC 1 Pass-Through Rate in

effect from time to time, and shall be entitled to distributions of principal,

subject to the terms and conditions hereof, in an aggregate amount equal to its

initial Uncertificated Principal Balance as set forth in the Preliminary

Statement hereto.

 

            "REMIC 1 Regular Interest LT1M1": One of the separate

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

designated as a Regular Interest in REMIC 1. REMIC 1 Regular Interest LT1M1

shall accrue interest at the related Uncertificated REMIC 1 Pass- Through Rate

in effect from time to time, and shall be entitled to distributions of

principal, subject to the terms and conditions hereof, in an aggregate amount

equal to its initial Uncertificated Principal Balance as set forth in the

Preliminary Statement hereto.

 

            "REMIC 1 Regular Interest LT1M2": One of the separate

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

designated as a Regular Interest in REMIC 1. REMIC 1 Regular Interest LT1M2

shall accrue interest at the related Uncertificated REMIC 1 Pass-Through Rate in

effect from time to time, and shall be entitled to distributions of principal,

subject to the terms and conditions hereof, in an aggregate amount equal to its

initial Uncertificated Principal Balance as set forth in the Preliminary

Statement hereto.

 

            "REMIC 1 Regular Interest LT1M3": One of the separate

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

designated as a Regular Interest in REMIC 1. REMIC 1 Regular Interest LT1M3

shall accrue interest at the related Uncertificated REMIC 1 Pass-Through Rate in

effect from time to time, and shall be entitled to distributions of principal,

subject to the terms and conditions hereof, in an aggregate amount equal to its

initial Uncertificated Principal Balance as set forth in the Preliminary

Statement hereto.

 

            "REMIC 1 Regular Interest LT1M4": One of the separate

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

designated as a Regular Interest in REMIC 1. REMIC 1 Regular Interest LT1M4

shall accrue interest at the related Uncertificated REMIC 1 Pass-Through Rate in

effect from time to time, and shall be entitled to distributions of principal,

subject to the terms and conditions hereof, in an aggregate amount equal to its

initial Uncertificated Principal Balance as set forth in the Preliminary

Statement hereto.

 

            "REMIC 1 Regular Interest LT1M5": One of the separate

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

designated as a Regular Interest in REMIC 1. REMIC 1 Regular Interest LT1M5

shall accrue interest at the related Uncertificated REMIC 1 Pass-Through Rate in

effect from time to time, and shall be entitled to distributions of principal,

subject to the terms and conditions hereof, in an aggregate amount equal to its

initial Uncertificated Principal Balance as set forth in the Preliminary

Statement hereto.

 

            "REMIC 1 Regular Interest LT1M6": One of the separate

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

designated as a Regular Interest in REMIC 1. REMIC 1 Regular Interest LT1M6

shall accrue interest at the related Uncertificated REMIC 1 Pass-Through Rate in

effect from time to time, and shall be entitled to distributions of principal,

subject to the terms and conditions hereof, in an aggregate amount equal to its

initial Uncertificated Principal Balance as set forth in the Preliminary

Statement hereto.

 

            "REMIC 1 Regular Interest LT1M7": One of the separate

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

designated as a Regular Interest in REMIC 1. REMIC 1 Regular Interest LT1M7

shall accrue interest at the related Uncertificated REMIC 1 Pass-Through Rate in

effect from time to time, and shall be entitled to distributions of principal,

subject to the terms and conditions hereof, in an aggregate amount equal to its

initial Uncertificated Principal Balance as set forth in the Preliminary

Statement hereto.

 

            "REMIC 1 Regular Interest LT1M8": One of the separate

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

designated as a Regular Interest in REMIC 1. REMIC 1 Regular Interest LT1M8

shall accrue interest at the related Uncertificated REMIC 1 Pass-Through Rate in

effect from time to time, and shall be entitled to distributions of principal,

subject to the terms and conditions hereof, in an aggregate amount equal to its

initial Uncertificated Principal Balance as set forth in the Preliminary

Statement hereto.

 

            "REMIC 1 Regular Interest LT1M9": One of the separate

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

designated as a Regular Interest in REMIC 1. REMIC 1 Regular Interest LT1M9

shall accrue interest at the related Uncertificated REMIC 1 Pass-Through Rate in

effect from time to time, and shall be entitled to distributions of principal,

subject to the terms and conditions hereof, in an aggregate amount equal to its

initial Uncertificated Principal Balance as set forth in the Preliminary

Statement hereto.

 

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

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

designated as a Regular Interest in REMIC 1. REMIC 1 Regular Interest LT1M10

shall accrue interest at the related Uncertificated REMIC 1 Pass-Through Rate in

effect from time to time, and shall be entitled to distributions of principal,

subject to the terms and conditions hereof, in an aggregate amount equal to its

initial Uncertificated Principal Balance as set forth in the Preliminary

Statement hereto.

 

            "REMIC 1 Regular Interest LT1M11": One of the separate

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

designated as a Regular Interest in REMIC 1. REMIC 1 Regular Interest LT1M11

shall accrue interest at the related Uncertificated REMIC 1 Pass-Through Rate in

effect from time to time, and shall be entitled to distributions of principal,

subject to the terms and conditions hereof, in an aggregate amount equal to its

initial Uncertificated Principal Balance as set forth in the Preliminary

Statement hereto.

 

            "REMIC 1 Regular Interest LT1M12": One of the separate

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

designated as a Regular Interest in REMIC 1. REMIC 1 Regular Interest LT1M12

shall accrue interest at the related Uncertificated REMIC 1 Pass-Through Rate in

effect from time to time, and shall be entitled to distributions of principal,

subject to the terms and conditions hereof, in an aggregate amount equal to its

initial Uncertificated Principal Balance as set forth in the Preliminary

Statement hereto.

 

            "REMIC 1 Regular Interest LT1M13": One of the separate

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

designated as a Regular Interest in REMIC 1. REMIC 1 Regular Interest LT1M13

shall accrue interest at the related Uncertificated REMIC 1 Pass-Through Rate in

effect from time to time, and shall be entitled to distributions of principal,

subject to the terms and conditions hereof, in an aggregate amount equal to its

initial Uncertificated Principal Balance as set forth in the Preliminary

Statement hereto.

 

            "REMIC 1 Regular Interest LT1M14": One of the separate

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

designated as a Regular Interest in REMIC 1. REMIC 1 Regular Interest LT1M14

shall accrue interest at the related Uncertificated REMIC 1 Pass-Through Rate in

effect from time to time, and shall be entitled to distributions of principal,

subject to the terms and conditions hereof, in an aggregate amount equal to its

initial Uncertificated Principal Balance as set forth in the Preliminary

Statement hereto.

 

            "REMIC 1 Regular Interest LT1SUB": One of the separate

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

designated as a Regular Interest in REMIC 1. REMIC 1 Regular Interest LT1SUB

shall accrue interest at the related Uncertificated REMIC 1 Pass-Through Rate in

effect from time to time, and shall be entitled to distributions of principal,

subject to the terms and conditions hereof, in an aggregate amount equal to its

initial Uncertificated Principal Balance as set forth in the Preliminary

Statement hereto.

 

            "REMIC 1 Regular Interest LT1XX": One of the separate

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

designated as a Regular Interest in REMIC 1. REMIC 1 Regular Interest LT1XX

shall accrue interest at the related Uncertificated REMIC 1 Pass-Through Rate in

effect from time to time, and shall be entitled to distributions of principal,

subject to the terms and conditions hereof, in an aggregate amount equal to its

initial Uncertificated Principal Balance as set forth in the Preliminary

Statement hereto.

 

            "REMIC 1 Regular Interest LT1ZZ": One of the separate

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

designated as a Regular Interest in REMIC 1. REMIC 1 Regular Interest LT1ZZ

shall accrue interest at the related Uncertificated REMIC 1 Pass- Through Rate

in effect from time to time, and shall be entitled to distributions of

principal, subject to the terms and conditions hereof, in an aggregate amount

equal to its initial Uncertificated Principal Balance as set forth in the

Preliminary Statement hereto.

 

            "REMIC 1 Regular Interest LT2GRP": One of the separate

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

designated as a Regular Interest in REMIC 1. REMIC 1 Regular Interest LT2GRP

shall accrue interest at the related Uncertificated REMIC 1 Pass-Through Rate in

effect from time to time, and shall be entitled to distributions of principal,

subject to the terms and conditions hereof, in an aggregate amount equal to its

initial Uncertificated Principal Balance as set forth in the Preliminary

Statement hereto.

