Back to top

POOLING AND SERVICING AGREEMENT Dated as of September 1, 2005

Pooling and Servicing Agreement

POOLING AND SERVICING AGREEMENT

 

                         Dated as of September 1, 2005
 | Document Parties: CWABS INC ASSET BACKED CE | COUNTRYWIDE HOME LOANS SERVICING LP, You are currently viewing:
This Pooling and Servicing Agreement involves

CWABS INC ASSET BACKED CE | COUNTRYWIDE HOME LOANS SERVICING LP,

. RealDealDocs™ contains millions of easily searchable legal documents and clauses from top law firms. Search for free - click here.
Title: POOLING AND SERVICING AGREEMENT Dated as of September 1, 2005
Governing Law: New York     Date: 11/9/2005

POOLING AND SERVICING AGREEMENT

 

                         Dated as of September 1, 2005
, Parties: cwabs inc asset backed ce , countrywide home loans servicing lp
50 of the Top 250 law firms use our Products every day

 

                                                                   Exhibit 4.1

 

 

 

                                                             EXECUTION VERSION

 

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

 

 

 

 

                                  CWABS, INC.,

                                   Depositor

 

                         COUNTRYWIDE HOME LOANS, INC.,

                                    Seller

 

                               PARK MONACO INC.,

                                     Seller

 

                               PARK SIENNA LLC,

                                    Seller

 

                     COUNTRYWIDE HOME LOANS SERVICING LP,

                                Master Servicer

 

                                      and

 

                             THE BANK OF NEW YORK,

                                    Trustee

 

 

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

 

                        POOLING AND SERVICING AGREEMENT

 

                         Dated as of September 1, 2005

 

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

 

                   ASSET-BACKED CERTIFICATES, SERIES 2005-10

 

 

 

<PAGE>

 

 

<TABLE>

<CAPTION>

                                                 Table of Contents

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

 

                                                                                                                Page

                                                                                                                 ----

 

<S>               <C>                                                                                             <C>

ARTICLE I. DEFINITIONS                                                                                            13

 

Section 1.01       Defined Terms..................................................................................13

Section 1.02       Certain Interpretive Provisions................................................................61

 

ARTICLE II. CONVEYANCE OF MORTGAGE LOANS; REPRESENTATIONS AND WARRANTIES                                          61

 

Section 2.01       Conveyance of Mortgage Loans...................................................................61

Section 2.02       Acceptance by Trustee of the Mortgage Loans....................................................68

Section 2.03       Representations, Warranties and Covenants of the Master Servicer and the Sellers...............74

Section 2.04       Representations and Warranties of the Depositor................................................92

Section 2.05       Delivery of Opinion of Counsel in Connection with Substitutions and Repurchases................94

Section 2.06       Authentication and Delivery of Certificates....................................................95

Section 2.07       Covenants of the Master Servicer...............................................................95

 

ARTICLE III. ADMINISTRATION AND SERVICING OF MORTGAGE LOANS                                                       95

 

Section 3.01       Master Servicer to Service Mortgage Loans......................................................95

Section 3.02       Subservicing; Enforcement of the Obligations of Master Servicer................................97

Section 3.03       Rights of the Depositor, the Sellers, the Certificateholders, the NIM Insurer and the

                  Trustee in Respect of the Master Servicer......................................................98

Section 3.04       Trustee to Act as Master Servicer..............................................................98

Section 3.05       Collection of Mortgage Loan Payments; Certificate Account; Distribution Account;

                  Pre-Funding Account; Seller Shortfall Interest Requirement.....................................99

Section 3.06       Collection of Taxes, Assessments and Similar Items; Escrow Accounts...........................102

Section 3.07       Access to Certain Documentation and Information Regarding the Mortgage Loans..................103

Section 3.08       Permitted Withdrawals from the Certificate Account, Distribution Account, Carryover

                  Reserve Fund and the Principal Reserve Fund...................................................103

Section 3.09       [Reserved]....................................................................................106

Section 3.10       Maintenance of Hazard Insurance...............................................................106

Section 3.11       Enforcement of Due-On-Sale Clauses; Assumption Agreements.....................................107

Section 3.12       Realization Upon Defaulted Mortgage Loans; Determination of Excess Proceeds and

                  Realized Losses; Repurchase of Certain Mortgage Loans.........................................108

Section 3.13       Trustee to Cooperate; Release of Mortgage Files...............................................112

Section 3.14       Documents, Records and Funds in Possession of Master Servicer to be Held for the

                  Trustee.......................................................................................113

Section 3.15       Servicing Compensation........................................................................113

Section 3.16       Access to Certain Documentation...............................................................114

Section 3.17       Annual Statement as to Compliance.............................................................114

 

                                                         i

 

<PAGE>

 

Section 3.18       Annual Independent Public Accountants' Servicing Statement; Financial Statements..............114

Section 3.19       The Corridor Contracts........................................................................115

Section 3.20       Prepayment Charges............................................................................115

 

ARTICLE IV. DISTRIBUTIONS AND ADVANCES BY THE MASTER SERVICER                                                    117

 

Section 4.01       Advances; Remittance Reports..................................................................117

Section 4.02       Reduction of Servicing Compensation in Connection with Prepayment Interest Shortfalls.........118

Section 4.03       [Reserved]....................................................................................118

Section 4.04       Distributions.................................................................................119

Section 4.05       Monthly Statements to Certificateholders......................................................128

Section 4.06       [Reserved]....................................................................................131

Section 4.07       Carryover Reserve Fund........................................................................131

Section 4.08       Credit Comeback Excess Account................................................................132

 

ARTICLE V. THE CERTIFICATES                                                                                      133

 

Section 5.01       The Certificates..............................................................................133

Section 5.02       Certificate Register; Registration of Transfer and Exchange of Certificates...................135

Section 5.03       Mutilated, Destroyed, Lost or Stolen Certificates.............................................139

Section 5.04       Persons Deemed Owners.........................................................................139

Section 5.05       Access to List of Certificateholders' Names and Addresses.....................................139

Section 5.06       Book-Entry Certificates.......................................................................140

Section 5.07       Notices to Depository.........................................................................141

Section 5.08       Definitive Certificates.......................................................................141

Section 5.09       Maintenance of Office or Agency...............................................................141

 

ARTICLE VI. THE DEPOSITOR, THE MASTER SERVICER AND THE SELLERS                                                   142

 

Section 6.01       Respective Liabilities of the Depositor, the Master Servicer and the Sellers..................142

Section 6.02       Merger or Consolidation of the Depositor, the Master Servicer or the Sellers..................142

Section 6.03       Limitation on Liability of the Depositor, the Sellers, the Master Servicer, the NIM

                  Insurer and Others............................................................................142

Section 6.04       Limitation on Resignation of Master Servicer..................................................143

Section 6.05       Errors and Omissions Insurance; Fidelity Bonds................................................143

 

ARTICLE VII. DEFAULT; TERMINATION OF MASTER SERVICER                                                             144

 

Section 7.01       Events of Default.............................................................................144

Section 7.02       Trustee to Act; Appointment of Successor......................................................146

Section 7.03       Notification to Certificateholders............................................................147

 

                                                         ii

 

<PAGE>

 

ARTICLE VIII. CONCERNING THE TRUSTEE                                                                             147

 

Section 8.01       Duties of Trustee.............................................................................147

Section 8.02       Certain Matters Affecting the Trustee.........................................................149

Section 8.03       Trustee Not Liable for Mortgage Loans.........................................................150

Section 8.04        Trustee May Own Certificates..................................................................150

Section 8.05       Master Servicer to Pay Trustee's Fees and Expenses............................................150

Section 8.06       Eligibility Requirements for Trustee..........................................................151

Section 8.07       Resignation and Removal of Trustee............................................................151

Section 8.08       Successor Trustee.............................................................................152

Section 8.09       Merger or Consolidation of Trustee............................................................153

Section 8.10       Appointment of Co-Trustee or Separate Trustee.................................................153

Section 8.11       Tax Matters...................................................................................154

Section 8.12       [RESERVED]....................................................................................157

Section 8.13       Access to Records of the Trustee..............................................................157

Section 8.14       Suits for Enforcement.........................................................................157

 

ARTICLE IX. TERMINATION                                                                                          157

 

Section 9.01       Termination upon Liquidation or Repurchase of all Mortgage Loans..............................157

Section 9.02       Final Distribution on the Certificates........................................................158

Section 9.03       Additional Termination Requirements...........................................................159

 

ARTICLE X. MISCELLANEOUS PROVISIONS                                                                               160

 

Section 10.01      Amendment.....................................................................................160

Section 10.02      Recordation of Agreement; Counterparts........................................................162

Section 10.03      Governing Law.................................................................................162

Section 10.04      Intention of Parties..........................................................................163

Section 10.05      Notices.......................................................................................163

Section 10.06      Severability of Provisions....................................................................164

Section 10.07      Assignment....................................................................................164

Section 10.08      Limitation on Rights of Certificateholders....................................................165

Section 10.09      Inspection and Audit Rights...................................................................165

Section 10.10      Certificates Nonassessable and Fully Paid.....................................................166

Section 10.11      Rights of NIM Insurer.........................................................................166

</TABLE>

 

 

Exhibits

--------

 

EXHIBIT A               Forms of Certificates

     EXHIBIT A-1        Form of Class AF-1 Certificate

     EXHIBIT A-2        Form of Class AF-2 Certificate

     EXHIBIT A-3        Form of Class AF-3 Certificate

     EXHIBIT A-4        Form of Class AF-4 Certificate

     EXHIBIT A-5        Form of Class AF-5 Certificate

     EXHIBIT A-6        Form of Class AF-6 Certificate

     EXHIBIT A-7        Form of Class MF-1 Certificate

 

                                       iii

 

<PAGE>

 

     EXHIBIT A-8        Form of Class MF-2 Certificate

     EXHIBIT A-9        Form of Class MF-3 Certificate

     EXHIBIT A-10       Form of Class MF-4 Certificate

     EXHIBIT A-11       Form of Class MF-5 Certificate

     EXHIBIT A-12       Form of Class MF-6 Certificate

     EXHIBIT A-13       Form of Class MF-7 Certificate

     EXHIBIT A-14       Form of Class MF-8 Certificate

     EXHIBIT A-16       Form of Class BF Certificate

     EXHIBIT A-17       Form of Class 2-AV-1 Certificate

     EXHIBIT A-18       Form of Class 3-AV-1 Certificate

     EXHIBIT A-19       Form of Class 3-AV-2 Certificate

     EXHIBIT A-20       Form of Class 3-AV-3 Certificate

     EXHIBIT A-21       Form of Class MV-1 Certificate

     EXHIBIT A-22       Form of Class MV-2 Certificate

     EXHIBIT A-23       Form of Class MV-3 Certificate

     EXHIBIT A-24       Form of Class MV-4 Certificate

     EXHIBIT A-25       Form of Class MV-5 Certificate

     EXHIBIT A-26       Form of Class MV-6 Certificate

      EXHIBIT A-27       Form of Class MV-7 Certificate

     EXHIBIT A-28       Form of Class MV-8 Certificate

     EXHIBIT A-29       Form of Class MV-9 Certificate

     EXHIBIT A-30       Form of Class MV-10 Certificate

     EXHIBIT A-31       Form of Class BV Certificate

EXHIBIT B               Forms of Class P Certificate

     EXHIBIT B-1        Form of Class PF Certificate

     EXHIBIT B-2        Form of Class PV Certificate

EXHIBIT C               Forms of Class C Certificate

     EXHIBIT C-1        Form of Class CF Certificate

     EXHIBIT C-2        Form of Class CV Certificate

EXHIBIT D               Form of Class A-R Certificate

EXHIBIT E               Form of Tax Matters Person Certificate (Class A-R)

EXHIBIT F               Mortgage Loan Schedule

     EXHIBIT F-1         List of Mortgage Loans

     EXHIBIT F-2        Mortgage Loans for which All or a

                           Portion of a Related Mortgage File is

                           not Delivered to the Trustee on or

                           prior to the Closing Date

EXHIBIT G               Forms of Certification of Trustee

     EXHIBIT G-1        Form of Initial Certification of Trustee

                           (Initial Mortgage Loans)

     EXHIBIT G-2        Form of Interim Certification of Trustee

     EXHIBIT G-3        Form of Delay Delivery Certification

     EXHIBIT G-4        Form of Initial Certification of Trustee

                           (Subsequent Mortgage Loans)

EXHIBIT H               Form of Final Certification of Trustee

EXHIBIT I               Transfer Affidavit for Class A-R Certificates

EXHIBIT J-1             Form of Transferor Certificate for Class A-R Certificates

EXHIBIT J-2             Form of Transferor Certificate for Private Certificates

 

                                      iv

 

<PAGE>

 

EXHIBIT K               Form of Investment Letter (Non-Rule 144A)

EXHIBIT L               Form of Rule 144A Letter

EXHIBIT M               Form of Request for Document Release

EXHIBIT N               Form of Request for File Release

EXHIBIT O               Copy of Depository Agreement

EXHIBIT P               Form of Subsequent Transfer Agreement

EXHIBIT Q               Form of Corridor Contracts

     EXHIBIT Q-1        Form of Class AF-1 Corridor Contract

     EXHIBIT Q-2        Form of Class 2-AV-1 Corridor Contract

     EXHIBIT Q-3        Form of Class 3-AV Corridor Contract

     EXHIBIT Q-4        Form of Adjustable Rate Subordinate Corridor Contract

EXHIBIT R               [Reserved]

EXHIBIT S-1             Form of Corridor Contract Assignment Agreement

EXHIBIT S-2              Form of Corridor Contract Administration Agreement

EXHIBIT T               Officer's Certificate with respect to Prepayments

SCHEDULE I              Prepayment Charge Schedule and Prepayment Charge Summary

SCHEDULE II             Collateral Schedule

 

 

                                      v

 

<PAGE>

 

 

                  POOLING AND SERVICING AGREEMENT, dated as of September 1,

2005, by and among CWABS, INC., a Delaware corporation, as depositor (the

"Depositor"), COUNTRYWIDE HOME LOANS, INC., a New York corporation, as seller

("CHL" or a "Seller"), PARK MONACO INC., a Delaware corporation, as a seller

("Park Monaco" or a "Seller"), PARK SIENNA LLC, a Delaware limited liability

company, as a seller ("Park Sienna" or a "Seller", and together with CHL and

Park Monaco, the "Sellers"), COUNTRYWIDE HOME LOANS SERVICING LP, a Texas

limited partnership, as master servicer (the "Master Servicer") and THE BANK

OF NEW YORK, a New York banking corporation, as trustee (the "Trustee").

 

                             PRELIMINARY STATEMENT

 

                  The Depositor is the owner of the Trust Fund that is hereby

conveyed to the Trustee in return for the Certificates. The Trust Fund

(excluding the Credit Comeback Excess Account, the Carryover Reserve Fund, the

assets held in the Pre-Funding Account and the Trust Fund's rights with

respect to payments received under the Corridor Contracts) for federal income

tax purposes will consist of four REMICs ("REMIC 1," "REMIC 2," "REMIC 3" and

the "Master REMIC"). Each Certificate, other than the Class A-R Certificate,

will represent ownership of one or more regular interests in the Master REMIC

for purposes of the REMIC Provisions. The Class A-R Certificate represents

ownership of the sole class of residual interest in REMIC 1, REMIC 2, REMIC 3

and the Master REMIC. The Master REMIC will hold as assets the several classes

of uncertificated REMIC 3 Interests. Each REMIC 3 Interest (other than the

R-3-R Interest) is hereby designated as a regular interest in REMIC 3. REMIC 3

will hold as assets the several classes of REMIC 2 Interests (other than the

R-2-R Interest). Each REMIC 2 Interest (other than the R-2-R Interest) is

hereby designated as a regular interest in REMIC 2. REMIC 2 will hold as

assets the several classes of REMIC 1 Interests (other than the R-1-R

Interest). Each REMIC 1 Interest (other than the R-1-R Interest) is hereby

designated as a regular interest in REMIC 1. REMIC 1 will hold as assets all

property of the Trust Fund (excluding the Credit Comeback Excess Account, the

Carryover Reserve Fund, the assets held in the Pre-Funding Account and the

Trust Fund's rights with respect to payments received under the Corridor

Contracts). The latest possible maturity date of all REMIC regular interests

created in this Agreement shall be the Latest Possible Maturity Date.

 

         REMIC 1:

 

                  The REMIC 1 Interests will have the principal balances,

pass-through rates and Corresponding Loan Groups as set forth below.

 

 

<PAGE>

 

 

 

                                    Initial     Pass-Through    Corresponding

REMIC 1 Interests                    Balance         Rate        Loan Group(s)

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

R-1-1-I.........................       (1)            (5)                1

R-1-1-S.........................       (2)            (6)               1

R-1-2-I.........................       (1)            (5)               2

R-1-2-S.........................       (2)            (6)               2

R-1-3-I.........................        (1)            (5)               3

R-1-3-S.........................       (2)            (6)               3

R-1-XF..........................       (3)            (7)               1

R-1-XV..........................       (3)            (7)             2 and 3

R-1-PF..........................      $100            (8)              N/A

R-1-PV..........................      $100            (9)              N/A

R-1-R...........................       (4)            (4)              N/A

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

 

(1)       The principal balance of each REMIC 1 Interest having an "I"

         designation is the principal balance of all the Initial Mortgage

         Loans in the Corresponding Loan Group.

 

(2)       The principal balance of each REMIC 1 Interest having an "S"

         designation is the principal balance of all the Subsequent Mortgage

         Loans in the Corresponding Loan Group.

 

(3)       This REMIC 1 Interest pays no principal.

 

(4)       The R-1-R Interest is the sole class of residual interest in REMIC 1.

         It has no principal balance and pays no principal or interest.

 

(5)       The interest rate for this REMIC 1 Interest with respect to any

         Distribution Date (and the related Accrual Period) through the

         Distribution Date in December 2005 is a per annum rate equal to the

         weighted average of the Adjusted Net Mortgage Rates of the Initial

         Mortgage Loans in the Corresponding Loan Group. For any Distribution

         Date (and the related Accrual Period) following the Distribution Date

          in December 2005, the interest rate for this REMIC 1 Interest is a

         per annum rate equal to the weighted average of the Adjusted Net

         Mortgage Rates of all the Mortgage Loans in the Corresponding Loan

         Group.

 

(6)       The interest rate for this REMIC 1 Interest with respect to any

         Distribution Date (and the related Accrual Period) through the

         Distribution Date in December 2005 is a per annum rate equal to

         0.00%. For any Distribution Date (and the related Accrual Period)

         following the Distribution Date in December 2005, the interest rate

         for this REMIC 1 Interest is a per annum rate equal to the weighted

         average of the Adjusted Net Mortgage Rates of all the Mortgage Loans

          in the Corresponding Loan Group.

 

(7)       For any Distribution Date (and the related Accrual Period) through

         the Distribution Date in December 2005, this REMIC 1 Interest is

         entitled to all the interest payable with

 

 

                                       2

 

<PAGE>

 

         respect to the Subsequent Mortgage Loans in the Corresponding Loan

         Group (or Groups). For any Distribution Date (and the related Accrual

         Period) following the Distribution Date in December 2005, the

         interest rate for this REMIC 1 Interest is a per annum rate equal to

         0.00%.

 

(8)       The R-1-PF Interest is entitled to all Prepayment Charges collected

         with respect to the Mortgage Loans in Loan Group 1. It pays no

          interest.

 

(9)       The R-1-PV Interest is entitled to all Prepayment Charges collected

         with respect to the Mortgage Loans in Loan Group 2 and Loan Group 3.

         It pays no interest.

 

         On each Distribution Date, the Interest Funds and the Principal

Distribution Amount of the Corresponding Loan Groups shall be distributed with

respect to the REMIC 1 Interests in the following manner:

 

         (1) Interest. Interest is to be distributed with respect to each

REMIC 1 Interest at the rate, or according to the formulas, described above.

 

         (2) Principal. For any Distribution Date (and the related Accrual

Period) through the Distribution Date in December 2005, the Principal

Distribution Amount with respect to the Initial Mortgage Loans in a Loan Group

shall be allocated to its corresponding "I" REMIC 1 Interests, and the

Principal Distribution Amount with respect to the Subsequent Mortgage Loans in

a Loan Group shall be allocated to its corresponding "S" REMIC 1 Interests.

For any Distribution Date (and the related Accrual Period) after the

Distribution Date in December 2005, the Principal Distribution Amount with

respect to all Mortgage Loans in a Loan Group shall be allocated in proportion

to its corresponding REMIC 1 Interests.

 

          REMIC 2:

 

                  The REMIC 2 Interests will have the principal balances,

pass-through rates and Corresponding Loan Groups as set forth below. For the

purpose of the descriptions that follow, (1) Loan Group 1 and the REMIC 2

Interests that correspond to Loan Group 1 are referred to, from time to time,

as the "Fixed Loan Group" and the "Fixed Interests," respectively, and (2)

Loan Group 2 and Loan Group 3 and the REMIC 2 Interests corresponding to Loan

Group 2 and Loan Group 3 are referrred to, from time to time, as the "Variable

Loan Groups" and the "Variable Interests," respectively.

 

                                         Initial    Pass-Through    Corresponding

REMIC 2 Interests                         Balance        Rate          Loan Group

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

R-2-F .............................         (1)           (2)              1

R-2-A-2 (0.9% of SCB Group 2)......         (3)           (4)              2

R-2-B-2 (0.1% of SCB Group 2)......         (3)           (4)              2

R-2-C-2 (0.9% of ASCB Group 2).....         (3)           (4)              2

R-2-D-2 (0.1% of ASCB Group 2).....         (3)           (4)              2

R-2-E-2 (Excess of Group 2)........         (3)           (4)               2

R-2-A-3 (0.9% of SCB Group 3)......         (3)           (5)              3

R-2-B-3 (0.1% of SCB Group 3)......         (3)           (5)              3

 

                                      3

 

<PAGE>

 

                                         Initial    Pass-Through    Corresponding

REMIC 2 Interests                         Balance        Rate          Loan Group

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

R-2-C-3 (0.9% of ASCB Group 3).....         (3)           (5)               3

R-2-D-3 (0.1% of ASCB Group 3).....         (3)           (5)              3

R-2-E-3 (Excess of Group 3)........         (3)           (5)              3

R-2-PF.............................        $100           (6)             N/A

R-2-PV.............................        $100           (7)             N/A

R-2-R..............................         (8)           (8)             N/A

R-2-XF.............................         (9)          (10)             N/A

R-2-XV.............................         (9)           (11)             N/A

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

 

(1)       The Class F Interest will have a principal balance equal to the

         principal balance of the R-1-1-I and R-1-1-S Interests.

 

(2)       A rate equal to the weighted average of the pass-through rates of the

         R-1-1-I and R-1-1-S Interests (Loan Group 1 Net Rate Cap").

 

(3)       With respect to the Variable Interests, each REMIC 2 Interest having

         an "R-2-A-" designation (each, an "R-2-A Interest") will have a

         principal balance initially equal to 0.9% of the Subordinate

         Component Balance ("SCB") of its Corresponding Loan Group. Each REMIC

         2 Interest having an "R-2-B-" designation (each, an "R-2-B Interest")

         will have a principal balance initially equal to 0.1% of the SCB of

         its Corresponding Loan Group. Each REMIC 2 Interest having an

         "R-2-C-" designation (each, an "R-2-C Interest") will have a

         principal balance initially equal to 0.9% of the Adjusted Subordinate

         Component Balance ("ASCB") of its Corresponding Loan Group. Each

         REMIC 2 Interest having an "R-2-D-" designation (each, an "R-2-D

         Interest") will have a principal balance initially equal to 0.1% of

         the ASCB of its Corresponding Loan Group. The initial principal

         balance of each REMIC 2 Interest having an "R-2-E-" designation

         (each, an "R-2-E Interest") will equal the excess of its

         Corresponding Loan Group over the initial aggregate principal

         balances of the R-2-A, R-2-B, R-2-C and R-2-D Interests corresponding

         to such Loan Group.

 

(4)       A rate equal to the weighted average of the pass-through rates of the

         R-1-2-I and R-1-2-S Interests ("Loan Group 2 Net Rate Cap")..

 

(5)       A rate equal to the weighted average of the pass-through rates of the

         R-1-3-I and R-1-3-S Interests. ("Loan Group 3 Net rate Cap").

 

(6)       The R-2-PF Interest is entitled to all amounts payable with respect

         to the R-1-PF Interest. It pays no interest.

 

(7)       The R-2-PV Interest is entitled to all amounts payable with respect

         to the R-1-PV Interest. It pays no interest.

 

(8)       The R-2-R Interest is the sole class of residual interest in REMIC 2.

         It has no principal balance and pays no principal or interest.

 

 

 

                                      4

<PAGE>

 

(9)       This REMIC 2 Interest pays no principal.

 

(10)      This REMIC 2 Interest is entitled to all amounts payable with respect

         to the R-1-XF Interest.

 

(11)       This REMIC 2 Interest is entitled to all amounts payable with respect

         to the R-1-XV Interest.

 

                  On each Distribution Date, the Interest Funds and the

Principal Distribution Amounts payable with respect to the REMIC 1 Interests

shall be payable with respect to the REMIC 2 Interests in the following

manner:

 

         (1) Interest. Interest is to be distributed with respect to each

REMIC 2 Interest at the rate, or according to the formulas, described above.

 

         (2) Principal. All Principal Distribution Amounts arising with

respect to Loan Group 1 shall be allocated to the Fixed Interests.

 

         (3) Principal if no Cross-Over Situation Exists. If no Cross-Over

Situation exists with respect to any Variable Interest, then the Principal

Distribution Amounts payable with respect to each Variable Loan Group will be

payable: first to cause the Variable Loan Group's corresponding R-2-A, R-2-B,

R-2-C and R-2-D Interests to equal, respectively, 0.9% of the SCB, 0.1% of the

SCB, 0.9% of the ASCB and 0.1% of the ASCB, of the Corresponding Loan Group,

and then to the corresponding R-2-E Interest.

 

         (4) Principal if a Cross-Over Situation Exists. If a Cross-Over

Situation exists with respect to the R-2-A and R-2-B Interests then:

 

         (a) if the Calculation Rate in respect of the outstanding R-2-A and

R-2-B Interests is less than the Adjustable Rate Subordinate Net Rate Cap,

Principal Relocation Payments will be made proportionately to the outstanding

R-2-A Interests prior to any other principal distributions from each such

Variable Loan Group; and

 

         (b) if the Calculation Rate in respect of the outstanding R-2-A and

R-2-B Interests is greater than the Adjustable Rate Subordinate Net Rate Cap,

Principal Relocation Payments will be made proportionately to the outstanding

R-2-B Interests prior to any other principal distributions from each such

Variable Loan Group.

 

In each case, Principal Relocation Payments will be made so as to cause the

Calculation Rate in respect of the outstanding R-2-A and R-2-B Interests to

equal the Adjustable Rate Subordinate Net Rate Cap. With respect to each

Variable Loan Group, if (and to the extent that) the sum of (a) the principal

payments comprising the Principal Distribution Amount payable for the related

Distribution Date and (b) the Realized Losses, are insufficient to make the

necessary reductions of principal on the R-2-A and R-2-B Interests, then

interest will be added to the Variable Loan Group's R-2-E Interest.

 

         (c) The outstanding aggregate R-2-A and R-2-B Interests for both

Variable Loan Groups will not be reduced below 1 percent of the excess of (i)

the aggregate outstanding Stated

 

 

                                      5

<PAGE>

 

Principal Balances of all Variable Loan Groups as of the end of any Due Period

over (ii) the Senior Certificates related to the Variable Loan Groups as of

the related Distribution Date (after taking into account distributions of

principal on such Distribution Date).

 

If (and to the extent that) the limitation in paragraph (c) prevents the

distribution of principal to the R-2-A and R-2-B Interests of a Variable Loan

Group, and if the Variable Loan Group's corresponding R-2-E Interest has

already been reduced to zero, then the excess principal from that Variable

Loan Group will be paid to the R-2-E Interest of the other Variable Loan

Group, the aggregate R-2-A and R-2-B Interests of which are less than one

percent of the Subordinate Component Balance. If the Variable Loan Group of

the corresponding R-2-E Interest that receives such payment has a Group Net

Rate Cap below the Group Net Rate Cap of the Variable Loan Group making the

payment, then the payment will be treated by REMIC 2 as a Realized Loss.

Conversely, if the Variable Loan Group of the R-2-E Interest that receives

such payment has a Group Net Rate Cap above the Group Net Rate Cap of the

Variable Loan Group making the payment, then the payment will be treated by

REMIC 2 as a reimbursement for prior Realized Losses.

 

If a Cross-Over Situation exists with respect to the R-2-C and R-2-D Interests

then:

 

         (d) if the Calculation Rate in respect of the outstanding R-2-C and

R-2-D Interests is less than the Modified Adjustable Rate Subordinate Net Rate

Cap, Principal Relocation Payments will be made proportionately to the R-2-C

Interests prior to any other principal distributions from each such Variable

Loan Group; and

 

         (e) if the Calculation Rate in respect of the outstanding R-2-C and

R-2-D Interests is greater than the Modified Adjustable Rate Subordinate Net

Rate Cap, Principal Relocation Payments will be made proportionately to the

outstanding R-2-D Interests prior to any other principal distributions from

each such Variable Loan Group.

 

In each case, Principal Relocation Payments will be made so as to cause the

Calculation Rate in respect of the outstanding R-2-C and R-2-D Interests to

equal the Modified Adjustable Rate Subordinate Net Rate Cap. With respect to

each Variable Loan Group, if (and to the extent that) the sum of (a) the

principal payments comprising the Principal Distribution Amount payable for

the related Distribution Date and (b) the Realized Losses, are insufficient to

make the necessary reductions of principal on the R-2-C and R-2-D Interests,

then interest will be added to the Variable Loan Group's R-2-E Interest.

 

         (f) The outstanding aggregate R-2-C and R-2-D Interests for all

Variable Loan Groups will not be reduced below 1 percent of the excess of (i)

the aggregate outstanding Stated Principal Balances of all Variable Loan

Groups as of the end of any Due Period over (ii) the Senior Certificates

related to the Variable Loan Groups as of the related Distribution Date (after

taking into account distributions of principal on such Distribution Date).

 

If (and to the extent that) the limitation in paragraph (f) prevents the

distribution of principal to the R-2-C and R-2-D Interests of a Variable Loan

Group, and if the Variable Loan Group's R-2-E Interest has already been

reduced to zero, then the excess principal from that Variable Loan Group will

be paid to the R-2-E Interests of the other Variable Loan Group, the aggregate

R-2-C

 

 

                                      6

<PAGE>

 

and R-2-D Interests of which are less than one percent of the Adjusted

Subordinate Component Balance. If the Variable Loan Group of the R-2-E

Interest that receives such payment has a Group Net Rate Cap below the Group

Net Rate Cap of the Variable Loan Group making the payment, then the payment

will be treated by REMIC 2 as a Realized Loss. Conversely, if the Variable

Loan Group of the R-2- E Interest that receives such payment has a Group Net

Rate Cap above the Group Net Rate Cap of the Variable Loan Group making the

payment, then the payment will be treated by REMIC 2 as a reimbursement for

prior Realized Losses.

 

 

                                      7

<PAGE>

 

 

 

         REMIC 3:

 

The REMIC 3 Regular Interests will have the principal balances, pass-through

rates and Corresponding Classes of Certificates as set forth in the following

table:

 

<TABLE>

<CAPTION>

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

                                                                  Pass-Through            Corresponding Class of

       REMIC 3 Interests          Initial Principal Balance               Rate                    Certificates

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

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

R-3-AF-1......................              (1)                          (2)                         AF-1

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

R-3-AF-2......................              (1)                          (2)                         AF-2

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

R-3-AF-3......................              (1)                          (2)                         AF-3

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

R-3-AF-4......................              (1)                           (2)                         AF-4

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

R-3-AF-5......................              (1)                          (2)                          AF-5

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

R-3-AF-6......................              (1)                          (2)                         AF-6

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

R-3-MF-1......................              (1)                          (2)                         MF-1

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

R-3-MF-2......................              (1)                          (2)                         MF-2

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

R-3-MF-3......................              (1)                          (2)                         MF-3

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

R-3-MF-4......................              (1)                          (2)                         MF-4

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

R-3-MF-5......................              (1)                           (2)                         MF-5

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

R-3-MF-6......................              (1)                          (2)                          MF-6

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

R-3-MF-7......................              (1)                          (2)                         MF-7

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

R-3-MF-8......................              (1)                          (2)                         MF-8

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

R-3-BF........................              (1)                          (2)                          BF

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

R-3-PF........................             $100                          (3)                          PF

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

R-3-F-Accrual.................              (1)                          (2)                          N/A

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

R-3-2-AV-1....................              (4)                           (5)                        2-AV-1

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

R-3-3-AV-1....................              (4)                          (5)                         3-AV-1

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

R-3-3-AV-2....................              (4)                          (5)                        3-AV-2

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

R-3-3-AV-3....................              (4)                          (5)                        3-AV-3

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

R-3-MV-1......................              (4)                          (5)                         MV-1

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

R-3-MV-2......................              (4)                          (5)                         MV-2

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

R-3-MV-3......................              (4)                          (5)                         MV-3

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

R-3-MV-4......................              (4)                           (5)                         MV-4

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

R-3-MV-5......................              (4)                          (5)                          MV-5

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

R-3-MV-6......................              (4)                          (5)                         MV-6

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

R-3-MV-7......................              (4)                          (5)                         MV-7

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

R-3-MV-8......................              (4)                          (5)                         MV-8

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

R-3-MV-9......................              (4)                          (5)                         MV-9

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

R-3-MV-10.....................              (4)                          (5)                         MV-10

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

R-3-BV........................              (4)                           (5)                          BV

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

R-3-$100......................                   $100                    (6)                           A-R

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

R-3-V-Accrual.................              (4)                          (5)                          N/A

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

R-3-PV........................                   $100                    (7)                          PV

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

R-3-R.........................              (8)                          (8)                          N/A

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

R-3-XF........................              (9)                         (10)                          CF

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

R-3-XV........................              (9)                         (11)                          CV

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

</TABLE>

 

 

                                      8

<PAGE>

 

(1) This REMIC 3 Interest has a principal balance that is initially equal to

50% of its Corresponding Certificate Class issued by the Master REMIC.

Principal payments, both scheduled and prepaid, Realized Losses, Subsequent

Recoveries and interest accruing on the R-3-F-Accrual Interest will be

allocated to this class to maintain its size relative to its Corresponding

Certificate Class (that is, 50%) with any excess payments of principal,

Realized Losses and Subsequent Recoveries being allocated to the R-3-F-Accrual

Interest in such manner as to cause the principal balance of the R-3-F-Accrual

Interest to have a principal balance equal to (a) 50% of the Loan Group 1

principal balance plus (b) 50% of the Fixed Rate Overcollateralized Amount for

such Distribution Date.

 

(2) The pass-through rate with respect to any Distribution Date (and the

related Accrual Period) for this REMIC 3 Interest is a per annum rate equal to

the Group 1 Net Rate Cap.

 

(3) The R-3-PF Interest is entitled to all amounts collected with respect to

the R-2-PF Interest. It pays no interest.

 

(4)This REMIC 3 Interest has a principal balance that is initially equal to

50% of its Corresponding Certificate Class issued by the Master REMIC.

Principal payments, both scheduled and prepaid, Realized Losses, Subsequent

Recoveries and interest accruing on the R-3-V-Accrual Interest will be

allocated to this class to maintain its size relative to its Corresponding

Certificate Class (that is, 50%) with any excess payments of principal,

Realized Losses and Subsequent Recoveries being allocated to the R-3-V-Accrual

Interest in such manner as to cause the principal balance of the R-3-V-Accrual

Interest to have a principal balance equal to (a) 50% of the Loan Group 2 and

Loan Group 3 principal balances plus (b) 50% of the Adjustable Rate

Overcollateralized Amount for such Distribution Date.

 

(5) The pass-through rate with respect to any Distribution Date (and the

related Accrual Period) for this REMIC 3 Interest is a per annum rate equal to

the weighted average of the Group 2 Net rate Cap and the Group 3 Net Rate Cap

("Blended Net Rate Cap").

 

(6) This REMIC 3 Interest pays no interest.

 

(7) The R-3-PV Interest is entitled to all amounts collected with respect to

the R-2-PV Interest. It pays no interest.