 

            "REMIC 1 Regular Interest LT2SUB": One of the separate

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

designated as a Regular Interest in REMIC 1. REMIC 1 Regular Interest LT2SUB

shall accrue interest at the related Uncertificated REMIC 1 Pass-Through Rate in

effect from time to time, and shall be entitled to distributions of principal,

subject to the terms and conditions hereof, in an aggregate amount equal to its

initial Uncertificated Principal Balance as set forth in the Preliminary

Statement hereto.

 

            "REMIC 1 Regular Interests": REMIC 1 Regular Interest LT1AA, REMIC 1

Regular Interest LT1AI1A, REMIC 1 Regular Interest LT1AI1B, REMIC 1 Regular

Interest LT1AII1, REMIC 1 Regular Interest LT1M1, REMIC 1 Regular Interest

LT1M2, REMIC 1 Regular Interest LT1M3, REMIC 1 Regular Interest LT1M4, REMIC 1

Regular Interest LT1M5, REMIC 1 Regular Interest LT1M6, REMIC 1 Regular Interest

LT1M7, REMIC 1 Regular Interest LT1M8, REMIC 1 Regular Interest LT1M9, REMIC 1

Regular Interest LT1M10, REMIC 1 Regular Interest LT1M11, REMIC 1 Regular

Interest LT1M12, REMIC 1 Regular Interest LT1M13, REMIC 1 Regular Interest

LT1M14, REMIC 1 Regular Interest LT1SUB, REMIC 1 Regular Interest LT1GRP, REMIC

1 Regular Interest LT2SUB, REMIC 1 Regular Interest LT2GRP, REMIC 1 Regular

Interest LT1XX and REMIC 1 Regular Interest LT1ZZ.

 

            "REMIC 1 Sub WAC Allocation Percentage": 50% of any amount payable

or loss attributable from the Mortgage Loans, which shall be allocated to REMIC

1 Regular Interest LT1SUB, REMIC 1 Regular Interest LT1GRP, REMIC 1 Regular

Interest LT2SUB, REMIC 1 Regular Interest LT2GRP and REMIC 1 Regular Interest

LT1XX.

 

            "REMIC 1 Subordinated Balance Ratio": The ratio among the

Uncertificated Principal Balances of each REMIC 1 Regular Interest ending with

the designation "SUB," equal to the ratio among, with respect to each such REMIC

1 Regular Interest, the excess of (x) the aggregate Principal Balance of the

Mortgage Loans in the related Loan Group over (y) the current Certificate

Principal Amount of the Class A Certificates in the related Loan Group.

 

            "REMIC Provisions": Provisions of the federal income tax law

relating to real estate mortgage investment conduits which appear at Section

860A through 860G of Subchapter M of Chapter 1 of the Code, and related

provisions, and regulations and rulings promulgated thereunder, as the foregoing

may be in effect from time to time.

 

            "REMIC Regular Interest": Either REMIC 1 Regular Interest or any of

the Certificates (other than the Class P and Class R Certificates).

 

            "Remittance Report": A report prepared by the Servicer and delivered

to the Securities Administrator pursuant to Section 4.07, containing the

information attached hereto as Exhibit M.

 

            "Rents from Real Property": With respect to any REO Property, gross

income of the character described in Section 856(d) of the Code.

 

            "REO Disposition": The sale or other disposition of an REO Property

on behalf of the Trust.

 

            "REO Disposition Fee": The REO Disposition Fee shall be the greater

of one percent (1%) of the gross sales price of the REO Property or $1,500.00 up

to a maximum fee of $10,000 per REO Property.

 

            "REO Imputed Interest": As to any REO Property, for any Collection

Period, an amount equivalent to interest (at the Net Mortgage Interest Rate that

would have been applicable to the related Mortgage Loan had it been outstanding)

for such Collection Period on the unpaid principal balance of the Mortgage Loan

as of the date of acquisition.

 

            "REO Mortgage Loan": Any Mortgage Loan which is not a Liquidated

Mortgage 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 Fund.

 

            "REO Principal Amortization": With respect to any REO Property, for

any calendar month, the aggregate of all amounts received in respect of such REO

Property during such calendar month, whether in the form of rental income, sale

proceeds (including, without limitation, that portion of the Termination Price

paid in connection with a purchase of all of the Mortgage Loans and REO

Properties pursuant to Section 10.01 that is allocable to such REO Property) or

otherwise, net of any portion of such amounts (i) payable pursuant to Section

3.13 in respect of the proper operation, management and maintenance of such REO

Property or (ii) payable or reimbursable to the Servicer pursuant to Section

3.13 for unpaid Servicing Fees in respect of the related Mortgage Loan and

payable and reimbursable to the Servicer or the Trustee for unreimbursed

Servicing Advances and Advances in respect of such REO Property or the related

Mortgage Loan.

 

            "REO Property": A Mortgaged Property acquired by the Servicer on

behalf of the Trust through foreclosure or deed-in-lieu of foreclosure, as

described in Section 3.13.

 

            "Request for Release": A release signed by a Servicing Officer, in

the form of Exhibit E attached hereto.

 

            "Reserve Accounts": Any of the Class AI Reserve Account, the Class

AII Reserve Account or the Class M Reserve Account.

 

            "Residential Dwelling": Any one of the following: (i) a detached

one-family dwelling, (ii) a detached two- to four-family dwelling, (iii) a

one-family dwelling unit in a condominium project, (iv) a manufactured home, or

(v) a detached one-family dwelling in a planned unit development, none of which

is a co-operative or mobile home.

 

            "Residual Interest": The sole Class of "residual interests" in each

REMIC within the meaning of Section 860G(a)(2) of the Code.

 

            "Responsible Officer": When used with respect to the Trustee or the

Securities Administrator, any officer assigned to its Corporate Trust Office (or

any successor thereto), including any Vice President, Assistant Vice President,

Trust Officer, any Assistant Secretary, any trust officer or any other officer

of the Trustee or the Securities Administrator customarily performing functions

similar to those performed by any of the above designated officers and in each

case having direct responsibility for the administration of this Agreement.

 

            "Retained Mortgage File": 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 File pursuant to this Agreement.

 

            "S&P": Standard & Poor's, a division of The McGraw-Hill Companies,

Inc., and its successors, and if such company shall for any reason no longer

perform the functions of a securities rating agency, "S&P" shall be deemed to

refer to any other "nationally recognized statistical rating organization" as

set forth on the most current list of such organizations released by the

Commission.

 

            "Sarbanes Oxley Certification": As defined in Section 3.28(b)

hereof.

 

            "Securities Administrator": Wells Fargo Bank, N.A., a national

banking association, or any successor Securities Administrator appointed as

herein provided.

 

            "Seller": Wells Fargo Bank, N.A., or its successor in interest, in

its capacity as seller under the Mortgage Loan Purchase Agreement.

 

            "Senior Certificates": The Class A Certificates.

 

            "Senior Enhancement Percentage": For any Distribution Date, the

percentage obtained by dividing (x) the sum of (i) the aggregate Principal

Balance of the Class M Certificates before taking into account the distribution

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

Overcollateralization Amount as of the prior Distribution Date by (y) the Pool

Balance as of the last day of the related Collection Period.

 

            "Senior Principal Distribution Amount": For any Distribution Date,

the sum of the Group I Senior Principal Distribution Amount for such

Distribution Date and the Group II Senior Principal Distribution Amount for such

Distribution Date.

 

            "Senior Specified Enhancement Percentage": On any date of

determination thereof, 32.60%.

 

            "Sequential Trigger Event": With respect to any Distribution Date if

(i) the aggregate Principal Balance of the Class M Certificates is reduced to

zero, (ii) with respect to any Distribution Date on or prior to the Distribution

Date in July 2007, the aggregate amount of Realized Losses incurred since the

Cut-off Date through the last day of the related Collection Period (reduced by

the aggregate amount of Subsequent Recoveries received since the Cut-off Date

through the last day of the related Collection Period) divided by the Pool

Balance on the Cut-off Date exceeds 1.25% or (iii) with respect to any

Distribution Date on or after the Distribution Date in July 2007, a Trigger

Event is in effect.

 

            "Servicer": Wells Fargo Bank, N.A., or any successor servicer

appointed as herein provided, in its capacity as Servicer hereunder. Initially

the servicing functions performed by Wells Fargo Bank shall be performed by the

Wells Fargo Home Mortgage division of Wells Fargo Bank.

 

            "Servicer Event of Termination": One or more of the events described

in Section 7.01.

 

            "Servicer Modification": A modification to the terms of a Mortgage

Loan, in accordance with the terms of Section 3.01, as to which the Mortgagor is

in default or as to which, in the judgment of the Servicer, default is

reasonably foreseeable.

 

            "Servicer Prepayment Penalty Payment Amount": The amount payable by

the Servicer in respect of any waived Prepayment Penalties pursuant to Section

3.01, which amount shall be equal to the difference between the amount of

Prepayment Penalty due by a Mortgagor before any waiver and the actual amount of

the Prepayment Penalty that was paid by the Mortgagor.

 

            "Servicer Remittance Date": With respect to any Distribution Date,

the 23rd day of the month of such Distribution Date, or if such day is not a

Business Day, the preceding Business Day.

 

             "Servicing Advances": All customary, reasonable and necessary "out

of pocket" costs and expenses incurred by the Servicer (including reasonable

attorneys' fees and disbursements) in the performance of its servicing

obligations, including, but not limited to, the cost of (i) the preservation,

restoration, inspection and protection of the Mortgaged Property, (ii) any

enforcement or judicial proceedings, including foreclosures, (iii) the

management and liquidation of the REO Property and (iv) compliance with the

obligations under Section 3.08.

 

            "Servicing Fee": With respect to each Mortgage Loan (including each

REO Property) and for any calendar month, an amount equal to one month's

interest (or in the event of any payment of interest which accompanies a

Principal Prepayment in full made by the Mortgagor during such calendar month,

interest for the number of days covered by such payment of interest) at the

Servicing Fee Rate on the same principal amount on which interest on such

Mortgage Loan accrues for such calendar month.

 

            "Servicing Fee Rate": With respect to each Mortgage Loan, 0.50% per

annum.

 

            "Servicing Officer": Any officer of the Servicer involved in, or

responsible for, the administration and servicing of Mortgage Loans, whose name

and specimen signature appear on a list of servicing officers furnished by the

Servicer to the Trustee, the Securities Administrator and the Depositor, as such

list may from time to time be amended.

 

            "Servicing Standard": The standards set forth in Section 3.01.

 

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

 

            "Stayed Funds": Any payment required to be made under the terms of

the Certificates and this Agreement but which is not remitted by the Servicer

because the Servicer is the subject of a proceeding under the Bankruptcy Code

and the making of such remittance is prohibited by Section 362 of the Bankruptcy

Code.

 

            "Stepdown Date": The earlier to occur of (i) the Distribution Date

on which the aggregate Principal Balance of the Class A Certificates is reduced

to zero and (ii) the later to occur of (x) the Distribution Date in July 2008

and (y) the Distribution Date on which the Senior Enhancement Percentage is

greater than or equal to the Senior Specified Enhancement Percentage.

 

            "Subordinated Certificates": The Class M-1, Class M-2, Class M-3,

Class M-4, Class M-5, Class M-6, Class M-7, Class M-8, Class M-9, Class M-10,

Class M-11, Class M-12, Class M-13, Class M-14, Class CE and Class R

Certificates.

 

            "Subsequent Recovery": Any amount (net of reimbursable expenses)

received on a Mortgage Loan subsequent to such Mortgage Loan being determined to

be a Liquidated Mortgage Loan that resulted in a Realized Loss in a prior month.

 

            "Substitution Adjustment Amount": As defined in Section 2.03(d)

hereof.

 

            "Targeted Overcollateralization Amount": As of any Distribution

Date, (x) prior to the Stepdown Date, 0.75% of the Cut-off Date Aggregate

Principal Balance and (y) on and after the Stepdown Date, (i) if a Trigger Event

has not occurred for such Distribution Date, the greater of (A) 1.50% of the

Pool Balance as of the last day of the related Collection Period and (B) 0.50%

of the Cut-off Date Aggregate Principal Balance and (ii) if a Trigger Event has

occurred for such Distribution Date, the Targeted Overcollateralization Amount

for the immediately preceding Distribution Date.

 

            "Tax Matters Person": The tax matters person appointed pursuant to

Section 9.01(e) hereof.

 

            "Tax Returns": The federal income tax returns on Internal Revenue

Service Form 1066, U.S. Real Estate Mortgage Investment Conduit Income Tax

Return, including Schedule Q thereto, Quarterly Notice to Residual Interest

Holders of the REMIC Taxable Income or Net Loss Allocation, or any successor

forms, to be filed on behalf of the Trust for each of the two REMICs created

pursuant to this Agreement under the REMIC Provisions, together with any and all

other information reports or returns that may be required to be furnished to the

Certificateholders or filed with the Internal Revenue Service or any other

governmental taxing authority under any applicable provisions of federal, state

or local tax laws.

 

            "Telerate Page 3750": The display page currently so designated on

the Moneyline Telerate Service (or such other page as may replace the Telerate

Page 3750 page on that service for the purpose of displaying London interbank

offered rates of major banks).

 

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

 

            "Trigger Event": With respect to any Distribution Date, if (i) the

three-month rolling average of 60+ Day Delinquent Loans equals or exceeds 41.00%

of the Senior Enhancement Percentage or (ii) the aggregate amount of Realized

Losses incurred since the applicable Cut-off Date through the last day of the

related Collection Period (reduced by the aggregate amount of Subsequent

Recoveries received since the applicable Cut-off Date through the end of the

last day of the related Collection Period) divided by the Cut-off Date Aggregate

Principal Balance exceeds the applicable percentages set forth below with

respect to such Distribution Date:

 

            Distribution Date Occurring In    Percentage

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

            July 2007 through June 2008             1.25%

            July 2008 through June 2009             2.50%

            July 2009 through June 2010             4.00%

            July 2010 through June 2011             4.75%

            July 2011 and thereafter                5.00%

 

 

            "Trust": Wells Fargo Home Equity Asset-Backed Securities 2005-1

Trust, the trust created hereunder.

 

            "Trust Fund": The segregated pool of assets subject hereto,

constituting the primary trust created hereby and to be administered hereunder,

with respect to a portion of which two REMIC elections are to be made, such

entire Trust Fund consisting of: (i) such Mortgage Loans as from time to time

are subject to this Agreement, together with the Mortgage Files relating

thereto, and together with all collections thereon and proceeds thereof, (ii)

any REO Property, together with all collections thereon and proceeds thereof,

(iii) the Trustee's rights with respect to the Mortgage Loans under all

insurance policies required to be maintained pursuant to this Agreement and any

proceeds thereof, (iv) the Depositor's rights under the Mortgage Loan Purchase

Agreement (including any security interest created thereby), (v) the Securities

Administrator's rights under each of the Yield Maintenance Agreements and (vi)

the Collection Account, the Distribution Account and the Reserve Accounts and

such assets that are deposited therein from time to time and any investments

thereof, together with any and all income, proceeds and payments with respect

thereto.

 

            "Trustee": HSBC Bank USA, National Association, a national banking

association, in its capacity as trustee hereunder, or any successor Trustee

appointed as herein provided.

 

            "Uncertificated Accrued Interest": With respect to each REMIC 1

Regular Interest on each Distribution Date, an amount equal to one month's

interest at the related Uncertificated Pass-Through Rate on the Uncertificated

Principal Balance of such REMIC Regular Interest. In each case, Uncertificated

Accrued Interest will be reduced by any Prepayment Interest Shortfalls and

Relief Act Interest Shortfalls (allocated to such REMIC Regular Interests based

on their respective entitlements to interest irrespective of any Prepayment

Interest Shortfalls and Relief Act Interest Shortfalls for such Distribution

Date).

 

            "Uncertificated Principal Balance": The amount of either REMIC 1

Regular Interest outstanding as of any date of determination. As of the Closing

Date, the Uncertificated Balance of each REMIC 1 Regular Interest shall equal

the amount set forth in the Preliminary Statement hereto as its initial

uncertificated balance. On each Distribution Date, the Uncertificated Principal

Balance of each REMIC 1 Regular Interest shall be reduced by all distributions

of principal made on such REMIC 1 Regular Interest on such Distribution Date

pursuant to Section 4.08 and, if and to the extent necessary and appropriate,

shall be further reduced on such Distribution Date by Realized Losses as

provided in Section 4.08(b). The Uncertificated Balance of REMIC 1 Regular

Interest LT1ZZ shall be increased by interest deferrals as provided in Section

4.08(a)(i). The Uncertificated Balance of each REMIC 1 Regular Interest shall

never be less than zero.