 

(8) The R-3-R Interest is the sole class of residual interest in REMIC 3. It

has no principal balance and pays no principal or interest...

 

(9) This REMIC 3 Interest pays no principal.

 

(10) This REMIC 3 Interest is entitled to all amounts payable with respect to

the R-2-XF Interest.

 

(11) This REMIC 3 Interest is entitled to all amounts payable with respect to

the R-2-XV Interest.

 

 

 

                                      9

<PAGE>

 

         On each Distribution Date, the Interest Funds and the Principal

Distribution Amount payable with respect to the REMIC 2 Interests shall be

payable with respect to the REMIC 3 Interests in the following manner:

 

         (1) Interest. Interest is to be distributed with respect to each

REMIC 3 Interest at the rate, or according to the formulas, described above.

 

         (2) Principal. Principal Distribution Amounts shall be allocated

among the REMIC 3 Interests as described above.

 

 

                                      10

<PAGE>

 

 

                  The following table specifies the class designation,

interest rate, and principal amount for each class of Master REMIC Interest:

 

                             Original Certificate            Pass-Through

Class                          Principal Balance                   Rate

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

Class AF-1................         $81,794,000                     (1)

Class AF-2................         $15,915,000                     (1)

Class AF-3................         $50,357,000                      (1)

Class AF-4................         $14,691,000                     (1)

Class AF-5................         $21,744,000                     (1)

Class AF-6................         $25,000,000                     (1)

Class MF-1................         $7,250,000                      (1)

Class MF-2................         $6,625,000                      (1)

Class MF-3................         $4,125,000                      (1)

Class MF-4................         $3,625,000                      (1)

Class MF-5................         $3,250,000                      (1)

Class MF-6................         $3,125,000                      (1)

Class MF-7................         $2,750,000                      (1)

Class MF-8................         $2,375,000                      (1)

Class BF..................         $2,500,000                      (1)

Class 2-AV-1..............        $273,131,000                     (1)

Class 3-AV-1..............         $43,518,000                     (1)

Class 3-AV-2..............         $37,822,000                     (1)

Class 3-AV-3..............         $3,529,000                      (1)

Class MV-1................         $26,750,000                     (1)

Class MV-2................         $26,250,000                     (1)

Class MV-3................         $9,000,000                      (1)

Class MV-4................         $10,500,000                     (1)

Class MV-5................         $9,500,000                      (1)

Class MV-6................         $6,250,000                      (1)

Class MV-7................         $8,500,000                      (1)

Class MV-8................         $6,000,000                      (1)

Class MV-9................         $7,750,000                      (1)

Class MV-10...............         $8,250,000                       (1)

Class BV..................         $5,000,000                      (1)

Class CF..................                 (2)                     (3)

Class CV..................                 (2)                     (4)

Class PF..................                  $100                    (5)

Class PV..................                 $100                    (5)

Class A-R.................                 $100                    (6)

 

(1)       The Certificates will accrue interest at the related Pass-Through

          Rates identified in this Agreement. For federal income tax purposes,

         the Pass Through Rate in respect of (i) each of the Class AF, Class

         MF and Class BF Certificates will be subject to a cap equal to the

         Fixed Rate Net Rate Cap, (ii) the Class 2-AV-1 Certificates will be

         subject to a cap equal to the Class 2-AV-1 Net Rate Cap, (iii) the

         Class 3-AV Certificates will be subject to a cap equal to the Class

         3-AV Net Rate Cap, and (iv) the Class MV Certificates and the Class

         BV Certificates will be subject to a cap equal to the lesser of the

         Modified Adjustable Rate Subordinate Net Rate Cap and the Adjustable

         Rate Subordinate Net Rate Cap.

 

 

                                      11

<PAGE>

 

(2)       The Class CF and Class CV Certificates will have Certificate

         Principal Balances equal to the Fixed Rate Overcollateralized Amount

         and Adjustable Rate Overcollateralized Amount, respectively.

(3)       For each Interest Accrual Period the Class CF Certificates are

         entitled to an amount (the "Class CF Distributable Amount") equal to

         the sum of (a) the interest payable on the R-3-XF Interests and (b) a

         specified portion of the interest on the REMIC 3 Regular Interests

         having an "F" designation in the column entitled "REMIC 3 Interests"

         (other than the R-3-PF and R-3-XF Interests) equal to the excess of

         the Group 1 Rate Net Rate Cap over the product of two and the

         weighted average interest rate of the REMIC 3 Regular Interests

         having an "F" designation in the column entitled "REMIC 3 Interests"

         (other than the R-3-PF and R-3-XF Interests) with each such Class

         other than the R-3-F-Accrual Interest, subject to a cap and a floor

         equal to the Pass-Through Rate of the Corresponding Master REMIC

         Class and the R-3-F-Accrual Interest subject to a cap of 0.00%. The

         Pass-Through Rate of the Class CF Certificates shall be a rate

         sufficient to entitle it to all interest accrued on the REMIC 1 Group

         1 "I" and "S" Interests less the interest accrued on the other F

         Class interests issued by the Master REMIC. The Class CF

         Distributable Amount for any Distribution Date is payable from

         current interest on the Group 1 Mortgage Loans and from any Principal

         Remittance Amount for Loan Group 1 not distributed to the Class AF,

         Class MF and Class BF Certificates due to a decrease in the Fixed

         Rate Overcollateralization Target Amount with respect to any

         Distribution Date.

(4)       For each Interest Accrual Period the Class CV Certificates are

         entitled to an amount (the "Class CV Distributable Amount") equal to

         the sum of (a) the interest payable on the R-3-XV Interests and (b) a

         specified portion of the interest on the REMIC 3 Regular Interests

         having a "V" designation in the column entitled "REMIC 3 Interests"

         (other than the R-3-PV and R-3-XV Interests) equal to the excess of

         the Blended Net Rate Cap over the product of two and the weighted

         average interest rate of the REMIC 3 Regular Interests having a "V"

         designation in the column entitled "REMIC 3 Interests" (other than

         the R-3-PV and R-3-XV Interests) with each such Class other than the

         R-3-V-Accrual Interest, subject to a cap and a floor equal to the

         Pass-Through Rate of the Corresponding Master REMIC Class and the

         R-3-V-Accrual Interest subject to a cap of 0.00%. The Pass-Through

         Rate of the Class CV Certificates shall be a rate sufficient to

         entitle it to all interest accrued on the REMIC 1 Group 2 and Group 3

         "I" and "S" Interests less the interest accrued on the other V Class

         interests issued by the Master REMIC . The Class CV Distributable

         Amount for any Distribution Date is payable from current interest on

         the Group 2 and Group 3 Mortgage Loans and from any Principal

         Remittance Amounts for Loan Group 2 and Loan Group 3 not distributed

         to the Class AV, Class MV and Class BV Certificates due to a decrease

         in the Adjustable Rate Overcollateralization Target Amount with

          respect to any Distribution Date.

(5)       For each Distribution Date the Class PF and Class PV Certificates are

         entitled to all Prepayment Charges distributed with respect to the

         R-3-PF and R-3-PV Interests, respectively.

(6)       The Class A-R Certificates represent the sole class of residual

         interest in each REMIC created hereunder. The Class A-R Certificates

         are not entitled to distributions of interest.

 

                  The foregoing REMIC structure is intended to cause all of

the cash from the Mortgage Loans to flow through to the Master REMIC as cash

flow on a REMIC regular interest, without creating any shortfall--actual or

potential (other than for credit losses) to any REMIC regular interest. It is

not intended that the Class A-R Certificates be entitled to any cash flows

pursuant to this Agreement except as provided in Section 3.08(a) hereunder,

(that is, its entitlement to $100).

 

 

 

                                      12

<PAGE>

 

                                   ARTICLE I.

                                  DEFINITIONS

 

                  Section 1.01 Defined Terms.

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

 

                  Whenever used in this Agreement, the following words and

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

meanings:

 

                  Accrual Period: With respect to any Distribution Date and

each Class of Adjustable Rate Certificates, the period commencing on the

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

Distribution Date, the Closing Date) and ending on the day immediately

preceding such Distribution Date. With respect to any Distribution Date and

each Class of Fixed Rate Certificates and the Class C Certificates, the

calendar month preceding the month in which such Distribution Date occurs. All

calculations of interest on the Adjustable Rate Certificates will be made on

the basis of the actual number of days elapsed in the related Accrual Period

and on a 360-day year. All calculations of interest on the Fixed Rate

Certificates and Class C Certificates will be made on the basis of a 360-day

year consisting of twelve 30-day months.

 

                  Adjustable Rate Certificates: The Class AF-1 Certificates,

the Class AV Certificates and the Adjustable Rate Subordinate Certificates.

 

                  Adjustable Rate Cumulative Loss Trigger Event: With respect

to any Distribution Date on or after the Adjustable Rate Stepdown Date, an

Adjustable Rate Cumulative Loss Trigger Event occurs if (x) the aggregate

amount of Realized Losses on the Mortgage Loans in Loan Group 2 and Loan Group

3 from the Cut-off Date for each such Mortgage Loan to (and including) the

last day of the related Due Period (reduced by the aggregate amount of any

Subsequent Recoveries related to the Mortgage Loans in Loan Group 2 and Loan

Group 3 received through the last day of that Due Period) exceeds (y) the

applicable percentage, for such Distribution Date, of the sum of the aggregate

Cut-off Date Principal Balance of the Initial Mortgage Loans in Loan Group 2

and Loan Group 3, the Group 2 Pre-Funded Amount and the Group 3 Pre-Funded

Amount, as set forth below:

 

 

                                      13

<PAGE>

 

 

 

<TABLE>

<CAPTION>

                     Distribution Date                                   Percentage

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

 

                    <S>                                                 <C>

                     October 2007 -- September 2008.................... 0.75% with respect to October 2007, plus

                                                                        an additional 1/12th of 1.00% for each

                                                                        month thereafter through September 2008

                     October 2008 -- September 2009.................... 1.75% with respect to October 2008, plus

                                                                        an additional 1/12th of 1.00% for each

                                                                        month thereafter through September 2009

                     October 2009 -- September   2010................... 2.75% with respect to October 2009, plus

                                                                         an additional 1/12th of 0.75% for each

                                                                        month thereafter through September 2010

                     October 2010 -- September   2011................... 3.50% with respect to October 2010, plus

                                                                        an additional 1/12th of 0.75% for each

                                                                        month thereafter through September 2011

                     October 2011 -- September   2012................... 4.25% with respect to October 2011, plus

                                                                        an additional 1/12th of 0.25% for each

                                                                         month thereafter through September 2012

                     October 2012 and thereafter......................   4.50%

</TABLE>

 

         Adjustable Rate Delinquency Trigger Event: With respect to any

Distribution Date on or after the Adjustable Rate Stepdown Date, an Adjustable

Rate Delinquency Trigger Event exists if the Rolling Sixty-Day Delinquency

Rate for Outstanding Mortgage Loans in Loan Group 2 and Loan Group 3 equals or

exceeds the product of (x) the Adjustable Rate Senior Enhancement Percentage

for such Distribution Date and (y) the applicable percentage listed below for

the most senior class of outstanding Class AV Certificates and Adjustable Rate

Subordinate Certificates:

 

                                 Class                         Percentage

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

 

                                AV                              35.00%

                                MV-1                             43.00%

                                MV-2                            55.75%

                                MV-3                            62.00%

                                MV-4                            71.50%

                                MV-5                            82.75%

                                MV-6                            92.50%

                                MV-7                            109.75%

                                MV-8                            126.50%

                                 MV-9                            157.75%

                                MV-10                           213.75%

                                BF                              272.25%

 

 

                                      14

<PAGE>

 

                   Adjustable Rate Excess Overcollateralization Amount: With

respect to any Distribution Date, is the excess, if any, of the Adjustable

Rate Overcollateralized Amount on that Distribution Date over the Adjustable

Rate Overcollateralization Target Amount.

 

                  Adjustable Rate Loan Group Excess Cashflow: With respect to

any Distribution Date the sum of (i) the amount remaining after the

distribution of interest to Certificateholders for such Distribution Date

pursuant to Section 4.04(b)(iii)(b), (ii) the amount remaining after the

distribution of principal to Certificateholders for such Distribution Date,

pursuant to Section 4.04(d)(1)(B)(ii) or 4.04(d)(2)(C) and (iii) the

Adjustable Rate Overcollateralization Reduction Amount for such Distribution

Date.

 

                  Adjustable Rate Mortgage Loans: The Mortgage Loans

identified in the Mortgage Loan Schedule as having a Mortgage Rate which is

adjustable in accordance with the terms of the related Mortgage Note.

 

                   Adjustable Rate OC Floor: For any Distribution Date, an

amount equal to 0.50% of the sum of the aggregate Cut-off Date Principal

Balance of the Initial Mortgage Loans in Loan Group 2 and Loan Group 3, the

Group 2 Pre-Funded Amount and the Group 3 Pre-Funded Amount.

 

                  Adjustable Rate Overcollateralization Deficiency Amount:

With respect to any Distribution Date, the amount, if any, by which the

Adjustable Rate Overcollateralization Target Amount exceeds the Adjustable

Rate Overcollateralized Amount on such Distribution Date (after giving effect

to distribution of the Principal Distribution Amount (other than the portion

thereof consisting of the Extra Principal Distribution Amount) for Loan Group

2 and Loan Group 3 on such Distribution Date).

 

                  Adjustable Rate Overcollateralization Reduction Amount: With

respect to any Distribution Date, an amount equal to the lesser of (i) the

Adjustable Rate Excess Overcollateralization Amount for such Distribution Date

and (ii) the aggregate Principal Remittance Amount for Loan Group 2 and Loan

Group 3 for such Distribution Date.

 

                  Adjustable Rate Overcollateralization Target Amount: With

respect to any Distribution Date (a) prior to the Adjustable Rate Stepdown

Date, an amount equal to 3.65% of the sum of the aggregate Cut-off Date

Principal Balance of the Initial Mortgage Loans in Loan Group 2 and Loan Group

3, the Group 2 Pre-Funded Amount and the Group 3 Pre-Funded Amount and (b) on

or after the Adjustable Rate Stepdown Date, the greater of (i) an amount equal

to 7.30% of the aggregate Stated Principal Balance of the Mortgage Loans in

Loan Group 2 and Loan Group 3 for the current Distribution Date and (ii) the

Adjustable Rate OC Floor; provided, however, that if an Adjustable Rate

Trigger Event is in effect on any Distribution Date, the Adjustable Rate

Overcollateralization Target Amount will be the Adjustable Rate

Overcollateralization Target Amount as in effect for the prior Distribution

Date.

 

                  Adjustable Rate Overcollateralized Amount: With respect to

any Distribution Date, the amount, if any, by which (x) the sum of the

aggregate Stated Principal Balance of the Mortgage Loans in Loan Group 2 and

Loan Group 3 for such Distribution Date and any amount

 

 

 

                                      15

<PAGE>

 

on deposit in the Pre-Funding Account in respect of Loan Group 2 and Loan

Group 3 exceeds (y) the sum of the aggregate Certificate Principal Balance of

the Class AV Certificates and the Adjustable Rate Subordinate Certificates as

of such Distribution Date (after giving effect to distributions of the

Principal Remittance Amount for Loan Group 2 and Loan Group 3 on such

Distribution Date and, in the case of the Distribution Date immediately

following the end of the Funding Period, any amounts to be released from the

Pre-Funding Account in respect of Loan Group 2 and Loan Group 3).

 

                  Adjustable Rate Senior Enhancement Percentage: With respect

to a Distribution Date on or after the Adjustable Rate Stepdown Date, the

fraction (expressed as a percentage) (1) the numerator of which is the excess

of (a) the aggregate Stated Principal Balance of the Mortgage Loans in Loan

Group 2 and Loan Group 3 for the preceding Distribution Date over (b) (i)

before the Certificate Principal Balances of the Class AV Certificates have

been reduced to zero, the sum of the Certificate Principal Balances of the

Class AV Certificates, or (ii) after such time, the Certificate Principal

Balance of the most senior class of Adjustable Rate Subordinate Certificates

outstanding, as of the preceding Master Servicer Advance Date, and (2) the

denominator of which is the aggregate Stated Principal Balance of the Mortgage

Loans in Loan Group 2 and Loan Group 3 for the preceding Distribution Date.

 

                  Adjustable Rate Stepdown Date: The earlier to occur of: (1)

the Distribution Date on which the aggregate Certificate Principal Balance of

the Class AV Certificates is reduced to zero, and (2) the later to occur of

(x) the Distribution Date in October 2008 and (y) the first Distribution Date

on which the aggregate Certificate Principal Balance of the Class AV

Certificates (after calculating anticipated distributions on such Distribution

Date) is less than or equal to 43.20% of the aggregate Stated Principal

Balance of the Mortgage Loans in Loan Group 2 and Loan Group 3 for such

Distribution Date.

 

                  Adjustable Rate Subordinate Certificates: Any Class MV-1,

Class MV-2, Class MV-3, Class MV-4, Class MV-5, Class MV-6, Class MV-7, Class

MV-8, Class MV-9, Class MV-10 or Class BV Certificates.

 

                  Adjustable Rate Subordinate Class Principal Distribution

Amount: With respect to any Distribution Date and any Class of Adjustable Rate

Subordinate Certificates, the excess of (1) the sum of (a) the aggregate

Certificate Principal Balance of the Class AV Certificates (after taking into

account distribution of the Class AV Principal Distribution Amount for such

Distribution Date), (b) the aggregate Certificate Principal Balance of any

Class(es) of Adjustable Rate Subordinate Certificates that are senior to the

subject Class (in each case, after taking into account distribution of the

Adjustable Rate Subordinate Class Principal Distribution Amount(s) for such

senior Class(es) of Certificates for such Distribution Date), and (c) the

Certificate Principal Balance of the subject Class of Adjustable Rate

Subordinate Certificates immediately prior to such Distribution Date over (2)

the lesser of (a) the product of (x) 100% minus the Stepdown Target

Subordination Percentage for the subject Class of Certificates and (y) the

aggregate Stated Principal Balance of the Mortgage Loans in Loan Group 2 and

Loan Group 3 for such Distribution Date and (b) the aggregate Stated Principal

Balance of the Mortgage Loans in Loan Group 2 and Loan Group 3 for such

Distribution Date minus the Adjustable Rate OC Floor; provided, however, that

if such Class of Adjustable Rate Subordinate Certificates is the only Class of

Adjustable Rate Subordinate Certificates outstanding on such Distribution

Date,

 

 

 

                                      16

<PAGE>

 

that Class will be entitled to receive the entire remaining Principal

Distribution Amount for Loan Group 2 and Loan Group 3 until the Certificate

Principal Balance thereof is reduced to zero.