 

            "Uncertificated REMIC 1 Pass-Through Rate": With respect to REMIC 1

Regular Interest LT1AA, REMIC 1 Regular Interest LT1AI1A, REMIC 1 Regular

Interest LT1AI1B, REMIC 1 Regular Interest LT1AII1, REMIC 1 Regular Interest

LT1M1, REMIC 1 Regular Interest LT1M2, REMIC 1 Regular Interest LT1M3, REMIC 1

Regular Interest LT1M4, REMIC 1 Regular Interest LT1M5, REMIC 1 Regular Interest

LT1M6, REMIC 1 Regular Interest LT1M7, REMIC 1 Regular Interest LT1M8, REMIC 1

Regular Interest LT1M9, REMIC 1 Regular Interest LT1M10, REMIC 1 Regular

Interest LT1M11, REMIC 1 Regular Interest LT1M12, REMIC 1 Regular Interest

LT1M13, REMIC 1 Regular Interest LT1M14, REMIC 1 Regular Interest LT1ZZ, REMIC 1

Regular Interest LT1SUB, REMIC 1 Regular Interest LT2SUB and REMIC 1 Regular

Interest LT1XX, the Weighted Average Net Mortgage Rate of the Mortgage Loans.

With respect to REMIC 1 Regular Interest LT1GRP, the Weighted Average Net

Mortgage Rate of the Group I Mortgage Loans. With respect REMIC 1 Regular

Interest LT2GRP, the Weighted Average Net Mortgage Interest Rate of the Group II

Mortgage Loans.

 

            "United States Person" or "U.S. Person": (i) A citizen or resident

of the United States, (ii) a corporation, partnership or other entity treated as

a corporation or partnership for United States federal income tax purposes

organized in or under the laws of the United States or any state thereof or the

District of Columbia (unless, in the case of a partnership, Treasury Regulations

provide otherwise), (iii) an estate the income of which is includible in gross

income for United States tax purposes, regardless of its source, or (iv) a trust

if a court within the United States is able to exercise primary supervision over

the administration of the trust and one or more United States persons have

authority to control all substantial decisions of the trust. Notwithstanding the

preceding sentence, to the extent provided in Treasury Regulations, certain

Trusts in existence on August 20, 1996, and treated as United States persons

prior to such date, that elect to continue to be treated as United States

persons will also be a U.S. Person; provided, that for purposes of the

definition of a "Permitted Transferee," a U.S. Person shall not include any

person whose income is attributable to a foreign permanent establishment or

fixed base, within the meaning of an applicable income tax treaty, of such

Person or any other Person.

 

            "Unpaid Realized Loss Amount": For any Class M-1, Class M-2, Class

M-3, Class M-4, Class M-5, Class M-6, Class M-7, Class M-8, Class M-9, Class

M-10, Class M-11, Class M-12, Class M-13 and Class M-14 Certificates and as to

any Distribution Date, the excess of (x) the aggregate Applied Realized Loss

Amounts applied with respect to such Class for all prior Distribution Dates over

(y) the sum of (a) the aggregate amount of any Subsequent Recoveries allocated

to such Class and (b) the aggregate Realized Loss Amortization Amounts with

respect to such Class for all prior Distribution Dates.

 

            "Value": With respect to any Mortgaged Property, the value thereof

as determined by an independent appraisal made at the time of the origination of

the related Mortgage Loan or the sale price, if the appraisal is not available.

 

            "Voting Interests": The portion of the voting rights of all of the

Certificates which is allocated to any Certificate. The Voting Interests

allocated among Holders of the Certificates (other than the Class CE, Class P

and Class R Certificates) shall be 98%, and shall be allocated among each such

Class according to the fraction, expressed as a percentage, the numerator of

which is the aggregate Principal Balance of all the Certificates of such Class

then outstanding and the denominator of which is the aggregate Principal Balance

of all the Certificates (other than the Class CE, Class P and Class R

Certificates) then outstanding. The Voting Interests allocated to each such

Class of Certificates shall be allocated among all holders of each such Class in

proportion to the outstanding Principal Balance of such Certificates; provided,

however, that any Certificate registered in the name of the Servicer, the

Depositor, the Securities Administrator or the Trustee or any of their

respective affiliates shall not be included in the calculation of Voting

Interests; provided that only such Certificates as are known by a Responsible

Officer of the Securities Administrator to be so registered will be so excluded.

1% of all the Voting Interests will be allocated to the Holders of each of the

Class CE and Class P Certificates. The Class R Certificates shall have no Voting

Interests.

 

            "Weighted Average Net Mortgage Rate": The weighted average (based on

the unpaid principal balance as of the first day of the related Collection

Period or, in the case of the first Distribution Date, the applicable Cut-Off

Date) of the Net Mortgage Interest Rates of the Mortgage Loans, the Group I

Mortgage Loans or the Group II Mortgage Loans, as applicable, expressed for each

such Mortgage Loan as an annual rate and calculated on the basis of twelve

months consisting of 30 days each and a 360-day year.

 

            "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 Servicer, from which Wells Fargo Bank

purchased the Mortgage Loans.

 

            "Written Order to Authenticate": A written order by which the

Depositor directing the Securities Administrator to execute, authenticate and

deliver the Certificates.

 

            "Yield Maintenance Agreement": Any of the Class AI Yield Maintenance

Agreement, the Class AII Yield Maintenance Agreement or the Class M Yield

Maintenance Agreement.

 

            "Yield Maintenance Agreement Payment": Any of the Class AI Yield

Maintenance Agreement Payment, the Class AII Yield Maintenance Agreement Payment

or the Class M Yield Maintenance Agreement Payment.

 

            "Yield Maintenance Agreement Provider": Bear Stearns Financial

Products Inc., and any successor thereto.

 

            Section 1.02 Accounting.

 

            Unless otherwise specified herein, for the purpose of any definition

or calculation, whenever amounts are required to be netted, subtracted or added

or any distributions are taken into account such definition or calculation and

any related definitions or calculations shall be determined without duplication

of such functions.

 

 

                                    ARTICLE II

 

                          CONVEYANCE OF MORTGAGE LOANS;

                        ORIGINAL ISSUANCE OF CERTIFICATES

 

            Section 2.01 Conveyance of Mortgage Loans.

 

            (a) The Depositor, concurrently with the execution and delivery

hereof, does hereby transfer, assign, set over and otherwise convey to the

Trustee, on behalf of the Trust, without recourse for the benefit of the

Certificateholders all the right, title and interest of the Depositor, including

any security interest therein for the benefit of the Depositor, in and to (i)

each Mortgage Loan identified on the Mortgage Loan Schedules, including the

related Cut-off Date Principal Balance, all interest accruing thereon after the

applicable Cut-off Date and all collections in respect of interest and principal

due after the applicable Cut-off Date; (ii) property which secured each such

Mortgage Loan and which has been acquired by foreclosure or deed in lieu of

foreclosure; (iii) its interest in any insurance policies in respect of the

Mortgage Loans; (iv) all other assets included or to be included in the Trust

Fund; (v) all proceeds of any of the foregoing; and (vi) the rights of the

Depositor under the Mortgage Loan Purchase Agreement. Such assignment includes

all interest and principal due to the Depositor or the Servicer after the

applicable Cut-off Date with respect to the Mortgage Loans. It is agreed and

understood by the Depositor and the Trustee that it is not intended that any

mortgage loan be included in the Trust Fund that is a "High-Cost Home Loan" as

defined in (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 Depositor 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, 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).

 

            (b) Following a Document Transfer Event, the Seller shall, with

respect to each Mortgage Loan, deliver, or cause to be delivered, to the

corporate trust services division of 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 Depositor 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 Fund

to be shown as the owner of the related Mortgage Loan on the records of MERS for

the purpose of the system of recording transfers of beneficial ownership of

mortgages maintained by MERS. The Depositor shall also cause to be delivered to

the Custodian any other original mortgage loan document included in the Owner

Mortgage File (and, if applicable, the Retained Mortgage File) if a copy thereof

has been delivered. The Depositor shall pay from its own funds, without any

right of reimbursement therefor, the amount of any costs, liabilities and

expenses incurred by the Trust by reason of the failure of the Depositor 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 Depositor

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 and the Custodian have 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 encumbrancers of the Mortgaged Property or (ii) the Depositor 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 Q 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 Q. 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:

                     HSBC BANK USA, NATIONAL ASSOCIATION, AS

                     TRUSTEE under the pooling and servicing

                     agreement dated as of [June 29, 2005].