 

                  Adjustable Rate Subordinate Corridor Contract: The

transaction evidenced by the related Confirmation (as assigned to the Corridor

Contract Administrator pursuant to the Corridor Contract Assignment

Agreement), a form of which is attached hereto as Exhibit Q-4.

 

                  Adjustable Rate Subordinate Corridor Contract Termination

Date: With respect to the Adjustable Rate Subordinate Corridor Contract, the

Distribution Date in August 2009.

 

                  Adjustable Rate Subordinate Net Rate Cap: With respect to

any Distribution Date and each Class of Adjustable Rate Subordinate

Certificates, the weighted average of (a) the weighted average Adjusted Net

Mortgage Rate of the Mortgage Loans in Loan Group 2 on such Distribution Date

(weighted by an amount equal to the positive difference (if any) of the sum of

the aggregate Stated Principal Balance of the Mortgage Loans in Loan Group 2

and the amount on deposit in the Pre-Funding Account in respect of Loan Group

2 over the outstanding Certificate Principal Balance of the Class 2-AV-1

Certificates) and (b) the weighted average Adjusted Net Mortgage Rate of the

Mortgage Loans in Loan Group 3 on such Distribution Date (weighted by an

amount equal to the positive difference (if any) of the sum of the aggregate

Stated Principal Balance of the Mortgage Loans in Loan Group 3 and the amount

on deposit in the Pre-Funding Account in respect of Loan Group 3 over the

outstanding aggregate Certificate Principal Balance of the Class 3-AV

Certificates), adjusted to an effective rate reflecting the calculation of

interest on the basis of the actual number of days elapsed during the related

Accrual Period and a 360-day year.

 

                  Adjustable Rate Trigger Event: With respect to any

Distribution Date on or after the Adjustable Rate Stepdown Date, either an

Adjustable Rate Delinquency Trigger Event with respect to that Distribution

Date or an Adjustable Rate Cumulative Loss Trigger Event with respect to that

Distribution Date.

 

                  Adjusted Net Mortgage Rate: As to each Mortgage Loan, the

Mortgage Rate less the related Expense Fee Rate.

 

                  Adjusted Subordinate Component Balance: With respect to any

Distribution Date and for any Variable Loan Group, (i) the principal balance

of such Variable Loan Group as of the first day of the related Due Period

(after giving effect to Principal Prepayments received in the Prepayment

Period ending during such Due Period) less (ii) the product of (a) the

Adjustable Rate Overcollateralized Amount and (b)(I) the principal balance of

such Variable Loan Group, divided by (II) the sum of the principal balance of

both Variable Loan Groups, in each case as of the first day of the related Due

Period, less (iii) the aggregate Certificate Principal Balance of the related

Classes of Senior Certificates in either case immediately prior to such

Distribution Date.

 

                  Adjustment Date: As to each Adjustable Rate Mortgage Loan,

each date on which the related Mortgage Rate is subject to adjustment, as

provided in the related Mortgage Note.

 

                  Advance: The aggregate of the advances required to be made

by the Master Servicer with respect to any Distribution Date pursuant to

Section 4.01, the amount of any such

 

 

 

                                      17

<PAGE>

 

advances being equal to the aggregate of payments of principal of, and

interest on the Stated Principal Balance of, the Mortgage Loans (net of the

Servicing Fees) that were due on the related Due Date and not received by the

Master Servicer as of the close of business on the related Determination Date

including an amount equivalent to interest on the Stated Principal Balance of

each Mortgage Loan as to which the related Mortgaged Property is an REO

Property or as to which the related Mortgaged Property has been liquidated but

such Mortgage Loan has not yet become a Liquidated Mortgage Loan; provided,

however, that the net monthly rental income (if any) from such REO Property

deposited in the Certificate Account for such Distribution Date pursuant to

Section 3.12 may be used to offset such Advance for the related REO Property;

provided, further, that for the avoidance of doubt, no Advances shall be

required to be made in respect of any Liquidated Mortgage Loan.

 

                  Agreement: This Pooling and Servicing Agreement and any and

all amendments or supplements hereto made in accordance with the terms herein.

 

                  Amount Held for Future Distribution: As to any Distribution

Date, the aggregate amount held in the Certificate Account at the close of

business on the immediately preceding Determination Date on account of (i) all

Scheduled Payments or portions thereof received in respect of the Mortgage

Loans due after the related Due Date, (ii) Principal Prepayments received in

respect of such Mortgage Loans after the last day of the related Prepayment

Period and (iii) Liquidation Proceeds and Subsequent Recoveries received in

respect of such Mortgage Loans after the last day of the related Due Period.

 

                  Applied Realized Loss Amount: With respect to any

Distribution Date and (i) Loan Group 1 and the Fixed Rate Subordinate

Certificates, the amount, if any, by which, the aggregate Certificate

Principal Balance of the Fixed Rate Certificates (after all distributions of

principal on such Distribution Date) exceeds the sum of (x) the Stated

Principal Balance of the Mortgage Loans in Loan Group 1 for such Distribution

Date and (y) the amount on deposit in the Pre-Funding Account in respect of

Loan Group 1 and (ii) Loan Group 2 and Loan Group 3 and the Adjustable Rate

Subordinate Certificates, the amount, if any, by which, the aggregate

Certificate Principal Balance of the Adjustable Rate Certificates (after all

distributions of principal on such Distribution Date) exceeds the sum of (x)

the aggregate Stated Principal Balance of the Mortgage Loans in Loan Group 2

and Loan Group 3 and (y) the amount on deposit in the Pre-Funding Account in

respect of Loan Group 2 and Loan Group 3.

 

                  Appraised Value: The appraised value of the Mortgaged

Property based upon the appraisal made for the originator of the related

Mortgage Loan by an independent fee appraiser at the time of the origination

of the related Mortgage Loan, or the sales price of the Mortgaged Property at

the time of such origination, whichever is less, or with respect to any

Mortgage Loan originated in connection with a refinancing, the appraised value

of the Mortgaged Property based upon the appraisal made at the time of such

refinancing.

 

                  Bankruptcy Code:   Title 11 of the United States Code.

 

                  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

 

 

 

                                      18

<PAGE>

 

a "Depository Participant", or indirectly, as an indirect participant in

accordance with the rules of the Depository and as described in Section 5.06).

As of the Closing Date, each Class of Interest Bearing Certificates

constitutes a Class of Book-Entry Certificates.

 

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

or (ii) a day on banking institutions in the State of New York or California

or the cities in which the Corporate Trust Office of the Trustee is located

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

 

                  Calculation Rate: For each Distribution Date, in the case of

the R-2-A and R-2-B Interests, the product of (i) 10 and (ii) the weighted

average rate of the outstanding R-2-A and R-2-B Interests, treating each R-2-A

Interest as capped at zero or reduced by a fixed percentage of 100% of the

interest accruing on such Class. For each Distribution Date, in the case of

the R-2-C and R-2-D Interests, the product of (i) 10 and (ii) the weighted

average rate of the outstanding R-2-C and R-2-D Interests, treating each R-2-C

Interest as capped at zero or reduced by a fixed percentage of 100% of the

interest accruing on such Class.

 

                  Carryover Reserve Fund: The separate Eligible Account

created and initially maintained by the Trustee pursuant to Section 4.07 in

the name of the Trustee for the benefit of the Certificateholders and

designated "The Bank of New York in trust for registered Holders of CWABS,

Inc., Asset-Backed Certificates, Series 2005-10". Funds in the Carryover

Reserve Fund shall be held in trust for the Certificateholders for the uses

and purposes set forth in this Agreement.

 

                  Certificate: Any one of the certificates of any Class

executed and authenticated by the Trustee in substantially the forms attached

hereto as Exhibits A-1 through A-31, Exhibits B-1 and B-2, Exhibits C-1 and

C-2, Exhibit D and Exhibit E.

 

                  Certificate Account: The separate Eligible Account created

and initially maintained by the Master Servicer pursuant to Section 3.05(b)

with a depository institution in the name of the Master Servicer for the

benefit of the Trustee on behalf of the Certificateholders and designated

"Countrywide Home Loans Servicing LP in trust for registered Holders of CWABS,

Inc., Asset-Backed Certificates, Series 2005-10". Funds in the Certificate

Account shall be held in trust for the Certificateholders for the uses and

purposes set forth in this Agreement.

 

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

the person that is the beneficial owner of such Book-Entry Certificate.

 

                 Certificate Principal Balance: As to any Certificate (other

than the Class C Certificates) and as of any Distribution Date, the Initial

Certificate Principal Balance of such Certificate (A) less the sum of (i) all

amounts distributed with respect to such Certificate in reduction of the

Certificate Principal Balance thereof on previous Distribution Dates pursuant

to Section 4.04(c) or 4.04(d) and (ii) with respect to any Class of

Subordinate Certificates, any Applied Realized Loss Amounts allocated to such

Certificate on previous Distribution Dates pursuant to Section 4.04(j), and

(B) increased by, with respect to any Class of Subordinate Certificates, any

Subsequent Recoveries allocated to such Class of Certificate pursuant to

Section 4.04(k) on such Distribution Date. References herein to the

Certificate Principal Balance

 

 

 

                                      19

<PAGE>

 

of a Class of Certificates shall mean the Certificate Principal Balances of

all Certificates in such Class. The Class C Certificates do not have a

Certificate Principal Balance. With respect to any Certificate (other than the

Class C Certificates) of a Class and any Distribution Date, the portion of the

Certificate Principal Balance of such Class represented by such Certificate

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

and the Certificate Principal Balance of such Class.

 

                  Certificate Register: The register maintained pursuant to

Section 5.02 hereof.

 

                  Certificateholder or Holder: The person in whose name a

Certificate is registered in the Certificate Register (initially, Cede & Co.,

as nominee for the Depository, in the case of any Class of Book-Entry

Certificates), except that solely for the purpose of giving any consent

pursuant to this Agreement, any Certificate registered in the name of the

Depositor or any affiliate of the Depositor shall be deemed not to be

Outstanding and the Voting Interest evidenced thereby shall not be taken into

account in determining whether the requisite amount of Voting Interests

necessary to effect such consent has been obtained; provided that if any such

Person (including the Depositor) owns 100% of the Voting Interests evidenced

by a Class of Certificates, such Certificates shall be deemed to be

Outstanding for purposes of any provision hereof (other than the second

sentence of Section 10.01 hereof) that requires the consent of the Holders of

Certificates of a particular Class as a condition to the taking of any action

hereunder. The Trustee is entitled to rely conclusively on a certification of

the Depositor or any affiliate of the Depositor in determining which

Certificates are registered in the name of an affiliate of the Depositor.

 

                  CHL: Countrywide Home Loans, Inc., a New York corporation,

and its successors and assigns.

 

                  CHL Mortgage Loans: The Mortgage Loans identified as such on

the Mortgage Loan Schedule for which CHL is the applicable Seller.

 

                  Class: All Certificates bearing the same Class designation

as set forth in Section 5.01 hereof.

 

                  Class 2-AV-1 Certificate: Any Certificate designated as a

"Class 2-AV-1 Certificate" on the face thereof, in the form of Exhibit A-17

hereto, representing the right to distributions as set forth herein.

 

                  Class 2-AV-1 Corridor Contract: The transaction evidenced by

the related Confirmation (as assigned to the Corridor Contract Administrator

pursuant to the Corridor Contract Assignment Agreement), a form of which is

attached hereto as Exhibit Q-2.

 

                  Class 2-AV-1 Corridor Contract Termination Date: With

respect to the Class 2-AV-1 Corridor Contract, the Distribution Date in

February 2009.

 

                  Class 2-AV-1 Net Rate Cap: For any Distribution Date, the

weighted average Adjusted Net Mortgage Rate of the Mortgage Loans in Loan

Group 2 for such Distribution Date, adjusted to an effective rate reflecting

the calculation of interest on the basis of the actual number of days elapsed

during the related Accrual Period and a 360-day year.

 

 

 

                                      20

<PAGE>

 

                  Class 2-AV-1 Principal Distribution Amount: With respect to

any Distribution Date, the product of (x) the Class AV Principal Distribution

Target Amount and (y) a fraction, the numerator of which is the Class 2-AV-1

Principal Distribution Target Amount and the denominator of which is the sum

of the Class 2-AV-1 Principal Distribution Target Amount and Class 3-AV

Principal Distribution Target Amount.

 

                  Class 2-AV-1 Principal Distribution Target Amount: With

respect to any Distribution Date, the excess of (1) the aggregate Certificate

Principal Balance of the Class 2-AV-1 Certificates immediately prior to such

Distribution Date, over (2) the lesser of (x) 43.20% of the aggregate Stated

Principal Balance of the Mortgage Loans in Loan Group 2 for such Distribution

Date and (y) the aggregate Stated Principal Balance of the Mortgage Loans in

Loan Group 2 for such Distribution Date minus 0.50% of the sum of the

aggregate Stated Principal Balance of the Mortgage Loans in Loan Group 2 as of

the Cut-off Date and the original Group 2 Pre-Funded Amount.

 

                   Class 3-AV-1 Certificate: Any Certificate designated as a

"Class 3-AV-1 Certificate" on the face thereof, in the form of Exhibit A-18

hereto, representing the right to distributions as set forth herein.

 

                  Class 3-AV-2 Certificate: Any Certificate designated as a

"Class 3-AV-2 Certificate" on the face thereof, in the form of Exhibit A-19

hereto, representing the right to distributions as set forth herein.

 

                  Class 3-AV-3 Certificate: Any Certificate designated as a

"Class 3-AV-3 Certificate" on the face thereof, in the form of Exhibit A-20

hereto, representing the right to distributions as set forth herein.

 

                  Class 3-AV Certificate: Any Class 3-AV-1, Class 3-AV-2 or

Class 3-AV-3 Certificate.

 

                   Class 3-AV Corridor Contract: The transaction evidenced by

the related Confirmation (as assigned to the Corridor Contract Administrator

pursuant to the Corridor Contract Assignment Agreement), a form of which is

attached hereto as Exhibit Q-3.

 

                  Class 3-AV Corridor Contract Termination Date: With respect

to the Class 3-AV Corridor Contract, the Distribution Date in August 2009.

 

                  Class 3-AV Net Rate Cap: For any Distribution Date, the

weighted average Adjusted Net Mortgage Rate of the Mortgage Loans in Loan

Group 3 for such Distribution Date, adjusted to an effective rate reflecting

the calculation of interest on the basis of the actual number of days elapsed

during the related Accrual Period and a 360-day year.

 

                  Class 3-AV Principal Distribution Amount: With respect to

any Distribution Date, the product of (x) the Class AV Principal Distribution

Target Amount and (y) a fraction, the numerator of which is the Class 3-AV

Principal Distribution Target Amount and the denominator of which is the sum

of the Class 2-AV-1 Principal Distribution Target Amount and the Class 3-AV

Principal Distribution Target Amount.

 

 

 

                                      21

<PAGE>

 

                  Class 3-AV Principal Distribution Target Amount: With

respect to any Distribution Date, the excess of (1) the aggregate Certificate

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

Distribution Date, over (2) the lesser of (x) 43.20% of the aggregate Stated

Principal Balance of the Mortgage Loans in Loan Group 3 for such Distribution

Date and (y) the aggregate Stated Principal Balance of the Mortgage Loans in

Loan Group 3 for such Distribution Date minus 0.50% of the sum of the

aggregate Stated Principal Balance of the Mortgage Loans in Loan Group 3 as of

the Cut-off Date and the original Group 3 Pre-Funded Amount.

 

                  Class AF Certificate: Any Class AF-1, Class AF-2, Class

AF-3, Class AF-4, Class AF-5 or Class AF-6 Certificate.

 

                   Class AF Principal Distribution Amount: With respect to any

Distribution Date, the excess of (1) the aggregate Certificate Principal

Balance of the Class AF Certificates immediately prior to such Distribution

Date, over (2) the lesser of (x) 65.00% of the aggregate Stated Principal

Balance of the Mortgage Loans in Loan Group 1 for such Distribution Date and

(y) the aggregate Stated Principal Balance of the Mortgage Loans in Loan Group

1 for such Distribution Date minus the Fixed Rate OC Floor.

 

                   Class AF-1 Certificate: Any Certificate designated as a

"Class AF-1 Certificate" on the face thereof, in the form of Exhibit A-1

hereto, representing the right to distributions as set forth herein.

 

                  Class AF-1 Corridor Contract: The transaction evidenced by

the related Confirmation (as assigned to the Corridor Contract Administrator

pursuant to the Corridor Contract Assignment Agreement), a form of which is

attached hereto as Exhibit Q-1.

 

                  Class AF-1 Corridor Contract Termination Date: With respect

to the Class AF-1 Corridor Contract, the Distribution Date in July 2007.

 

                  Class AF-2 Certificate: Any Certificate designated as a

"Class AF-2 Certificate" on the face thereof, in the form of Exhibit A-2

hereto, representing the right to distributions as set forth herein.

 

                  Class AF-3 Certificate: Any Certificate designated as a

"Class AF-3 Certificate" on the face thereof, in the form of Exhibit A-3

hereto, representing the right to distributions as set forth herein.

 

                  Class AF-4 Certificate: Any Certificate designated as a

"Class AF-4 Certificate" on the face thereof, in the form of Exhibit A-4

hereto, representing the right to distributions as set forth herein.

 

                  Class AF-5 Certificate: Any Certificate designated as a

"Class AF-5 Certificate" on the face thereof, in the form of Exhibit A-5

hereto, representing the right to distributions as set forth herein.

 

 

 

                                       22

<PAGE>

 

                  Class AF-6 Certificate: Any Certificate designated as a

"Class AF-6 Certificate" on the face thereof, in the form of Exhibit A-6

hereto, representing the right to distributions as set forth herein.

 

                  Class AF-6 Portion: With respect to any Distribution Date, a

percentage, expressed as a fraction, the numerator of which is the Certificate

Principal Balance of the Class AF-6 Certificates immediately prior to such

Distribution Date and the denominator of which is the aggregate Certificate

Principal Balance of all Classes of the Class AF Certificates immediately

prior to such Distribution Date.

 

                  Class A-R Certificate: Any Certificate designated as a

"Class A-R Certificate" on the face thereof, in the form of Exhibit D hereto

or, in the case of the Tax Matters Person Certificate, Exhibit E hereto, in

either case representing the right to distributions as set forth herein.

 

                  Class AV Certificate: Any Class 2-AV-1 or Class 3-AV

Certificate.

 

                  Class AV Principal Distribution Allocation Amount: With

respect to any Distribution Date, (a) in the case of the Class 2-AV-1

Certificates, the Class 2-AV-1 Principal Distribution Amount and (b) in the

case of the Class 3-AV Certificates, the Class 3-AV Principal Distribution

Amount.

 

                  Class AV Principal Distribution Target Amount: With respect

to any Distribution Date will equal the excess of: (1) the aggregate

Certificate Principal Balance of the Class AV Certificates immediately prior

to such Distribution Date, over (2) the lesser of (i) 43.20% of the aggregate

Stated Principal Balance of the Mortgage Loans in Loan Group 2 and Loan Group

3 for such Distribution Date and (ii) the aggregate Stated Principal Balance

of the Mortgage Loans in Loan Group 2 and Loan Group 3 for such Distribution

Date minus the Adjustable Rate OC Floor.

 

                  Class BF Certificate: Any Certificate designated as a "Class

BF Certificate" on the face thereof, in the form of Exhibit A-16 hereto,

representing the right to distributions as set forth herein.

 

                  Class BV Certificate: Any Certificate designated as a "Class

BV Certificate" on the face thereof, in the form of Exhibit A-31 hereto,

representing the right to distributions as set forth herein.

 

                  Class C Certificate:   Any Class CF or Class CV Certificate.

 

                  Class CF Certificate: Any Certificate designated as a "Class

CF Certificate" on the face thereof, in the form of Exhibit C-1 hereto,

representing the right to distributions as set forth herein.

 

                  Class CF Distributable Amount: As defined in the Preliminary

Statement.

 

 

 

                                      23

<PAGE>

 

                  Class CV Certificate: Any Certificate designated as a "Class

CV Certificate" on the face thereof, in the form of Exhibit C-2 hereto,

representing the right to distributions as set forth herein.

 

                  Class CV Distributable Amount: As defined in the Preliminary

Statement.

 

                  Class MF-1 Certificate: Any Certificate designated as a

"Class MF-1 Certificate" on the face thereof, in the form of Exhibit A-7

hereto, representing the right to distributions as set forth herein.

 

                  Class MF-2 Certificate: Any Certificate designated as a

"Class MF-2 Certificate" on the face thereof, in the form of Exhibit A-8

hereto, representing the right to distributions as set forth herein.

 

                  Class MF-3 Certificate: Any Certificate designated as a

"Class MF-3 Certificate" on the face thereof, in the form of Exhibit A-9

hereto, representing the right to distributions as set forth herein.

 

                  Class MF-4 Certificate: Any Certificate designated as a

"Class MF-4 Certificate" on the face thereof, in the form of Exhibit A-10

hereto, representing the right to distributions as set forth herein.

 

                  Class MF-5 Certificate: Any Certificate designated as a

"Class MF-5 Certificate" on the face thereof, in the form of Exhibit A-11

hereto, representing the right to distributions as set forth herein.

 

                  Class MF-6 Certificate: Any Certificate designated as a

"Class MF-6 Certificate" on the face thereof, in the form of Exhibit A-12

hereto, representing the right to distributions as set forth herein.

 

                  Class MF-7 Certificate: Any Certificate designated as a

"Class MF-7 Certificate" on the face thereof, in the form of Exhibit A-13

hereto, representing the right to distributions as set forth herein.

 

                   Class MF-8 Certificate: Any Certificate designated as a

"Class MF-8 Certificate" on the face thereof, in the form of Exhibit A-14

hereto, representing the right to distributions as set forth herein.

 

                  Class MF Certificate: Any Class MF-1, Class MF-2, Class

MF-3, Class MF-4, Class MF-5, Class MF-6, Class MF-7 or Class MF-8

Certificate.

                  Class MV-1 Certificate: Any Certificate designated as a

"Class MV-1 Certificate" on the face thereof, in the form of Exhibit A-21

hereto, representing the right to distributions as set forth herein.

 

                  Class MV-2 Certificate: Any Certificate designated as a

"Class MV-2 Certificate" on the face thereof, in the form of Exhibit A-22

hereto, representing the right to distributions as set forth herein.

 

 

 

                                      24

<PAGE>

 

                  Class MV-3 Certificate: Any Certificate designated as a

"Class MV-3 Certificate" on the face thereof, in the form of Exhibit A-23

hereto, representing the right to distributions as set forth herein.

 

                  Class MV-4 Certificate: Any Certificate designated as a

"Class MV-4 Certificate" on the face thereof, in the form of Exhibit A-24

hereto, representing the right to distributions as set forth herein.

 

                  Class MV-5 Certificate: Any Certificate designated as a

"Class MV-5 Certificate" on the face thereof, in the form of Exhibit A-25

hereto, representing the right to distributions as set forth herein.

 

                  Class MV-6 Certificate: Any Certificate designated as a

"Class MV-6 Certificate" on the face thereof, in the form of Exhibit A-26

hereto, representing the right to distributions as set forth herein.

 

                  Class MV-7 Certificate: Any Certificate designated as a

"Class MV-7 Certificate" on the face thereof, in the form of Exhibit A-27

hereto, representing the right to distributions as set forth herein.

 

                  Class MV-8 Certificate: Any Certificate designated as a

"Class MV-8 Certificate" on the face thereof, in the form of Exhibit A-28

hereto, representing the right to distributions as set forth herein.

 

                  Class MV-9 Certificate: Any Certificate designated as a

"Class MV-9 Certificate" on the face thereof, in the form of Exhibit A-29

hereto, representing the right to distributions as set forth herein.

 

                  Class MV-10 Certificate: Any Certificate designated as a

"Class MV-10 Certificate" on the face thereof, in the form of Exhibit A-30

hereto, representing the right to distributions as set forth herein.

 

                  Class MV Certificate: Any Class MV-1, Class MV-2, Class

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

or Class MV-10 Certificate.

 

                  Class P Certificate: Any Class PF Certificate or Class PV

Certificate.

 

                  Class PF Certificate: Any Certificate designated as a "Class

PF Certificate" on the face thereof, in the form of Exhibit B-1 hereto,

representing the right to distributions as set forth herein.

 

                  Class PF Principal Distribution Date: The first Distribution

Date that occurs after the end of the latest Prepayment Charge Period for all

Mortgage Loans in Loan Group 1 that have a Prepayment Charge Period.

 

                  Class PV Certificate: Any Certificate designated as a "Class

PV Certificate" on the face thereof, in the form of Exhibit B-2 hereto,

representing the right to distributions as set forth herein.

 

 

 

                                      25

<PAGE>

 

                   Class PV Principal Distribution Date: The first Distribution

Date that occurs after the end of the latest Prepayment Charge Period for all

Mortgage Loans in Loan Group 2 and Loan Group 3 that have a Prepayment Charge

Period.

 

                  Closing Date: September 20, 2005.

 

                  Code: The Internal Revenue Code of 1986, including any

successor or amendatory provisions.

 

                  Collateral Schedule: Schedule II hereto.

 

                  Compensating Interest: With respect to the Mortgage Loans in

each Loan Group and any Distribution Date, an amount equal to the lesser of

(x) one-half of the Servicing Fee for such Mortgage Loans for the related Due

Period and (y) the aggregate Prepayment Interest Shortfalls for such Mortgage

Loans for such Distribution Date.

 

                  Confirmation: Any of the Confirmations dated September 1,

2005 evidencing a transaction between the Corridor Contract Counterparty and

CHL relating to the Corridor Contracts.

 

                  Corporate Trust Office: The designated office of the Trustee

in the State of New York where at any particular time its corporate trust

business with respect to this Agreement shall be administered, which office at

the date of the execution of this Agreement is located at 101 Barclay Street,

New York, New York 10286 (Attention: Corporate Trust MBS Administration),

telephone: (212) 815-3236, facsimile: (212) 815-3986.

 

                  Corridor Contract: The Class AF-1 Corridor Contract, Class

2-AV-1 Corridor Contract, Class 3-AV Corridor Contract or Adjustable Rate

Subordinate Corridor Contract, as applicable.

 

                  Corridor Contract Administration Agreement: The corridor

contract administration agreement dated as of the Closing Date among CHL, the

Trustee and the Corridor Contract Administrator, a form of which is attached

hereto as Exhibit S-2.

 

                  Corridor Contract Administrator: The Bank of New York, in

its capacity as corridor contract administrator under the Corridor Contract

Administration Agreement.

 

                  Corridor Contract Assignment Agreement: The Assignment

Agreement dated as of the Closing Date among CHL, the Corridor Contract

Administrator and the Corridor Contract Counterparty, a form of which is

attached hereto as Exhibit S-1.

 

                  Corridor Contract Counterparty: JPMorgan Chase Bank, N.A.,

and its successors.

 

                  Corridor Contract Termination Date: The Adjustable Rate

Subordinate Corridor Contract Termination Date, Class 2-AV-1 Corridor Contract

Termination Date, Class 3-AV Corridor Contract Termination Date and Class AF-1

Corridor Contract Termination Date, as applicable.

 

 

 

                                      26

<PAGE>

 

                  Credit Bureau Risk Score: A statistical credit score

obtained by CHL in connection with the origination of a Mortgage Loan.

 

                  Credit Comeback Excess Account: The separate Eligible

Account created and initially maintained by the Trustee pursuant to Section

4.08 in the name of the Trustee for the benefit of the Certificateholders and

designated "The Bank of New York in trust for registered Holders of CWABS,

Inc., Asset-Backed Certificates, Series 2005-10". Funds in the Credit Comeback

Excess Account shall be held in trust for the Certificateholders for the uses

and purposes set forth in this Agreement.

 

                  Credit Comeback Excess Cashflow: With respect to any

Distribution Date, any amounts in the Credit Comeback Excess Account available

for such Distribution Date.

 

                   Credit Comeback Excess Amount: With respect to the Credit

Comeback Loans in Loan Group 1 and any Master Servicer Advance Date, the

portion of the sum of the following (without duplication) attributable to the

excess, if any, of the actual mortgage rate on each Credit Comeback Loan and

the Mortgage Rate on such Credit Comeback Loan: (i) all scheduled interest

collected during the related Due Period with respect to the Credit Comeback

Loans, (ii) all interest on Prepayments received during the related Prepayment

Period with respect to the Credit Comeback Loans, other than Prepayment

Interest Excess, (iii) all Advances relating to interest with respect to the

Credit Comeback Loans, (iv) all Compensating Interest with respect to the

Credit Comeback Loans and (v) Liquidation Proceeds with respect to the Credit

Comeback Loans collected during the related Due Period (to the extent such

Liquidation Proceeds relate to interest), less all Nonrecoverable Advances

relating to interest reimbursed during the related Due Period.

 

                  Credit Comeback Loan: Any Fixed Rate Mortgage Loan for which

the related Mortgage Rate is subject to reduction (not exceeding 0.375% per

annum) for good payment history of Scheduled Payments by the related

Mortgagor.

 

                   Cross-Over Situation: With respect to any Distribution Date

and Loan Group 2 and Loan Group 3 (after taking into account principal

distributions on such Distribution Date), a Cross-Over Situation shall exist

(i) with respect to the R-2-A, R-2-B and R-2-C Interests, if the R-2-A, R-2-B

and R-2-C Interests are in the aggregate less than 1% of the Subordinate

Component Balance of Loan Group 2 and Loan Group 3.

 

                  Current Interest: With respect to each Class of Interest

Bearing Certificates and each Distribution Date, the interest accrued at the

applicable Pass-Through Rate for the applicable Accrual Period on the

Certificate Principal Balance of such Class immediately prior to such

Distribution Date, plus any amount previously distributed with respect to

interest for such Class that is recovered as a voidable preference by a

trustee in bankruptcy.

 

                  Cut-off Date: In the case of any Initial Mortgage Loan, the

later of (x) September 1, 2005 and (y) the date of origination of such

Mortgage Loan (the "Initial Cut-off Date"), and in the case of any Subsequent

Mortgage Loan, the later of (x) the first day of the month of the related

Subsequent Transfer Date and (y) the date of origination of such Subsequent

 

 

                                       27

<PAGE>

 

Mortgage Loan (the related "Subsequent Cut-off Date"). When used with respect

to any Mortgage Loan the "Cut-off Date" shall mean the related Cut-off Date.

 

                  Cut-off Date Principal Balance: As to any Mortgage Loan, the

unpaid principal balance thereof as of the close of business on the Cut-off

Date after application of all payments of principal due on or prior to the

Cut-off Date, whether or not received, and all Principal Prepayments received

on or prior to the Cut-off Date, but without giving effect to any installments

of principal received in respect of Due Dates after the Cut-off Date.

 

                  Debt Service Reduction: With respect to any Mortgage Loan, a

reduction by a court of competent jurisdiction in a proceeding under the

Bankruptcy Code in the Scheduled Payment for such Mortgage Loan that became

final and non-appealable, except such a reduction resulting from a Deficient

Valuation or any other reduction that results in a permanent forgiveness of

principal.

 

                  Deficient Valuation: With respect to any Mortgage Loan, a

valuation by a court of competent jurisdiction of the Mortgaged Property in an

amount less than the then outstanding indebtedness under such Mortgage Loan,

or any reduction in the amount of principal to be paid in connection with any

Scheduled Payment that results in a permanent forgiveness of principal, which

valuation or reduction results from an order of such court that is final and

non-appealable in a proceeding under the Bankruptcy Code.

 

                  Definitive Certificates:   As defined in Section 5.06.

 

                  Delay Delivery Mortgage Loans: The Initial Mortgage Loans

identified on the Mortgage Loan Schedule hereto set forth on Exhibit F-2

hereof for which all or a portion of a related Mortgage File is not delivered

to the Trustee on or prior to the Closing Date, and the Subsequent Mortgage

Loans identified on the schedule of Subsequent Mortgage Loans set forth in

Annex A to each related Subsequent Transfer Agreement for which all or a

portion of the related Mortgage File is not delivered to the Trustee on or

prior to the related Subsequent Transfer Date. The Depositor shall deliver (or

cause delivery of) the Mortgage Files to the Trustee: (A) with respect to at

least 50% of the Initial Mortgage Loans in each Loan Group, not later than the

Closing Date and with respect to at least 10% of the Subsequent Mortgage Loans

in each Loan Group conveyed on a Subsequent Transfer Date, not later than such

Subsequent Transfer Date, (B) with respect to at least an additional 40% of

the Initial Mortgage Loans, not later than 20 days after the Closing Date, and

not later than 20 days after the relevant Subsequent Transfer Date with

respect to the remaining Subsequent Mortgage Loans conveyed on such Subsequent

Transfer Date, and (C) with respect to the remaining Initial Mortgage Loans,

not later than thirty days after the Closing Date. To the extent that

Countrywide Home Loans, Inc. shall be in possession of any Mortgage Files with

respect to any Delay Delivery Mortgage Loan, until delivery of such Mortgage

File to the Trustee as provided in Section 2.01, Countrywide Home Loans, Inc.

shall hold such files as agent and in trust for the Trustee.

 

                  Deleted Mortgage Loan: A Mortgage Loan replaced or to be

replaced by a Replacement Mortgage Loan.

 

 

 

                                      28

<PAGE>

 

                  Delinquent: A Mortgage Loan is "delinquent" if any payment

due thereon is not made pursuant to the terms of such Mortgage Loan by the

close of business on the day such payment is scheduled to be due. A Mortgage

Loan is "30 days delinquent" if such payment has not been received by the

close of business on the corresponding day of the month immediately succeeding

the month in which such payment was due, or, if there is no such corresponding

day (e.g., as when a 30-day month follows a 31-day month in which a payment

was due on the 31st day of such month), then on the last day of such

immediately succeeding month. Similarly for "60 days delinquent," "90 days

delinquent" and so on.

 

                  Denomination: With respect to each Certificate, the amount

set forth on the face thereof as the "Initial Certificate Balance of this

Certificate" or, if not the foregoing, the Percentage Interest appearing on

the face thereof, as applicable.

 

                  Depositor: CWABS, Inc., a Delaware corporation, or its

successor in interest.

 

                  Depository: The initial Depository shall be The Depository

Trust Company, the nominee of which is Cede & Co., or any other organization

registered as a "clearing agency" pursuant to Section 17A of the Securities

Exchange Act of 1934, as amended. The Depository shall initially be the

registered Holder of the Book-Entry Certificates. The Depository shall at all

times be a "clearing corporation" as defined in Section 8-102(a)(5) of the

Uniform Commercial Code of the State of New York.

 

                  Depository Agreement: With respect to the Book-Entry

Certificates, the agreement among the Depositor, the Trustee and the initial

Depository, dated as of the Closing Date, substantially in the form of Exhibit

O.

 

                  Depository Participant: A broker, dealer, bank or other

financial institution or other person for whom from time to time a Depository

effects book-entry transfers and pledges of securities deposited with the

Depository.

 

                  Determination Date: With respect to any Distribution Date,

the 15th day of the month of such Distribution Date or, if such 15th day is

not a Business Day, the immediately preceding Business Day.

 

                  Distribution Account: The separate Eligible Account created

and maintained by the Trustee pursuant to Section 3.05(c) in the name of the

Trustee for the benefit of the Certificateholders and designated "The Bank of

New York, in trust for registered Holders of CWABS, Inc., Asset-Backed

Certificates, Series 2005-10". Funds in the Distribution Account shall be held

in trust for the Certificateholders for the uses and purposes set forth in

this Agreement.

 

                  Distribution Account Deposit Date: As to any Distribution

Date, 1:00 p.m. Pacific time on the Business Day immediately preceding such

Distribution Date.

 

                  Distribution Date: The 25th day of each month, or if such

day is not a Business Day, on the first Business Day thereafter, commencing in

October 2005.

 

 

                                      29

<PAGE>

 

                  Due Date: With respect to any Mortgage Loan and Due Period,

the due date for Scheduled Payments of interest and/or principal on that

Mortgage Loan occurring in such Due Period as provided in the related Mortgage

Note.

 

                  Due Period: With respect to any Distribution Date, the

period beginning on the second day of the calendar month preceding the

calendar month in which such Distribution Date occurs and ending on the first

day of the month in which such Distribution Date occurs.