                         and its successors and assigns,

 

            [Wells Fargo Bank, N.A.][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:

 

                     HSBC BANK USA, NATIONAL ASSOCIATION, AS

                                     TRUSTEE

                         and its successors and assigns

 

            Section 2.02 Acceptance by Custodian.

 

            The Custodian, on behalf of the Trustee, acknowledges the receipt

of, subject to the provisions of Section 2.01 and subject to the review

described below and any exceptions noted on the exception report described in

the next paragraph below, the documents referred to in Section 2.01 above and

all other assets included in the definition of "Trust Fund" and declares that it

holds and will hold such documents and the other documents delivered to it

constituting the Owner Mortgage File (and in the case of a Document Transfer

Event, the Retained Mortgage File), and that it holds or will hold all such

assets and such other assets included in the definition of "Trust Fund" in trust

for the exclusive use and benefit of all present and future Certificateholders.

 

            The Custodian, for the benefit of the Certificateholders, shall

execute and deliver to the Servicer, the Securities Administrator, the Trustee

and the Depositor on or prior to the Closing Date an initial certification in

the form attached hereto as Exhibit F-1 hereto, to the effect that, except as

may be specified in a list of exceptions attached thereto, it has received the

original Mortgage Notes (described in Section 2.01(a)(i)) relating to each

Mortgage Loan listed in the Mortgage Loan Schedules (other than any Mortgage

Loan that has been paid in full, liquidated or otherwise released as of the date

of such certification, and subject to any exceptions specifically identified in

the exception report annexed to such certification).

 

             The Custodian will review each Owner Mortgage 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 F-2 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 in the process of reviewing the Mortgage Files and making or

preparing, as the case may be, the certifications referred to above, the

Custodian finds any document or documents constituting a part of a Mortgage File

to be missing or defective in any material respect, at the conclusion of its

review the Custodian shall so notify the Depositor, the Trustee, the Securities

Administrator and the Servicer.

 

            The Depositor and the Trustee intend that the assignment and

transfer herein contemplated constitute a sale of the Mortgage Loans and the

Related Documents, conveying good title thereto free and clear of any liens and

encumbrances, from the Depositor to the Trustee and that such property not be

part of the Depositor's estate or property of the Depositor in the event of any

insolvency by the Depositor. In the event that such conveyance is deemed to be,

or to be made as security for, a loan, the parties intend that the Depositor

shall be deemed to have granted and does hereby grant to the Trustee, on behalf

of the Trust, a first priority perfected security interest in all of the

Depositor's right, title and interest in and to the Mortgage Loans and the

Related Documents, and that this Agreement shall constitute a security agreement

under applicable law.

 

            The Securities Administrator is hereby directed to execute and

deliver, on behalf of the Trust, the Yield Maintenance Agreements.

 

            Section 2.03 Repurchase or Substitution of Mortgage Loans by the

Depositor.

 

            (a) Upon discovery or receipt of written notice of any materially

defective document in, or that a document is missing from, an Owner Mortgage

File (or, if applicable, a Retained Mortgage File) or of a breach of a

representation of warranty of the Depositor in Section 2.04 hereof, in respect

of any Mortgage Loan and, except for a breach of the representations and

warranties set forth in clause (ee) of Section 2.04, such breach materially

adversely affects the value of such Mortgage Loan, Prepayment Penalty or the

interest therein of the Certificateholders, the Trustee (or the Custodian) shall

promptly notify the Depositor and the Servicer of such defect, missing document

or breach and request that the Depositor cure such defect or breach or deliver

such missing document within 60 days from the date the Depositor was notified of

such missing document, breach or defect. If the Depositor does not deliver such

missing document or cure such defect or cure such breach in all material

respects during such period, the Depositor shall repurchase such Mortgage Loan

from the Trust Fund at the Purchase Price on or prior to the Determination Date

following the expiration of such period (subject to Section 2.03(d)) and the

last paragraph of this Section 2.03(a). The Purchase Price for the repurchased

Mortgage Loan shall be deposited in the Collection Account, and the Custodian,

upon receipt of written notice from the Servicer of such deposit, shall release

to the Depositor the related Owner Mortgage File (and, if applicable, Retained

Mortgage File). 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 Servicer shall reflect such assignment on the

records of MERS), in each case without recourse, and deliver such instruments of

transfer or assignment, in each case without recourse, as the Depositor shall

furnish to it and as shall be necessary to vest in the Depositor any Mortgage

Loan released pursuant hereto and the Custodian and the Trustee shall have no

further responsibility with regard to such Owner Mortgage File (and, if

applicable, Retained Mortgage File). In lieu of repurchasing any such Mortgage

Loan as provided above, the Depositor may cause such Mortgage Loan to be removed

from the Trust Fund (in which case it shall become a Defective Mortgage Loan)

and substitute one or more Eligible Substitute Mortgage Loans in the manner and

subject to the limitations set forth in Section 2.03(d).

 

            It is understood and agreed that the representations and warranties

set forth in Section 2.04 hereof shall survive delivery of the Owner Mortgage

Files (and, if applicable, Retained Mortgage Files) to the Custodian and shall

inure to the benefit of the Certificateholders notwithstanding any restrictive

or qualified endorsement or assignment. It is understood and agreed that the

obligations of the Depositor set forth in this Section 2.03(a) to cure,

substitute for or repurchase a Mortgage Loan and to pay the Reimbursement Amount

constitute the sole remedies available to the Certificateholders and to the

Trustee on their behalf respecting a breach of the representations and

warranties in Section 2.04 hereof.

 

            Notwithstanding anything to the contrary in this Section 2.03, with

respect to any breach by the Depositor of the representation and warranty set

forth in Section 2.04(z), which breach materially and adversely affects the

value of any Prepayment Penalty or the interest of the Trust therein, the

Depositor shall not be required to repurchase such Mortgage Loans as set forth

in this Section 2.03(a). However, the Originator shall remedy such breach as

follows: Upon any Principal Prepayment with respect to the affected Mortgage

Loan, the Originator shall pay to the Trust the excess, if any, of (x) the

amount of such Prepayment Penalty calculated as set forth in the matrices

attached hereto as Exhibit R over (y) the amount collected from the Mortgagor in

respect of such Prepayment Penalty. Such amount payable by the Originator shall

be paid by the Servicer Remittance Date in the month following the month in

which the related Principal Prepayment occurred.

 

            (b) In addition to the foregoing, in the case of a breach of the

Depositor's representation set forth in Section 2.04(i) and (dd) hereof, the

Depositor shall pay to the Trust the Reimbursement Amount. The Reimbursement

Amount shall be delivered to the Servicer for deposit into the Collection

Account within 10 days from the date the Depositor was notified by the Trustee

of the amount of such costs and damages.

 

            (c) Within 90 days of the earlier of discovery by the Servicer or

receipt of notice by the Servicer of the breach of any representation, warranty

or covenant of the Servicer set forth in Section 2.05 which materially and

adversely affects the interests of the Certificateholders in any Mortgage Loan,

the Servicer shall cure such breach in all material respects.

 

            (d) Any substitution of Eligible Substitute Mortgage Loans for

Defective Mortgage Loans made pursuant to Section 2.03(a) must be effected prior

to the last Business Day that is within two years after the Closing Date. As to

any Defective Mortgage Loan for which the Depositor substitutes an Eligible

Substitute Mortgage Loan or Loans, such substitution shall be effected by the

Depositor delivering to the Custodian, on the Trustee's behalf for such Eligible

Substitute Mortgage Loan or Loans, the documents required by Section 2.01,

together with an Officers' Certificate providing that each such Eligible

Substitute Mortgage Loan satisfies the definition thereof and specifying the

Substitution Adjustment Amount (as described below), if any, in connection with

such substitution. The Custodian shall acknowledge receipt for such Eligible

Substitute Mortgage Loan or Loans and, within ten Business Days thereafter, the

Custodian shall review such documents as specified in Section 2.02 and deliver

to the Servicer and the Trustee, with respect to such Eligible Substitute

Mortgage Loan or Loans, a certification substantially in the form attached

hereto as Exhibit F-1, with any applicable exceptions noted thereon. Within one

year of the date of substitution, the Custodian shall deliver to the Servicer

and the Trustee a certification substantially in the form of Exhibit F-2 hereto

with respect to such Eligible Substitute Mortgage Loan or Loans, with any

applicable exceptions noted thereon. Monthly Payments due with respect to

Eligible Substitute Mortgage Loans in the month of substitution are not part of

the Trust Fund and will be retained by the Depositor. For the month of

substitution, distributions to Certificateholders will reflect the collections

and recoveries in respect of such Defective Mortgage Loan in the Collection

Period or Prepayment Period, as applicable, preceding the date of substitution

and the Depositor shall thereafter be entitled to retain all amounts

subsequently received in respect of such Defective Mortgage Loan. The Depositor

shall give or cause to be given written notice to the Certificateholders that

such substitution has taken place, shall amend the applicable Mortgage Loan

Schedule to reflect the removal of such Defective Mortgage Loan from the terms

of this Agreement and the substitution of the Eligible Substitute Mortgage Loan

or Loans and shall deliver a copy of such amended Mortgage Loan Schedule to the

Trustee. Upon such substitution, such Eligible Substitute Mortgage Loan or Loans

shall constitute part of the Mortgage Pool and shall be subject in all respects

to the terms of this Agreement, including all applicable representations and

warranties as of the date of substitution.

 

            For any month in which the Depositor substitutes one or more

Eligible Substitute Mortgage Loans for one or more Defective Mortgage Loans,

including any substitution pursuant to Section 2.08, the Servicer will determine

the amount (the "Substitution Adjustment Amount"), if any, by which the

aggregate Purchase Price of all such Defective Mortgage Loans (or Mortgage Loan,

in the case of a substitution pursuant to Section 2.08) exceeds the aggregate,

as to each such Eligible Substitute Mortgage Loan, of the principal balance

thereof as of the date of substitution, together with one month's interest on

such principal balance at the applicable Net Mortgage Interest Rate. On the date

of such substitution, the Depositor will deliver or cause to be delivered to the

Servicer for deposit in the Collection Account an amount equal to the

Substitution Adjustment Amount, if any, and the Trustee, upon receipt of the

related Eligible Substitute Mortgage Loan or Loans and notice by the Servicer of

such deposit, shall release to the Depositor the related Owner Mortgage File

(and, if applicable, Retained Mortgage File) and shall execute and deliver such

instruments of transfer or assignment, in each case without recourse, as the

Depositor shall deliver to it and as shall be necessary to vest therein any

Defective Mortgage Loan released pursuant hereto.

 

            In addition, the Depositor shall obtain at its own expense and

deliver to the Trustee an Opinion of Counsel to the effect that such

substitution will not cause (a) any federal tax to be imposed on the Trust Fund,

including without limitation, any federal tax imposed on "prohibited

transactions" under Section 860F(a)(l) of the Code or on "contributions after

the startup date" under Section 860G(d)(l) of the Code, or (b) either REMIC to

fail to qualify as a REMIC at any time that any Certificate is outstanding. If

such Opinion of Counsel can not be delivered, then such substitution may only be

effected at such time as the required Opinion of Counsel can be given.

 

            (e) Upon discovery by the Depositor, the Seller, the Servicer, the

Securities Administrator, the Custodian or the Trustee that any Mortgage Loan

does not constitute a "qualified mortgage" within the meaning of Section

860G(a)(3) of the Code, the party discovering such fact shall within two

Business Days give written notice thereof to the other parties. In connection

therewith, the Depositor shall repurchase or, subject to the limitations set

forth in Section 2.03(d), substitute one or more Eligible Substitute Mortgage

Loans for the affected Mortgage Loan within 60 days of the earlier of discovery

or receipt of such notice with respect to such affected Mortgage Loan. In

addition, upon discovery that a Mortgage Loan is defective in a manner that

would cause it to be a "defective obligation" within the meaning of Treasury

Regulations relating to REMICs, the Depositor shall cure the defect or make the

required purchase or substitution no later than 60 days after the discovery of

the defect. Any such repurchase or substitution shall be made in the same manner

as set forth in Section 2.03(a). The Trustee shall reconvey to the Depositor the

Mortgage Loan to be released pursuant hereto in the same manner, and on the same

terms and conditions, as it would a Mortgage Loan repurchased for breach of a

representation or warranty.

 

            Section 2.04 Representations and Warranties of the Depositor with

respect to the Mortgage Loans.

 

            The Depositor hereby represents and warrants to the Trustee for the

benefit of the Certificateholders that as of the Closing Date or as of such

other date specifically provided herein:

 

            (a) The information set forth in the Mortgage Loan Schedules was

true and correct in all material respects, including, without limitation, the

information regarding any Prepayment Penalty, at the date or dates respecting

which such information was furnished as specified in the Mortgage Loan

Schedules;

 

            (b) Immediately prior to the transfer and assignment contemplated

herein, the Depositor 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;

 

            (c) All payments required to be made up to the Due Date for such

Mortgage Loan immediately preceding the Closing Date 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 applicable Cut-off Date;

 

            (d) 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 Depositor'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;

 

            (e) 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 neither the Servicer nor the Depositor has advanced funds, or received any

advance of funds by a party other than the Mortgagor, directly or indirectly 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;

 

            (f) Neither the Depositor 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;

 

            (g) 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;

 

            (h) 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 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 Depositor a valid and subsisting first lien on the

property described therein and the Depositor has full right to sell and assign

the same to the Trustee;

 

            (i) 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;

 

            (j) Each Mortgaged Property is located in the United States and

consists of a one- to four-unit residential property, which may include a

detached home, townhouse, condominium unit, a unit in a planned unit development

or a manufacturing housing unit which constitutes real property for purposes of

the applicable state law;

 

            (k) Except for 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 Depositor's

knowledge, the Mortgaged Property and all improvements thereon comply with all

requirements of any applicable zoning and subdivision laws and ordinances;

 

            (l) With respect to each Mortgage where a lost note affidavit has

been delivered to the Custodian on the Trustee's behalf in place of the related

Mortgage Note, the related Mortgage Note is no longer in existence;

 

            (m) 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;

 

            (n) 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 Depositor is the sole insured of such mortgagee title

insurance policy, the assignment to the Trustee of the Depositor'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 Depositor, has done, by act or omission, anything which

would impair the coverage of such mortgagee title insurance policy;

 

            (o) To the best of the Depositor'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 Depositor 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;

 

            (p) 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

Depositor;

 

            (q) The Mortgage Loan meets, or is exempt from, applicable state or

federal laws, regulations and other requirements, pertaining to usury, and the

Mortgage Loan is not usurious;

 

            (r) To the best of the Depositor's knowledge, all inspections,

licenses and certificates required to be made or issued with respect to all

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;

 

            (s) Each Mortgage Note (other than with respect to any Balloon

Loans) is payable in monthly payments, resulting in complete amortization of the

Mortgage Loan over a term of not more than 360 months;

 

            (t) 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;

 

            (u) 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 Depositor 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

Depositor's knowledge, there is no proceeding pending or threatened for the

total or partial condemnation of the Mortgaged Property;

 

            (v) 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;

 

            (w) To the best of the Depositor's knowledge, no Mortgagor is a

debtor in any state or federal bankruptcy or insolvency proceeding;

 

            (x) If the Mortgage Loan is secured by a long-term residential

lease, (1) the lessor under the lease holds a fee simple interest in the land;

(2) the terms of such lease expressly permit the mortgaging of the leasehold

estate, the assignment of the lease without the lessor's consent and the

acquisition by the holder of the Mortgage of the rights of the lessee upon

foreclosure or assignment in lieu of foreclosure or provide the holder of the

Mortgage with substantially similar protections; (3) the terms of such lease do

not (a) allow the termination thereof upon the lessee's default without the

holder of the Mortgage being entitled to receive written notice of, and

opportunity to cure, such default, (b) allow the termination of the lease in the

event of damage or destruction as long as the Mortgage is in existence, (c)

prohibit the holder of the Mortgage from being insured (or receiving proceeds of

insurance) under the hazard insurance policy or policies relating to the

Mortgaged Property or (d) permit any increase in rent other than pre-established

increases set forth in the lease; (4) the original term of such lease is not

less than 15 years; (5) the term of such lease does not terminate earlier than

five years after the maturity date of the Mortgage Note; and (6) the Mortgaged

Property is located in a jurisdiction in which the use of leasehold estates in

transferring ownership in residential properties is a widely accepted practice;