 

                  Eligible Account: Any of (i) an account or accounts

maintained with a federal or state chartered depository institution or trust

company, the long-term unsecured debt obligations and 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 debt

obligations of such holding company, if Moody's is not a Rating Agency) are

rated by each Rating Agency in one of its two highest long-term and its

highest short-term rating categories respectively, at the time any amounts are

held on deposit therein, or (ii) an account or accounts in a depository

institution or trust company in which such accounts are insured by the FDIC

(to the limits established by the FDIC) and the uninsured deposits in which

accounts are otherwise secured such that, as evidenced by an Opinion of

Counsel delivered to the Trustee and to each Rating Agency, the

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

perfected first priority security interest against any collateral (which shall

be limited to Permitted Investments) securing such funds that is superior to

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

trust company in which such account is maintained, or (iii) a trust account or

accounts maintained with the corporate trust department of a federal or state

chartered depository institution or trust company having capital and surplus

of not less than $50,000,000, acting in its fiduciary capacity or (iv) any

other account acceptable to the Rating Agencies without reduction or

withdrawal of their then-current ratings of the Certificates as evidenced by a

letter from each Rating Agency to the Trustee. Eligible Accounts may bear

interest, and may include, if otherwise qualified under this definition,

accounts maintained with the Trustee.

 

                  Eligible Repurchase Month: As defined in Section 3.12(d)

hereof.

 

                  ERISA: The Employee Retirement Income Security Act of 1974,

as amended.

 

                   ERISA-Qualifying Underwriting: A best efforts or firm

commitment underwriting or private placement that meets the applicable

requirements of the Underwriter's Exemption.

 

                  ERISA-Restricted Certificates: The Class A-R Certificates,

Class P Certificates, Class C Certificates and Certificates of any Class that

ceases to satisfy the applicable rating requirement under the Underwriter's

Exemption.

 

                  Escrow Account: As defined in Section 3.06 hereof.

 

                  Event of Default: As defined in Section 7.01 hereof.

 

                  Excess Proceeds: With respect to any Liquidated Mortgage

Loan, the amount, if any, by which the sum of any Liquidation Proceeds and

Subsequent Recoveries are in excess of the sum of (i) the unpaid principal

balance of such Liquidated Mortgage Loan as of the date of

 

 

 

                                      30

<PAGE>

 

liquidation of such Liquidated Mortgage Loan plus (ii) interest at the

Mortgage Rate from the Due Date as to which interest was last paid or advanced

to Certificateholders (and not reimbursed to the Master Servicer) up to the

Due Date in the month in which Liquidation Proceeds are required to be

distributed on the Stated Principal Balance of such Liquidated Mortgage Loan

outstanding during each Due Period as to which such interest was not paid or

advanced.

 

                  Expense Fee Rate: With respect to any Mortgage Loan, the sum

of (i) the Servicing Fee Rate and (ii) the Trustee Fee Rate.

 

                  Extra Principal Distribution Amount: With respect to any

Distribution Date and (A) Loan Group 1, the lesser of (1) the Fixed Rate

Overcollateralization Deficiency Amount and (2) the sum of the Fixed Rate Loan

Group Excess Cashflow and the Credit Comeback Excess Amount available for

payment thereof and (B) each of Loan Group 2 and Loan Group 3, the lesser of

(1) the Adjustable Rate Overcollateralization Deficiency Amount and (2) the

Adjustable Rate Loan Group Excess Cashflow available for payment thereof, to

be allocated between Loan Group 2 and Loan Group 3, pro rata, based on the

Principal Remittance Amount for each such Loan Group for such Distribution

Date.

 

                  Fannie Mae: The Federal National Mortgage Association, a

federally chartered and privately owned corporation organized and existing

under the Federal National Mortgage Association Charter Act, or any successor

thereto.

 

                  FDIC: The Federal Deposit Insurance Corporation, or any

successor thereto.

 

                  Five-Year Hybrid Mortgage Loan: A Mortgage Loan having a

Mortgage Rate that is fixed for 60 months after origination thereof before

such Mortgage Rate becomes subject to adjustment.

 

                  Fixed Rate Certificates: The Class AF-2, Class AF-3, Class

AF-4, Class AF-5, Class AF-6, Class MF-1, Class MF-2, Class MF-3, Class MF-4,

Class MF-5, Class MF-6, Class MF-7, Class MF-8 and Class BF Certificates.

 

                  Fixed Rate Cumulative Loss Trigger Event: With respect to a

Distribution Date on or after the Fixed Rate Stepdown Date, a Fixed Rate

Cumulative Loss Trigger Event occurs if (x) the aggregate amount of Realized

Losses on the Mortgage Loans in Loan Group 1 from the Cut-off Date for each

such Mortgage Loan to (and including) the last day of the related Due Period

(reduced by the aggregate amount of any Subsequent Recoveries related to Loan

Group 1 received through the last day of that Due Period) exceeds (y) the

applicable percentage, for such Distribution Date, of the sum of the aggregate

Cut-off Date Principal Balance of the Initial Mortgage Loans in Loan Group 1

and the Group 1 Pre-Funded Amount, as set forth below:

 

 

 

                                      31

<PAGE>

 

<TABLE>

<CAPTION>

              Distribution Date                                    Percentage

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

<S>                                                              <C>

              October 2007 -- September 2008..................... 0.75% with respect to October 2007, plus an

                                                                  additional 1/12th of 1.00% for each month

                                                                  thereafter through September 2008

              October 2008 -- September 2009..................... 1.75% with respect to October 2008, plus an

                                                                  additional 1/12th of 1.00% for each month

                                                                  thereafter through September 2009

              October 2009 -- September 2010..................... 2.75% with respect to October 2009, plus an

                                                                  additional 1/12th of 0.75% for each month

                                                                   thereafter through September 2010

              October 2010 -- September 2011..................... 3.50% with respect to October 2010, plus an

                                                                  additional 1/12th of 0.75% for each month

                                                                  thereafter through September 2011

              October 2011 -- September 2012..................... 4.25% with respect to October 2011, plus an

                                                                   additional 1/12th of 0.25% for each month

                                                                  thereafter through September 2012

              October 2011 and thereafter.......................   4.50%

</TABLE>

 

                  Fixed Rate Delinquency Trigger Event: With respect to any

Distribution Date on or after the Fixed Rate Stepdown Date, a Fixed Rate

Delinquency Trigger Event exists if the Rolling Sixty-Day Delinquency Rate for

Outstanding Mortgage Loans in Loan Group 1 equals or exceeds the product of

(x) the Fixed Rate Senior Enhancement Percentage for such Distribution Date

and (y) the applicable percentage listed below for the most senior class of

outstanding Class AF Certificates and Fixed Rate Subordinate Certificates:

 

                                Class                         Percentage

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

 

                                AF                              45.50%

                                MF-1                            54.50%

                                MF-2                            66.75%

                                MF-3                            77.25%

                                MF-4                             90.00%

                                MF-5                            105.50%

                                MF-6                            126.50%

                                MF-7                            153.25%

                                 MF-8                            187.25%

                                BF                              245.00%

 

                  Fixed Rate Excess Overcollateralization Amount: With respect

to any Distribution Date, is the excess, if any, of the Fixed Rate

Overcollateralized Amount for such

 

 

 

                                      32

<PAGE>

 

Distribution Date over the Fixed Rate Overcollateralization Target Amount for

that Distribution Date.

 

                  Fixed Rate Loan Group Excess Cashflow: With respect to any

Distribution Date the sum of (i) the amount remaining after the distribution

of interest to Certificateholders for such Distribution Date pursuant to

Section 4.04(a)(ii)(b), (ii) the amount remaining after the distribution of

principal to Certificateholders for such Distribution Date pursuant to Section

4.04(c)(1)(C) or 4.04(c)(2)(C) and (iii) the Fixed Rate Overcollateralization

Reduction Amount for such Distribution Date.

 

                  Fixed Rate Net Rate Cap: For any Distribution Date, the

weighted average Adjusted Net Mortgage Rate on the Mortgage Loans in Loan

Group 1 for such Distribution Date, adjusted in the case of the Class AF-1

Certificates only, to an effective rate reflecting the calculation of interest

on the basis of the actual number of days elapsed during the related Accrual

Period and a 360-day year.

 

                  Fixed Rate Mortgage Loans: The Mortgage Loans identified in

the Mortgage Loan Schedule as having a Mortgage Rate which is fixed for the

life of the related Mortgage and any Credit Comeback Loans, including in each

case any Mortgage Loans delivered in replacement thereof.

 

                  Fixed Rate OC Floor: An amount equal to 0.50% of the sum of

the aggregate Cut-off Date Principal Balance of the Initial Mortgage Loans in

Loan Group 1 and the Group 1 Pre-Funded Amount.

 

                  Fixed Rate Overcollateralization Deficiency Amount: With

respect to any Distribution Date, the amount, if any, by which the Fixed Rate

Overcollateralization Target Amount exceeds the Fixed Rate Overcollateralized

Amount on such Distribution Date (after giving effect to distribution of the

Principal Distribution Amount (other than the portion thereof consisting of

the Extra Principal Distribution Amount) for Loan Group 1 on such Distribution

Date).

 

                  Fixed Rate Overcollateralization Reduction Amount: With

respect to any Distribution Date, an amount equal to the lesser of (i) the

Fixed Rate Excess Overcollateralization Amount for such Distribution Date and

(ii) the aggregate Principal Remittance Amount for Loan Group 1 for such

Distribution Date.

 

                  Fixed Rate Overcollateralization Target Amount: With respect

to any Distribution Date (a) prior to the Fixed Rate Stepdown Date, an amount

equal to 3.25% of the sum of the aggregate Cut-off Date Principal Balance of

the Initial Mortgage Loans in Loan Group 1 and the Group 1 Pre-Funded Amount

and (b) on or after the Fixed Rate Stepdown Date, the greater of (i) an amount

equal to 6.50% of the aggregate Stated Principal Balance of the Mortgage Loans

in Loan Group 1 for the current Distribution Date and (ii) the Fixed Rate OC

Floor; provided, however, that if a Fixed Rate Trigger Event is in effect on

any Distribution Date, the Fixed Rate Overcollateralization Target Amount will

be the Fixed Rate Overcollateralization Target Amount as in effect for the

prior Distribution Date.

 

 

 

                                      33

<PAGE>

 

                  Fixed Rate Overcollateralized Amount: With respect to any

Distribution Date, the amount, if any, by which (x) the sum of the aggregate

Stated Principal Balance of the Mortgage Loans in Loan Group 1 for such

Distribution Date and any amount on deposit in the Pre-Funding Account in

respect of Loan Group 1 exceeds (y) the aggregate Certificate Principal

Balance of the Class AF Certificates and the Fixed Rate Subordinate

Certificates as of such Distribution Date (after giving effect to

distributions of the Principal Remittance Amount from Loan Group 1 on such

Distribution Date and, in the case of Distribution Date immediately following

the end of the Funding Period, any amounts to be released from the Pre-Funding

Account in respect of Loan Group 1).

 

                  Fixed Rate Senior Enhancement Percentage: With respect to a

Distribution Date on or after the Fixed Rate Stepdown Date, the fraction

(expressed as a percentage) (1) the numerator of which is the excess of (a)

the aggregate Stated Principal Balance of the Mortgage Loans in Loan Group 1

for the preceding Distribution Date over (b) before the Certificate Principal

Balances of the Class AF Certificates have been reduced to zero, the sum of

the Certificate Principal Balances of the Class AF Certificates, or (ii) after

such time, the Certificate Principal Balance of the most senior class of Fixed

Rate Subordinate Certificates outstanding, as of the preceding Master Servicer

Advance Date, and (2) the denominator of which is the aggregate Stated

Principal Balance of the Mortgage Loans in Loan Group 1 for the preceding

Distribution Date.

 

                  Fixed Rate Subordinate Class Principal Distribution Amount:

With respect to any Distribution Date and any Class of Fixed Rate Subordinate

Certificates the excess of (1) the sum of (a) the aggregate Certificate

Principal Balance of the Class AF Certificates (after taking into account

distribution of the Class AF Principal Distribution Amount for such

Distribution Date), (b) the aggregate Certificate Principal Balance of any

Class(es) of Fixed Rate Subordinate Certificates that are senior to the

subject Class (in each case, after taking into account distribution of the

Fixed Rate Subordinate Class Principal Distribution Amount(s) for such senior

Class(es) of Certificates for such Distribution Date), and (c) the Certificate

Principal Balance of such Class of Fixed Rate Subordinate Certificates

immediately prior to the subject Distribution Date over (2) the lesser of (a)

the product of (x) 100% minus the Stepdown Target Subordination Percentage for

the subject Class of Certificates and (y) the aggregate Stated Principal

Balance of the Mortgage Loans in Loan Group 1 for such Distribution Date and

(b) the aggregate Stated Principal Balance of the Mortgage Loans in Loan Group

1 for such Distribution Date minus the Fixed Rate OC Floor; provided, however,

that if such Class of Fixed Rate Subordinate Certificates is the only Class of

Fixed Rate Subordinate Certificates outstanding on such Distribution Date,

that Class will be entitled to receive the entire remaining Principal

Distribution Amount for Loan Group 1 until the Certificate Principal Balance

thereof is reduced to zero.

 

                  Fixed Rate Stepdown Date: The earlier to occur of: (1) the

Distribution Date on which the aggregate Certificate Principal Balance of the

Class AF Certificates is reduced to zero, and (2) the later to occur of (x)

the Distribution Date in October 2008 and (y) the first Distribution Date on

which the aggregate Certificate Principal Balance of the Class AF Certificates

(after calculating anticipated distributions on such Distribution Date) is

less than or equal to 65.00% of the aggregate Stated Principal Balance of the

Mortgage Loans in Loan Group 1 for such Distribution Date.

 

 

 

                                      34

<PAGE>

 

                   Fixed Rate Subordinate Certificates: The Class MF-1, Class

MF-2, Class MF-3, Class MF-4, Class MF-5, Class MF-6, Class MF-7, Class MF-8

and Class BF Certificates.

 

                  Fixed Rate Trigger Event: With respect to any Distribution

Date on or after the Fixed Rate Stepdown Date, consists of either a Fixed Rate

Delinquency Trigger Event with respect to that Distribution Date or a Fixed

Rate Cumulative Loss Trigger Event with respect to that Distribution Date.

 

                  Freddie Mac: The Federal Home Loan Mortgage Corporation, a

corporate instrumentality of the United States created and existing under

Title III of the Emergency Home Finance Act of 1970, as amended, or any

successor thereto.

 

                  Funding Period: The period from the Closing Date to and

including the earlier to occur of (x) the date the amount in the Pre-Funding

Account is less than $175,000 and (y) November 4, 2005.

 

                  Gross Margin: The percentage set forth in the related

Mortgage Note for the Adjustable Rate Mortgage Loans to be added to the Index

for use in determining the Mortgage Rate on each Adjustment Date, and which is

set forth in the Mortgage Loan Schedule for the Adjustable Rate Mortgage

Loans.

 

                  Group 1 Mortgage Loans: The group of Mortgage Loans

identified in the related Mortgage Loan Schedule as "Group 1 Mortgage Loans",

including in each case any Mortgage Loans delivered in replacement thereof.

 

                  Group 1 Pre-Funded Amount: The portion of the Pre-Funded

Amount allocable for purchase of Subsequent Mortgage Loans as Group 1 Mortgage

Loans on the Closing Date, which shall equal $5,713,277.21.

 

                  Group 2 Mortgage Loans: The group of Mortgage Loans

identified in the related Mortgage Loan Schedule as "Group 2 Mortgage Loans",

including in each case any Mortgage Loans delivered in replacement thereof.

 

                  Group 2 Overcollateralization Reduction Amount: With respect

to any Distribution Date is the Adjustable Rate Overcollateralization

Reduction Amount for such Distribution Date multiplied by a fraction, the

numerator of which is (x) the Principal Remittance Amount for Loan Group 2 for

such Distribution Date, and the denominator of which is (y) the aggregate

Principal Remittance Amount for Loan Group 2 and Loan Group 3 for such

Distribution Date.

 

                  Group 2 Pre-Funded Amount: The portion of the Pre-Funded

Amount allocable for purchase of Subsequent Mortgage Loans as Group 2 Mortgage

Loans on the Closing Date, which shall equal $11,748,827.89.

 

                  Group 3 Mortgage Loans: The group of Mortgage Loans

identified in the related Mortgage Loan Schedule as "Group 3 Mortgage Loans",

including in each case any Mortgage Loans delivered in replacement thereof.

 

 

 

                                      35

<PAGE>

 

                  Group 3 Overcollateralization Reduction Amount: With respect

to any Distribution Date is the Adjustable Rate Overcollateralization

Reduction Amount for such Distribution Date multiplied by a fraction, the

numerator of which is (x) the Principal Remittance Amount for Loan Group 3 for

such Distribution Date, and the denominator of which is (y) the aggregate

Principal Remittance Amount for Loan Group 2 and Loan Group 3 for such

Distribution Date.

 

                  Group 3 Pre-Funded Amount: The portion of the Pre-Funded

Amount allocable for purchase of Subsequent Mortgage Loans as Group 3 Mortgage

Loans on the Closing Date, which shall equal $2,796,555.42.

 

                  Group Net Rate Cap: With respect to Loan Group 2, the Class

2-AV-1 Net Rate Cap, and with respect to Loan Group 3, the Class 3-AV Net Rate

Cap.

 

                  Index: As to any Adjustable Rate Mortgage Loan on any

Adjustment Date related thereto, the index for the adjustment of the Mortgage

Rate set forth as such in the related Mortgage Note, such index in general

being the average of the London interbank offered rates for six-month U.S.

dollar deposits in the London market, as set forth in The Wall Street Journal,

as most recently announced as of a date 45 days prior to such Adjustment Date

or, if the Index ceases to be published in The Wall Street Journal or becomes

unavailable for any reason, then the Index shall be a new index selected by

the Master Servicer, based on comparable information.

 

                  Initial Adjustment Date: As to any Adjustable Rate Mortgage

Loan, the first Adjustment Date following the origination of such Mortgage

Loan.