 

            (y) None of the Mortgage Loans are classified as "high cost"

Mortgage Loans under Section 32 of the Home Ownership and Equity Protection Act

of 1994 as amended or any comparable state law;

 

            (z) With respect to each Mortgage Loan that has a Prepayment

Penalty, each such Prepayment Penalty shall be enforceable, and each Prepayment

Penalty shall be permitted pursuant to federal, state and local law. Each such

Prepayment Penalty is in an amount less than or equal to the maximum amount

permitted under applicable law. Each such Prepayment Penalty actually charged to

the related borrower is in accordance with the Prepayment Penalty matrices set

forth in Exhibit R;

 

            (aa) Each Mortgage Loan is a "qualified mortgage" within the meaning

of Section 860G of the Code and Treas. Reg. ss.1.860G-2;

 

            (bb) No Mortgage Loan is a "high cost" loan as defined under any

federal, state or local law applicable to such Mortgage Loan at the time of its

origination;

 

            (cc) No Mortgage Loan is serviced by the Trustee or an affiliate of

the Trustee;

 

            (dd) No Mortgage Loan (other than a Mortgage Loan that is a New

Jersey covered purchase loan) is a High Cost Loan or Covered Loan, as applicable

(as such terms are defined in S&P's LEVELS(R) Glossary Version 5.6b, Appendix

E), no Mortgage Loan originated on or after October 1, 2002 through March 6,

2003 is governed by the Georgia Fair Lending Act and no Mortgage Loan originated

on or after March 7, 2003 is a "high cost home loan" as defined under the

Georgia Fair Lending Act; and

 

            (ee) In addition to the foregoing representations and warranties

made in subparagraphs (a) through (dd) above, the Depositor further represents

and warrants upon delivery of the Group I Mortgage Loans, as to each, that:

 

            (i) No mortgage loan is covered by the Home Ownership and Equity

      Protection Act of 1994;

 

            (ii) With respect to each Group I Mortgage Loan, none of the

      proceeds of such Mortgage Loan were used to finance single-premium credit

      life insurance policies;

 

            (iii) With respect to each Group I Mortgage Loan, the Servicer has

      furnished accurate and complete information on the related borrower credit

      files to Equifax, Experian and Trans Union Credit Information Company, in

      accordance with the Fair Credit Reporting Act and its implementing

      regulations;

 

            (iv) The unpaid principal balance of each Group I Mortgage Loan does

      not exceed the applicable maximum original loan amount limitations with

      respect to first lien one- to four-family residential mortgage loans as

      set forth in the Freddie Mac Selling Guide;

 

            (v) With respect to each Group I Mortgage Loan that has a Prepayment

      Penalty, no such Prepayment Penalty may be imposed for a term in excess of

      five (5) years with respect to Mortgage Loans originated prior to October

      1, 2002 and three (3) years with respect to Mortgage Loans originated on

      or after October 1, 2002;

 

            (vi) No Group I Mortgage Loan is a "high-cost," "high-cost home,"

      "covered" (excluding home loans defined as "covered home loans" pursuant

      to clause (1) of the definition of that term in the New Jersey Home

      Ownership Security Act of 2002), "high-risk home" or "predatory" loan

      under any applicable federal, state or local predatory or abusive lending

      law; and

 

            (vii) With respect to any Group I Mortgage Loan originated on or

      after August 1, 2004, neither the related Mortgage nor the related

      Mortgage Note requires the borrower to submit to arbitration to resolve

      any dispute arising out of or relating in any way to the mortgage loan

      transaction.

 

            Notwithstanding the foregoing, no representations or warranties are

made by the Depositor as to the environmental condition of any Mortgaged

Property; the absence, presence or effect of hazardous wastes or hazardous

substances on any Mortgaged Property; any casualty resulting from the presence

or effect of hazardous wastes or hazardous substances on, near or emanating from

any Mortgaged Property; the impact on Certificateholders of any environmental

condition or presence of any hazardous substance on or near any Mortgaged

Property; or the compliance of any Mortgaged Property with any environmental

laws, nor is any agent, person or entity otherwise affiliated with the Depositor

authorized or able to make any such representation, warranty or assumption of

liability relative to any Mortgaged Property. In addition, no representations or

warranties are made by the Depositor with respect to the absence or effect of

fraud in the origination of any Mortgage Loan.

 

            It is understood and agreed that the representations and warranties

set forth in this Section 2.04 shall survive delivery of the respective Owner

Mortgage Files (and, if applicable, Retained Mortgage Files) to the Custodian

and shall inure to the benefit of the Trustee notwithstanding any restrictive or

qualified endorsement or assignment.

 

            Section 2.05 Representations, Warranties and Covenants of the

Servicer.

 

            The Servicer hereby represents, warrants and covenants to the

Trustee, for the benefit of each of the Trustee and the Certificateholders and

to the Depositor and the Securities Administrator that as of the Closing Date or

as of such date specifically provided herein:

 

            (i) The Servicer is a national banking association duly chartered

      and validly existing in good standing under the laws of the United States

      and has all licenses necessary to carry on its business as now being

      conducted, except for such licenses, certificates and permits the absence

      of which, individually or in the aggregate, would not have a material

      adverse effect on the ability of the Servicer to conduct its business as

      it is presently conducted, and is licensed, qualified and in good standing

      in the states where the Mortgaged Property is located if the laws of such

      state require licensing or qualification in order to conduct business of

       the type conducted by the Servicer or to ensure the enforceability or

      validity of each Mortgage Loan; the Servicer has the power and authority

      to execute and deliver this Agreement and to perform in accordance

      herewith; the execution, delivery and performance of this Agreement

      (including all instruments of transfer to be delivered pursuant to this

      Agreement) by the Servicer and the consummation of the transactions

      contemplated hereby have been duly and validly authorized; and all

      requisite corporate action has been taken by the Servicer to make this

      Agreement valid and binding upon the Servicer in accordance with its

      terms;

 

            (ii) The consummation of the transactions contemplated by this

       Agreement are in the ordinary course of business of the Servicer and will

      not result in the breach of any term or provision of the articles of

      incorporation or by-laws of the Servicer or result in the breach of any

      term or provision of, or conflict with or constitute a default under or

      result in the acceleration of any obligation under, any agreement,

      indenture or loan or credit agreement or other instrument to which the

      Servicer or its property is subject, or result in the violation of any

      law, rule, regulation, order, judgment or decree to which the Servicer or

      its property is subject;

 

            (iii) The Servicer is an approved seller/servicer of conventional

      residential mortgage loans for Fannie Mae or Freddie Mac, with the

      facilities, procedures, and experienced personnel necessary for the sound

      servicing of mortgage loans of the same type as the Mortgage Loans. The

      Servicer is a HUD approved mortgagee pursuant to Section 203 of the

      National Housing Act and is in good standing to sell mortgage loans to and

      service mortgage loans for Fannie Mae or Freddie Mac, and no event has

      occurred, including but not limited to a change in insurance coverage,

      which would make the Servicer unable to comply with Fannie Mae or Freddie

      Mac eligibility requirements or which would require notification to either

      Fannie Mae or Freddie Mac;

 

            (iv) This Agreement, and all documents and instruments contemplated

      hereby which are executed and delivered by the Servicer, constitute and

      will constitute valid, legal and binding obligations of the Servicer,

      enforceable in accordance with their respective terms, except as the

      enforcement thereof may be limited by applicable bankruptcy, insolvency,

      reorganization, moratorium or other similar laws affecting the enforcement

      of creditors' rights generally (whether considered in a proceeding at law

      or in equity);

 

            (v) The Servicer does not believe, nor does it have any reason or

      cause to believe, that it cannot perform each and every covenant contained

      in this Agreement;

 

            (vi) There is no action, suit, proceeding or investigation pending

      or, to its knowledge, threatened against the Servicer that, either

      individually or in the aggregate, may result in any material adverse

      change in the business, operations, financial condition, properties or

      assets of the Servicer, or in any material impairment of the right or

      ability of the Servicer to carry on its business substantially as now

      conducted, or in any material liability on the part of the Servicer, or

      that would draw into question the validity or enforceability of this

      Agreement or of any action taken or to be taken in connection with the

      obligations of the Servicer contemplated herein, or that would be likely

      to impair materially the ability of the Servicer to perform under the

      terms of this Agreement;

 

            (vii) No consent, approval or order of any court or governmental

      agency or body is required for the execution, delivery and performance by

      the Servicer of or compliance by the Servicer with this Agreement or the

       consummation of the transactions contemplated by this Agreement, except

      for such consents, approvals, authorizations and orders, if any, that have

      been obtained; and

 

            (viii) No information in this Agreement provided by the Servicer nor

      any information, certificate of an officer, statement furnished in writing

      or report delivered to the Trustee or the Securities Administrator by the

      Servicer in connection with the transactions contemplated hereby contains

      or will contain any untrue statement of a material fact or omits or will

      omit to state a material fact necessary in order to make the statements

      contained therein, in light of the circumstances under which they were

      made, not misleading.