 

                  Initial Certificate Account Deposit: An amount equal to the

aggregate of all amounts in respect of (i) principal of the Initial Mortgage

Loans due after the Initial Cut-off Date and received by the Master Servicer

before the Closing Date and not applied in computing the Cut-off Date

Principal Balance thereof and (ii) interest on the Initial Mortgage Loans due

after the Initial Cut-off Date and received by the Master Servicer before the

Closing Date.

 

                  Initial Certificate Principal Balance: With respect to any

Certificate (other than the Class C Certificates) the Certificate Principal

Balance of such Certificate or any predecessor Certificate on the Closing

Date.

 

                  Initial Cut-off Date: As defined in the definition of

Cut-off Date.

 

                  Initial Mortgage Loan: A Mortgage Loan conveyed to the

Trustee on the Closing Date pursuant to this Agreement as identified on the

Mortgage Loan Schedule delivered to the Trustee on the Closing Date.

 

                  Initial Mortgage Rate: As to each Adjustable Rate Mortgage

Loan, the Mortgage Rate in effect prior to the Initial Adjustment Date.

 

                  Initial Periodic Rate Cap: With respect to each Adjustable

Rate Mortgage Loan, the percentage specified in the related Mortgage Note that

limits the permissible increase or decrease in the Mortgage Rate on its

initial Adjustment Date.

 

 

 

                                      36

<PAGE>

 

                  Insolvency Proceeding:   As defined in Section 4.06(h).

 

                  Insurance Policy: With respect to any Mortgage Loan included

in the Trust Fund, any insurance policy, including all riders and endorsements

thereto in effect with respect to such Mortgage Loan, including any

replacement policy or policies for any Insurance Policy.

 

                  Insurance Proceeds: Proceeds paid in respect of the Mortgage

Loans pursuant to any Insurance Policy or any other insurance policy covering

a Mortgage Loan, to the extent such proceeds are payable to the mortgagee

under the Mortgage, the Master Servicer or the trustee under the deed of trust

and are not applied to the restoration of the related Mortgaged Property or

released to the Mortgagor in accordance with the procedures that the Master

Servicer would follow in servicing mortgage loans held for its own account, in

each case other than any amount included in such Insurance Proceeds in respect

of Insured Expenses and received prior to such Mortgage Loan becoming a

Liquidated Mortgage Loan.

 

                  Insured Expenses: Expenses covered by an Insurance Policy or

any other insurance policy with respect to the Mortgage Loans.

 

                  Interest Bearing Certificates: The Fixed Rate Certificates

and the Adjustable Rate Certificates.

 

                  Interest Carry Forward Amount: With respect to each Class of

Interest Bearing Certificates and each Distribution Date, the excess of (i)

the Current Interest for such Class with respect to prior Distribution Dates

over (ii) the amount actually distributed to such Class with respect to

interest on such prior Distribution Dates.

 

                  Interest Determination Date: With respect to the first

Accrual Period for the Adjustable Rate Certificates, September 16, 2005. With

respect to any Accrual Period for the Adjustable Rate Certificates thereafter,

the second LIBOR Business Day preceding the commencement of such Accrual

Period.

 

                  Interest Funds: With respect to any Distribution Date and

Loan Group, the Interest Remittance Amount for such Loan Group and

Distribution Date, less the portion of the Trustee Fee for such Distribution

Date allocable to such Loan Group.

 

                  Interest Remittance Amount: With respect to the Mortgage

Loans in each Loan Group and any Distribution Date, (x) the sum, without

duplication, of (i) all scheduled interest collected during the related Due

Period (for the avoidance of doubt, other than Credit Comeback Excess Amounts)

with respect to the related Mortgage Loans less the related Servicing Fee,

(ii) all interest on prepayments received during the related Prepayment Period

with respect to such Mortgage Loans, other than Prepayment Interest Excess,

(iii) all related Advances relating to interest with respect to such Mortgage

Loans, (iv) all related Compensating Interest with respect to such Mortgage

Loans, (v) Liquidation Proceeds with respect to such Mortgage Loans collected

during the related Due Period (to the extent such Liquidation Proceeds relate

to interest) and (vi) the related Seller Shortfall Interest Requirement, less

(y) all reimbursements to the Master Servicer during the related Due Period

for Advances of interest previously made allocable to such Loan Group.

 

 

 

                                      37

<PAGE>

 

                  Investment Letter:   As defined in Section 5.02(b).

 

                  Latest Possible Maturity Date: The Distribution Date

following the third anniversary of the scheduled maturity date of the Mortgage

Loan having the latest scheduled maturity date as of the Cut-off Date.

 

                  LIBOR Business Day: Any day on which banks in the City of

London, England and New York City, U.S.A. are open and conducting transactions

in foreign currency and exchange.

 

                  Liquidated Mortgage Loan: With respect to any Distribution

Date, a defaulted Mortgage Loan that has been liquidated through deed-in-lieu

of foreclosure, foreclosure sale, trustee's sale or other realization as

provided by applicable law governing the real property subject to the related

Mortgage and any security agreements and as to which the Master Servicer has

certified in the related Prepayment Period that it has received all amounts it

expects to receive in connection with such liquidation.

 

                  Liquidation Proceeds: Amounts, including Insurance Proceeds,

received in connection with the partial or complete liquidation of Mortgage

Loans, whether through trustee's sale, foreclosure sale or otherwise or

amounts received in connection with any condemnation or partial release of a

Mortgaged Property and any other proceeds received in connection with an REO

Property received in connection with or prior to such Mortgage Loan becoming a

Liquidated Mortgage Loan (other than the amount of such net proceeds

representing any profit realized by the Master Servicer in connection with the

disposition of any such properties), less the sum of related unreimbursed

Advances, Servicing Fees and Servicing Advances.

 

                  Loan Group: Any of Loan Group 1, Loan Group 2 or Loan Group 3.

 

                  Loan Group 1:   The Group 1 Mortgage Loans.

 

                   Loan Group 2:   The Group 2 Mortgage Loans.

 

                  Loan Group 3:   The Group 3 Mortgage Loans.

 

                  Loan Number and Borrower Identification Mortgage Loan

Schedule: With respect to any Subsequent Transfer Date, the Loan Number and

Borrower Identification Mortgage Loan Schedule delivered in connection with

such Subsequent Transfer Date pursuant to Section 2.01(f). Each Loan Number

and Borrower Identification Mortgage Loan Schedule shall contain the

information specified in the definition of "Mortgage Loan Schedule" with

respect to the Subsequent Mortgage Loans conveyed on such Subsequent Transfer

Date, and each Loan Number and Borrower Identification Mortgage Loan Schedule

shall be deemed to be included in the Mortgage Loan Schedule.

 

                  Loan-to-Value Ratio: The fraction, expressed as a

percentage, the numerator of which is the original principal balance of the

related Mortgage Loan and the denominator of which is the Appraised Value of

the related Mortgaged Property.

 

 

 

                                      38

<PAGE>

 

                  Majority Holder: The Holders of Certificates evidencing at

least 51% of the Voting Rights allocated to such Class of Certificates.

 

                  Margin: With respect to any Accrual Period and Class of

Adjustable Rate Certificates, the per annum rate indicated in the following

table:

 

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

                                 Class             Margin (1)       Margin (2)

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

                  Class AF-1................         0.160%          0.160%

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

                   Class 2-AV-1..............         0.250%          0.500%

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

                  Class 3-AV-1..............         0.150%          0.300%

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

                  Class 3-AV-2..............         0.290%          0.580%

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

                  Class 3-AV-3..............         0.420%          0.840%

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

                  Class MV-1................         0.460%          0.690%

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

                   Class MV-2................         0.480%          0.720%

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

                  Class MV-3................         0.500%          0.750%

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

                  Class MV-4................         0.600%          0.900%

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

                  Class MV-5................         0.640%          0.960%

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

                  Class MV-6................         0.690%          1.035%

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

                   Class MV-7................         1.150%          1.725%

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

                  Class MV-8................         1.320%          1.980%

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

                  Class MV-9................         1.800%          2.700%

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

                  Class MV-10...............         2.500%          3.750%

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

                  Class BV..................         2.500%          3.750%

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

 

(1)       For any Accrual Period relating to any Distribution Date occurring on

         or prior to the Optional Termination Date.

(2)       For any Accrual Period relating to any Distribution Date occurring

         after the Optional Termination Date.

 

                   Master Servicer: Countrywide Home Loans Servicing LP, a

Texas limited partnership, and its successors and assigns, in its capacity as

master servicer hereunder.

 

                  Master Servicer Advance Date: As to any Distribution Date,

the Business Day immediately preceding such Distribution Date.

 

                  Master Servicer Prepayment Charge Payment Amount: The

amounts (i) payable by the Master Servicer in respect of any Prepayment

Charges waived other than in accordance with the standard set forth in the

first sentence of Section 3.20(a), or (ii) collected from the Master Servicer

in respect of a remedy for the breach of the representation made by CHL set

forth in Section 3.20(c).

 

                  Maximum Mortgage Rate: With respect to each Adjustable Rate

Mortgage Loan, the maximum rate of interest set forth as such in the related

Mortgage Note.

 

                  MERS: Mortgage Electronic Registration Systems, Inc., a

corporation organized and existing under the laws of the State of Delaware, or

any successor thereto.

 

 

 

                                      39

<PAGE>

 

                  MERS Mortgage Loan: Any Mortgage Loan registered with MERS

on the MERS(R) System.

 

                  MERS(R) System: The system of recording transfers of

mortgages electronically maintained by MERS.

 

                  MIN: The Mortgage Identification Number for any MERS

Mortgage Loan.

 

                  Minimum Mortgage Rate: With respect to each Adjustable Rate

Mortgage Loan, the minimum rate of interest set forth as such in the related

Mortgage Note.

 

                  Modified Adjustable Rate Subordinate Net Rate Cap: With

respect to any Distribution Date, the weighted average of the Group 2 Net Rate

Cap and the Group 3-Net Rate Cap weighted on the basis of the respective

Adjusted Subordinate Component Balance of their corresponding Loan Groups. For

federal income tax purposes, the Modified Adjustable Rate Subordinate Net Rate

Cap will be the Calculation Rate in respect of the R-2-C and R-2-D Interests.

 

                  Modified Mortgage Loan:   As defined in Section 3.12(a).

 

                  MOM Loan: Any Mortgage Loan, as to which MERS is acting as

mortgagee, solely as nominee for the originator of such Mortgage Loan and its

successors and assigns.

 

                  Monthly Statement: The statement delivered to the

Certificateholders pursuant to Section 4.05.

 

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

 

                  Mortgage: The mortgage, deed of trust or other instrument

creating a first lien on or first priority ownership interest in an estate in

fee simple in real property securing a Mortgage Note.

 

                  Mortgage File: The mortgage documents listed in Section 2.01

hereof pertaining to a particular Mortgage Loan and any additional documents

delivered to the Trustee to be added to the Mortgage File pursuant to this

Agreement.

 

                  Mortgage Loan Schedule: The list of Mortgage Loans (as from

time to time amended by the Master Servicer to reflect the deletion of

Liquidated Mortgage Loans and Deleted Mortgage Loans and the addition of (x)

Replacement Mortgage Loans pursuant to the provisions of this Agreement and

(y) Subsequent Mortgage Loans pursuant to the provisions of this Agreement and

any Subsequent Transfer Agreement) transferred to the Trustee as part of the

Trust Fund and from time to time subject to this Agreement, attached hereto as

Exhibit F-1, setting forth in the following information with respect to each

Mortgage Loan:

 

                           (i) the loan number;

 

                           (ii) the Loan Group;

 

 

 

                                      40

<PAGE>

 

                           (iii) the Appraised Value;

 

                           (iv) the Initial Mortgage Rate;

 

                           (v) the maturity date;

 

                           (vi) the original principal balance;

 

                           (vii) the Cut-off Date Principal Balance;

 

                           (viii) the first payment date of the Mortgage Loan;

 

                           (ix) the Scheduled Payment in effect as of the

                  Cut-off Date;

 

                           (x) the Loan-to-Value Ratio at origination;

 

                           (xi) a code indicating whether the residential

                  dwelling at the time of origination was represented to be

                  owner-occupied;

 

                           (xii) a code indicating whether the residential

                  dwelling is either (a) a detached single-family dwelling,

                  (b) a two-family residential property, (c) a three-family

                  residential property, (d) a four-family residential

                  property, (e) planned unit development, (f) a low-rise

                   condominium unit, (g) a high-rise condominium unit or (h)

                  manufactured housing;

 

                           (xiii) a code indicating whether such Mortgage Loan

                  is a Credit Comeback Loan;

 

                           (xiv) [Reserved];

 

                           (xv) [Reserved];

 

                           (xvi) the purpose of the Mortgage Loan;

 

                           (xvii) with respect to each Adjustable Rate

                  Mortgage Loan:

 

                            (a) the frequency of each Adjustment Date;

 

                           (b) the next Adjustment Date;

 

                           (c) the Maximum Mortgage Rate;

 

                           (d) the Minimum Mortgage Rate;

 

                           (e) the Mortgage Rate as of the Cut-off Date;

 

                           (f) the related Initial Periodic Rate Cap and

                               Subsequent Periodic Rate Cap; and

 

 

 

                                      41

<PAGE>

 

                            (g) the Gross Margin;

 

                           (xviii)   a code indicating whether the Mortgage

                                    Loan is a CHL Mortgage Loan, a Park Monaco

                                    Mortgage Loan or a Park Sienna Mortgage

                                    Loan;

 

                           (xix)     the premium rate for any lender-paid

                                    mortgage insurance, if applicable; and

 

                           (xx)      a code indicating whether the Mortgage

                                    Loan is a Fixed Rate Mortgage Loan or an

                                    Adjustable Rate Mortgage Loan.

 

Such schedule shall also set forth the total of the amounts described under

(vii) above for all of the Mortgage Loans and for each Loan Group. The

Mortgage Loan Schedule shall be deemed to include each Loan Number and

Borrower Identification Mortgage Loan Schedule delivered pursuant to Section

2.01(f) and all the related Subsequent Mortgage Loans and Subsequent Mortgage

Loan information included therein.

 

                  Mortgage Loans: Such of the Group 1 Mortgage Loans, Group 2

Mortgage Loans and Group 3 Mortgage Loans transferred and assigned to the

Trustee pursuant to the provisions hereof and any Subsequent Transfer

Agreement as from time to time are held as part of the Trust Fund (including

any REO Property), the mortgage loans so held being identified in the Mortgage

Loan Schedule, notwithstanding foreclosure or other acquisition of title of

the related Mortgaged Property. Any mortgage loan that was intended by the

parties hereto to be transferred to the Trust Fund as indicated by such

Mortgage Loan Schedule which is in fact not so transferred for any reason,

including a breach of the representation contained in Section 2.02 hereof,

shall continue to be a Mortgage Loan hereunder until the Purchase Price with

respect thereto has been paid to the Trust Fund.

 

                  Mortgage Note: The original executed note or other evidence

of indebtedness evidencing the indebtedness of a Mortgagor under a Mortgage

Loan.

 

                  Mortgage Pool: The aggregate of the Mortgage Loans

identified in the Mortgage Loan Schedule.

 

                  Mortgage Rate: The annual rate of interest borne by a

Mortgage Note from time to time; provided, however, the Mortgage Rate for each

Credit Comeback Loan shall be treated for all purposes of payments on the

Certificates, including the calculation of the Pass-Through Rates and the

applicable Net Rate Cap, as reduced by 0.375% on the Due Date following the

end of each of the first four annual periods after the origination date,

irrespective of whether the Mortgagor qualifies for the reduction by having a

good payment history.

 

                  Mortgaged Property: The underlying property securing a

Mortgage Loan.

 

                  Mortgagor: The obligors on a Mortgage Note.

 

 

 

                                      42

<PAGE>

 

                  NAS Factor: For any Distribution Date set forth below, the

percentage set forth in the following table:

 

           Distribution Date                                Percentage

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

           October 2005 - September 2008..............          0%

           October 2008 - September 2010..............         45%

           October 2010 - September 2011..............         80%

           October 2011 - September 2012..............         100%

           October 2012 and thereafter................         300%

 

                   NAS Principal Distribution Amount: For any Distribution

Date, an amount equal to the product of (i) the Class AF-6 Portion for such

Distribution Date, (ii) any amounts distributed to the Class AF Certificates

pursuant to Section 4.04(c) and 4.04(e)(1) for such Distribution Date and

(iii) the NAS Factor for such Distribution Date.

 

                  Net Mortgage Rate: As to each Mortgage Loan, and at any

time, the per annum rate equal to the Mortgage Rate less the Servicing Fee

Rate.

 

                   Net Rate Cap: With respect to any Distribution Date, and (i)

each Class of Class AF Certificates and the Fixed Rate Subordinate

Certificates, the Fixed Rate Net Rate Cap, (ii) each Class of Class 2-AV-1

Certificates, the Class 2-AV-1 Net Rate Cap, (iii) each Class of Class 3-AV

Certificates, the Class 3-AV Net Rate Cap and (iv) each Class of Adjustable

Rate Subordinate Certificates, the Adjustable Rate Subordinate Net Rate Cap.

 

                  Net Rate Carryover: With respect to any Class of Interest

Bearing Certificates and any Distribution Date, the sum of (A) the excess of

(i) the amount of interest that such Class would otherwise have accrued for

such Distribution Date had the Pass-Through Rate for such Class and the

related Accrual Period not been determined based on the applicable Net Rate

Cap, over (ii) the amount of interest accrued on such Class at the applicable

Net Rate Cap for such Distribution Date and (B) the Net Rate Carryover for

such Class for all previous Distribution Dates not previously paid pursuant to

Section 4.04, together with interest thereon at the then-applicable

Pass-Through Rate for such Class, without giving effect to the applicable Net

Rate Cap.

 

                  NIM Insurer: Any insurer guarantying at the request of CHL

certain payments under notes backed or secured by the Class C or Class P

Certificates.

 

                  Nonrecoverable Advance: Any portion of an Advance previously

made or proposed to be made by the Master Servicer that, in the good faith

judgment of the Master Servicer, will not or, in the case of a current

delinquency, would not, be ultimately recoverable by the Master Servicer from

the related Mortgagor, related Liquidation Proceeds or otherwise.

 

                  Non-United States Person: A Person that is not a citizen or

resident of the United States, a corporation, partnership, or other entity

(treated as a corporation or a partnership for federal income tax purposes)

created or organized in or under the laws of the United States, any state

thereof or the District of Columbia, an estate whose income from sources

without the United States is includible in gross income for United States

federal income tax purposes

 

 

                                      43

<PAGE>

 

regardless of its connection with the conduct of a trade or business within

the United States, or 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 trustor.