 

             (ix) The Servicer has fully furnished, and shall continue to fully

      furnish for so long as it is servicing the Mortgage Loans hereunder, in

      accordance with the Fair Credit Reporting Act and its implementing

      regulations, accurate and complete information on the Mortgagor credit

      files to Equifax, Experian and Trans Union Credit Information Company on a

      monthly basis.

 

            It is understood and agreed that the representations, warranties and

covenants set forth in this Section 2.05 shall survive delivery of the Mortgage

Files to the Custodian and shall inure to the benefit of the Trustee, the

Depositor, the Securities Administrator and the Certificateholders. Upon

discovery by any of the Depositor, the Servicer, the Securities Administrator or

the Trustee of a breach of any of the foregoing representations, warranties and

covenants which materially and adversely affects the value of any Mortgage Loan,

Prepayment Penalty or the interests therein of the Certificateholders, the party

discovering such breach shall give prompt written notice (but in no event later

than two Business Days following such discovery) to the other parties hereto.

 

            Section 2.06 Representations and Warranties of the Depositor.

 

             The Depositor represents and warrants to the Trust and the Trustee

on behalf of the Certificateholders and to the Servicer and Securities

Administrator as follows:

 

            (i) This agreement constitutes a legal, valid and binding obligation

       of the Depositor, enforceable against the Depositor in accordance with its

      terms, except as enforceability may be limited by applicable bankruptcy,

      insolvency, reorganization, moratorium or other similar laws now or

      hereafter in effect affecting the enforcement of creditors' rights in

      general and except as such enforceability may be limited by general

      principles of equity (whether considered in a proceeding at law or in

      equity);

 

            (ii) Immediately prior to the sale and assignment by the Depositor

      to the Trustee on behalf of the Trust of each Mortgage Loan, the Depositor

      had good and marketable title to each Mortgage Loan (insofar as such title

      was conveyed to it by the Seller) subject to no prior lien, claim,

      participation interest, mortgage, security interest, pledge, charge or

      other encumbrance or other interest of any nature;

 

            (iii) As of the Closing Date, the Depositor has transferred all

      right, title interest in the Mortgage Loans to the Trustee on behalf of

      the Trust;

 

            (iv) The Depositor has not transferred the Mortgage Loans to the

      Trustee on behalf of the Trust with any intent to hinder, delay or defraud

      any of its creditors;

 

             (v) The Depositor has been duly incorporated and is validly existing

      as a corporation in good standing under the laws of the State of Delaware,

      with full corporate power and authority to own its assets and conduct its

      business as presently being conducted;

 

            (vi) The Depositor is not in violation of its certificate of

      incorporation or by-laws or in default in the performance or observance of

      any material obligation, agreement, covenant or condition contained in any

      contract, indenture, mortgage, loan agreement, note, lease or other

      instrument to which the Depositor is a party or by which it or its

      properties may be bound, which default might result in any material

      adverse changes in the financial condition, earnings, affairs or business

      of the Depositor or which might materially and adversely affect the

      properties or assets, taken as a whole, of the Depositor;

 

            (vii) The execution, delivery and performance of this Agreement by

      the Depositor, and the consummation of the transactions contemplated

      thereby, do not and will not result in a material breach or violation of

      any of the terms or provisions of, or, to the knowledge of the Depositor,

       constitute a default under, any indenture, mortgage, deed of trust, loan

      agreement or other agreement or instrument to which the Depositor is a

      party or by which the Depositor is bound or to which any of the property

      or assets of the Depositor is subject, nor will such actions result in any

      violation of the provisions of the certificate of incorporation or by-laws

      of the Depositor or, to the best of the Depositor's knowledge without

      independent investigation, any statute or any order, rule or regulation of

      any court or governmental agency or body having jurisdiction over the

      Depositor or any of its properties or assets (except for such conflicts,

      breaches, violations and defaults as would not have a material adverse

      effect on the ability of the Depositor to perform its obligations under

      this Agreement);

 

            (viii) To the best of the Depositor's knowledge without any

      independent investigation, no consent, approval, authorization, order,

      registration or qualification of or with any court or governmental agency

      or body of the United States or any other jurisdiction is required for the

      issuance of the Certificates, or the consummation by the Depositor of the

      other transactions contemplated by this Agreement, except such consents,

      approvals, authorizations, registrations or qualifications as (a) may be

      required under State securities or blue sky laws, (b) have been previously

      obtained or (c) the failure of which to obtain would not have a material

      adverse effect on the performance by the Depositor of its obligations

      under, or the validity or enforceability of, this Agreement; and

 

            (ix) There are no actions, proceedings or investigations pending

      before or, to the Depositor's knowledge, threatened by any court,

      administrative agency or other tribunal to which the Depositor is a party

      or of which any of its properties is the subject: (a) which if determined

      adversely to the Depositor would have a material adverse effect on the

      business, results of operations or financial condition of the Depositor;

      (b) asserting the invalidity of this Agreement or the Certificates; (c)

      seeking to prevent the issuance of the Certificates or the consummation by

      the Depositor of any of the transactions contemplated by this Agreement,

      as the case may be; or (d) which might materially and adversely affect the

      performance by the Depositor of its obligations under, or the validity or

      enforceability of, this Agreement.

 

            Section 2.07 Issuance of Certificates and the Uncertificated Regular

Interests.

 

            The Trustee acknowledges the assignment to it of the Mortgage Loans

and the delivery to the Custodian on its behalf of the Mortgage Files, subject

to the provisions of Sections 2.01 and 2.02, and the Trustee acknowledges the

assignment to it of all other assets included in the Trust Fund, receipt of

which is hereby acknowledged. Concurrently with such assignment and delivery and

in exchange therefor, the Securities Administrator, pursuant to the Written

Order to Authenticate executed by an officer of the Depositor, has executed, and

the Certificate Registrar has authenticated and delivered to or upon the order

of the Depositor, the Class A Certificates and Class M Certificates (other than

the Class M-12, Class M-13 and Class M-14 Certificates) in minimum dollar

denominations of $25,000 and integral dollar multiples of $1 in excess thereof

and the Class M-12, Class M-13 and Class M-14 Certificates in minimum

denominations of $250,000 and integral multiples of $1 in excess thereof. The

Class CE and Class P Certificates are issuable only in minimum Percentage

Interests of 10%. The Class R Certificate is issuable only as a single

certificate. The Trustee acknowledges the issuance of the uncertificated REMIC 1

Regular Interests and declares that it hold such regular interests as assets of

REMIC 2. The Trustee acknowledges the obligation of the Class CE Certificates to

pay Cap Carryover Amounts, and declares that it hold the same as assets of the

Grantor Trust on behalf of the Holders of the Class AI-1A, Class AI-B, Class

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

M-7, Class M-8, Class M-9, Class M-10, Class M-11, Class M-12, Class M-13 and

Class M-14 Certificates, respectively. In addition to the assets described in

the preceding sentence, the assets of the Grantor Trust shall also include (i)

Prepayment Penalties, any Servicer Prepayment Penalty Payment Amounts, any

Originator Prepayment Penalty Payment Amounts and the beneficial interest of the

Class P Certificates with respect thereto and (ii) the Yield Maintenance

Agreements, the Reserve Accounts and the beneficial interest of the Class CE

Certificates with respect thereto, subject to the obligation to pay Cap

Carryover Amounts. The interests evidenced by the Certificates constitute the

entire beneficial ownership interest in the Trust Fund.

&