 

                  Officer's Certificate: A certificate (i) in the case of the

Depositor, signed by the Chairman of the Board, the Vice Chairman of the

Board, the President, a Managing Director, a Vice President (however

denominated), an Assistant Vice President, the Treasurer, the Secretary, or

one of the Assistant Treasurers or Assistant Secretaries of the Depositor,

(ii) in the case of the Master Servicer, signed by the President, an Executive

Vice President, a Vice President, an Assistant Vice President, the Treasurer,

or one of the Assistant Treasurers or Assistant Secretaries of Countrywide GP,

Inc., its general partner or (iii) if provided for in this Agreement, signed

by a Servicing Officer, as the case may be, and delivered to the Depositor and

the Trustee, as the case may be, as required by this Agreement.

 

                  One-Month LIBOR: With respect to any Accrual Period for the

Adjustable Rate Certificates, the rate determined by the Trustee on the

related Interest Determination Date on the basis of the rate for U.S. dollar

deposits for one month that appears on Telerate Screen Page 3750 as of 11:00

a.m. (London time) on such Interest Determination Date; provided that the

parties hereto acknowledge that One-Month LIBOR calculated for the first

Accrual Period for the Adjustable Rate Certificates shall equal 3.79625% per

annum. If such rate does not appear on such page (or such other page as may

replace that page on that service, or if such service is no longer offered,

such other service for displaying One-Month LIBOR or comparable rates as may

be reasonably selected by the Trustee), One-Month LIBOR for the applicable

Accrual Period for the Adjustable Rate Certificates will be the Reference Bank

Rate. If no such quotations can be obtained by the Trustee and no Reference

Bank Rate is available, One-Month LIBOR will be One-Month LIBOR applicable to

the preceding Accrual Period for the Adjustable Rate Certificates.

 

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

counsel for the Depositor or the Master Servicer, reasonably acceptable to

each addressee of such opinion; provided that with respect to Section 6.04 or

10.01, or the interpretation or application of the REMIC Provisions, such

counsel must (i) in fact be independent of the Depositor and the Master

Servicer, (ii) not have any direct financial interest in the Depositor or the

Master Servicer or in any affiliate of either and (iii) not be connected with

the Depositor or the Master Servicer as an officer, employee, promoter,

underwriter, trustee, partner, director or person performing similar

functions.

 

                  Optional Termination: The termination of the Trust Fund

provided hereunder pursuant to the purchase of the Mortgage Loans pursuant to

clause (a) of the first sentence of Section 9.01 hereof.

 

                  Optional Termination Date: The first Distribution Date on

which the aggregate Stated Principal Balance of the Mortgage Loans is less

than or equal to 10% of the sum of the aggregate Cut-off Date Principal

Balance of the Initial Mortgage Loans and the Pre-Funded Amount.

 

 

 

                                      44

<PAGE>

 

                  Original Value: The value of the property underlying a

Mortgage Loan based, in the case of the purchase of the underlying Mortgaged

Property, on the lower of an appraisal satisfactory to the Master Servicer or

the sales price of such property or, in the case of a refinancing, on an

appraisal satisfactory to the Master Servicer.

 

                  OTS:   The Office of Thrift Supervision.

 

                  Outstanding: With respect to the Certificates as of any date

of determination, all Certificates theretofore executed and authenticated

under this Agreement except:

 

                            (i) Certificates theretofore canceled by the

                  Trustee or delivered to the Trustee for cancellation; and

 

                           (ii) Certificates in exchange for which or in lieu

                  of which other Certificates have been executed and delivered

                  by the Trustee pursuant to this Agreement.

 

                  Outstanding Mortgage Loan: As of any Distribution Date, a

Mortgage Loan with a Stated Principal Balance greater than zero that was not

the subject of a Principal Prepayment in full, and that did not become a

Liquidated Mortgage Loan, prior to the end of the related Prepayment Period.

 

                  Ownership Interest: As to any Certificate, any ownership

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.

 

                  Park Monaco: Park Monaco Inc., a Delaware corporation, and

its successors and assigns.

 

                   Park Monaco Mortgage Loans: The Mortgage Loans identified as

such on the Mortgage Loan Schedule for which Park Monaco is the applicable

Seller.

 

                  Park Sienna: Park Sienna LLC, a Delaware limited liability

company, and its successors and assigns.

 

                  Park Sienna Mortgage Loans: The Mortgage Loans identified as

such on the Mortgage Loan Schedule for which Park Sienna is the applicable

Seller.

 

                  Pass-Through Rate: With respect to any Accrual Period and

each Class of Adjustable Rate Certificates the lesser of (x) One-Month LIBOR

for such Accrual Period plus the Margin for such Class and Accrual Period and

(y) the applicable Net Rate Cap for such Class and the related Distribution

Date. With respect to any Accrual Period and each Class of Fixed Rate

Certificates, the lesser of (x) the per annum rate set forth in the following

table for such Class and Accrual Period and (y) the applicable Net Rate Cap

for such Class and the related Distribution Date.

 

 

 

                                       45

<PAGE>

 

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

                     Class       Pass-Through Rate (1)    Pass-Through Rate (2)

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

                      AF-2              4.493%                    4.493%

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

                      AF-3              4.638%                    4.638%

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

                      AF-4              5.075%                    5.075%

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

                      AF-5               5.362%                    5.862%

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

                      AF-6              4.915%                    4.915%

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

                      MF-1              5.163%                    5.163%

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

                      MF-2              5.213%                    5.213%

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

                      MF-3              5.263%                    5.263%

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

                      MF-4              5.362%                    5.362%

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

                      MF-5              5.461%                    5.461%

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

                      MF-6              5.610%                    5.610%

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

                      MF-7              5.750%                    5.750%

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

                      MF-8              5.750%                    5.750%

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

                       BF               5.750%                     5.750%

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

 

(1) For any Accrual Period relating to any Distribution Date occurring on or

    prior to the Optional Termination Date.

(2) For any Accrual Period relating to any Distribution Date occurring after

    the Optional Termination Date.

 

                  Percentage Interest: With respect to any Interest Bearing

Certificate, a fraction, expressed as a percentage, the numerator of which is

the Certificate Principal Balance represented by such Certificate and the

denominator of which is the aggregate Certificate Principal Balance of the

related Class. With respect to the Class C, Class P and Class A-R

Certificates, the portion of the Class evidenced thereby, expressed as a

percentage, as stated on the face of such Certificate.

 

                  Permitted Investments: At any time, any one or more of the

following obligations and securities:

 

                           (i) obligations of the United States or any agency

                   thereof, provided such obligations are backed by the full

                  faith and credit of the United States;

 

                           (ii) general obligations of or obligations

                  guaranteed by any state of the United States or the District

                  of Columbia receiving the highest long-term debt rating of

                  each Rating Agency, or such lower rating as each Rating

                  Agency has confirmed in writing is sufficient for the

                   ratings originally assigned to the Certificates by such

                  Rating Agency;

 

                           (iii) commercial or finance company paper which is

                  then receiving the highest commercial or finance company

                   paper rating of each Rating Agency, or such lower rating as

                  each Rating Agency has confirmed in writing is sufficient

                  for the ratings originally assigned to the Certificates by

                  such Rating Agency;

 

                           (iv) certificates of deposit, demand or time

                  deposits, or bankers' acceptances issued by any depository

                  institution or trust company incorporated under the laws of

                   the United States or of any state thereof and subject to

 

 

                                      46

<PAGE>

 

                  supervision and examination by federal and/or state banking

                  authorities, provided that the commercial paper and/or long

                  term unsecured debt obligations of such depository

                  institution or trust company (or in the case of the

                  principal depository institution in a holding company

                  system, the commercial paper or long-term unsecured debt

                  obligations of such holding company, but only if Moody's is

                  not a Rating Agency) are then rated one of the two highest

                  long-term and the highest short-term ratings of each such

                  Rating Agency for such securities, or such lower ratings as

                  each Rating Agency has confirmed in writing is sufficient

                  for the ratings originally assigned to the Certificates by

                   such Rating Agency;

 

                           (v) repurchase obligations with respect to any

                  security described in clauses (i) and (ii) above, in either

                  case entered into with a depository institution or trust

                   company (acting as principal) described in clause (iv)

                  above;

 

                           (vi) securities (other than stripped bonds,

                  stripped coupons or instruments sold at a purchase price in

                   excess of 115% of the face amount thereof) bearing interest

                  or sold at a discount issued by any corporation incorporated

                  under the laws of the United States or any state thereof

                  which, at the time of such investment, have one of the two

                  highest long term ratings of each Rating Agency (except (x)

                  if the Rating Agency is Moody's, such rating shall be the

                  highest commercial paper rating of S&P for any such

                  securities) and (y), or such lower rating as each Rating

                  Agency has confirmed in writing is sufficient for the

                  ratings originally assigned to the Certificates by such

                  Rating Agency;

 

                           (vii) interests in any money market fund which at

                  the date of acquisition of the interests in such fund and

                  throughout the time such interests are held in such fund has

                   the highest applicable long term rating by each Rating

                  Agency or such lower rating as each Rating Agency has

                  confirmed in writing is sufficient for the ratings

                  originally assigned to the Certificates by such Rating

                  Agency;

 

                           (viii) short term investment funds sponsored by any

                  trust company or national banking association incorporated

                  under the laws of the United States or any state thereof

                  which on the date of acquisition has been rated by each

                  Rating Agency in their respective highest applicable rating

                  category or such lower rating as each Rating Agency has

                   confirmed in writing is sufficient for the ratings

                  originally assigned to the Certificates by such Rating

                  Agency; and

 

                           (ix) such other relatively risk free investments

                   having a specified stated maturity and bearing interest or

                  sold at a discount acceptable to each Rating Agency as will

                  not result in the downgrading or withdrawal of the rating

                  then assigned to the Certificates by any Rating Agency, as

                  evidenced by a signed writing delivered by each Rating

                  Agency, and reasonably acceptable to the NIM Insurer, as

                  evidenced by a signed writing delivered by the NIM Insurer;

 

provided, that no such instrument shall be a Permitted Investment if such

instrument (i) evidences the right to receive interest only payments with

respect to the obligations underlying such instrument, (ii) is purchased at a

premium or (iii) is purchased at a deep discount; provided

 

 

                                      47

<PAGE>

 

further that no such instrument shall be a Permitted Investment (A) if such

instrument evidences principal and interest payments derived from obligations

underlying such instrument and the interest payments with respect to such

instrument provide a yield to maturity of greater than 120% of the yield to

maturity at par of such underlying obligations, or (B) if it may be redeemed

at a price below the purchase price (the foregoing clause (B) not to apply to

investments in units of money market funds pursuant to clause (vii) above);

provided further that no amount beneficially owned by any REMIC (including,

without limitation, any amounts collected by the Master Servicer but not yet

deposited in the Certificate Account) may be invested in investments (other

than money market funds) treated as equity interests for Federal income tax

purposes, unless the Master Servicer shall receive an Opinion of Counsel, at

the expense of Master Servicer, to the effect that such investment will not

adversely affect the status of any such REMIC as a REMIC under the Code or

result in imposition of a tax on any such REMIC. Permitted Investments that

are subject to prepayment or call may not be purchased at a price in excess of

par.

 

                  Permitted Transferee: Any Person other than (i) the United

States, any State or political subdivision thereof, or any agency or

instrumentality of any of the foregoing, (ii) a foreign government,

International Organization or any agency or instrumentality of either of the

foregoing, (iii) an organization (except certain farmers' cooperatives

described in section 521 of the Code) that is exempt from tax imposed by

Chapter 1 of the Code (including the tax imposed by section 511 of the Code on

unrelated business taxable income) on any excess inclusions (as defined in

section 860E(c)(1) of the Code) with respect to any Class A-R Certificate,

(iv) rural electric and telephone cooperatives described in section

1381(a)(2)(C) of the Code, (v) an "electing large partnership" as defined in

section 775 of the Code, (vi) a Person that is not a citizen or resident of

the United States, a corporation, partnership, or other entity (treated as a

corporation or a partnership for federal income tax purposes) created or

organized in or under the laws of the United States, any state thereof or the

District of Columbia, or an estate whose income from sources without the

United States is includible in gross income for United States federal income

tax purposes regardless of its connection with the conduct of a trade or

business within the United States, or 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 trustor unless such Person has furnished the

transferor and the Trustee with a duly completed Internal Revenue Service Form

W-8ECI, and (vii) any other Person so designated by the Trustee based upon an

Opinion of Counsel that the Transfer of an Ownership Interest in a Class A-R

Certificate to such Person may cause any REMIC formed hereunder to fail to

qualify as a REMIC at any time that any Certificates are Outstanding. The

terms "United States," "State" and "International Organization" shall have the

meanings set forth in section 7701 of the Code or successor provisions. A

corporation will not be treated as an instrumentality of the United States or

of any State or political subdivision thereof for these purposes if all of its

activities are subject to tax and, with the exception of the Federal Home Loan

Mortgage Corporation, a majority of its board of directors is not selected by

such government unit.

 

                   Person: Any individual, corporation, partnership, limited

liability company, joint venture, association, joint-stock company, trust,

unincorporated organization or government, or any agency or political

subdivision thereof.

 

 

 

                                       48

<PAGE>

 

                  Pool Stated Principal Balance: The aggregate of the Stated

Principal Balances of the Mortgage Loans which were Outstanding Mortgage

Loans.

 

                  Pre-Funded Amount: The amount deposited in the Pre-Funding

Account on the Closing Date, which shall equal $20,258,760.52.

 

                  Pre-Funding Account: The separate Eligible Account created

and maintained by the Trustee pursuant to Section 3.05 in the name of the

Trustee for the benefit of the Certificateholders and designated "The Bank of

New York, in trust for registered holders of CWABS, Inc., Asset-Backed

Certificates, Series 2005-10." Funds in the Pre-Funding Account shall be held

in trust for the Certificateholders for the uses and purposes set forth in

this Agreement and shall not be a part of any REMIC created hereunder,

provided, however that any investment income earned from Permitted Investments

made with funds in the Pre-Funding Account will be for the account of CHL.

 

                  Prepayment Assumption: The applicable rate of prepayment, as

described in the Prospectus Supplement relating to the Certificates.

 

                  Prepayment Charge: With respect to any Mortgage Loan, the

charges or premiums, if any, due in connection with a full or partial

prepayment of such Mortgage Loan within the related Prepayment Charge Period

in accordance with the terms thereof (other than any Master Servicer

Prepayment Charge Payment Amount).

 

                  Prepayment Charge Period: With respect to any Mortgage Loan,

the period of time during which a Prepayment Charge may be imposed.

 

                  Prepayment Charge Schedule: As of the Initial Cut-off Date

with respect to each Initial Mortgage Loan and as of the Subsequent Cut-off

Date with respect to each Subsequent Mortgage Loan, a list attached hereto as

Schedule I (including the Prepayment Charge Summary attached thereto), setting

forth the following information with respect to each Prepayment Charge:

 

                           (i) the Mortgage Loan identifying number;

 

                           (ii) a code indicating the type of Prepayment

                  Charge;

 

                           (iii) the state of origination of the related

                  Mortgage Loan;

 

                            (iv) the date on which the first monthly payment

                  was due on the related Mortgage Loan;

 

                           (v) the term of the related Prepayment Charge; and

 

                           (vi) the principal balance of the related Mortgage

                  Loan as of the Cut-off Date.

 

                  As of the Closing Date, the Prepayment Charge Schedule shall

contain the necessary information for each Initial Mortgage Loan. The

Prepayment Charge Schedule shall

 

 

                                       49

<PAGE>

 

be amended by the Master Servicer upon the sale of any Subsequent Mortgage

Loans to the Trust Fund. In addition, the Prepayment Charge Schedule shall be

amended from time to time by the Master Servicer in accordance with the

provisions of this Agreement and a copy of each related amendment shall be

furnished by the Master Servicer to the Class P and Class C Certificateholders

and the NIM Insurer.

 

                  Prepayment Interest Excess: With respect to any Distribution

Date, for each Mortgage Loan that was the subject of a Principal Prepayment

during the period from the related Due Date to the end of the related

Prepayment Period, any payment of interest received in connection therewith

(net of any applicable Servicing Fee) representing interest accrued for any

portion of such month of receipt.

 

                  Prepayment Interest Shortfall: With respect to any

Distribution Date, for each Mortgage Loan that was the subject of a partial

Principal Prepayment or a Principal Prepayment in full during the period from

the beginning of the related Prepayment Period to the Due Date in such

Prepayment Period (other than a Principal Prepayment in full resulting from

the purchase of a Mortgage Loan pursuant to Section 2.02, 2.03, 2.04, 3.12 or

9.01 hereof) and for each Mortgage Loan that became a Liquidated Mortgage Loan

during the related Due Period, the amount, if any, by which (i) one month's

interest at the applicable Net Mortgage Rate on the Stated Principal Balance

of such Mortgage Loan immediately prior to such prepayment (or liquidation) or

in the case of a partial Principal Prepayment on the amount of such prepayment

(or Liquidation Proceeds) exceeds (ii) the amount of interest paid or

collected in connection with such Principal Prepayment or such Liquidation

Proceeds.

 

                  Prepayment Period: As to any Distribution Date and related

Due Date, the period beginning with the opening of business on the sixteenth

day of the calendar month preceding the month in which such Distribution Date

occurs (or, with respect to the first Distribution Date, the period beginning

with the opening of business on the day immediately following the Initial

Cut-off Date) and ending on the close of business on the fifteenth day of the

month in which such Distribution Date occurs.

 

                  Prime Rate: The prime commercial lending rate of The Bank of

New York, as publicly announced to be in effect from time to time. The Prime

Rate shall be adjusted automatically, without notice, on the effective date of

any change in such prime commercial lending rate. The Prime Rate is not

necessarily The Bank of New York's lowest rate of interest.

 

                  Principal Distribution Amount: With respect to each

Distribution Date and a Loan Group, the sum of (i) the Principal Remittance

Amount for such Loan Group for such Distribution Date, (ii) the Extra

Principal Distribution Amount for such Loan Group for such Distribution Date,

and (iii) with respect to the Distribution Date immediately following the end

of the Funding Period, the amount, if any, remaining in the Pre-Funding

Account at the end of the Funding Period (net of any investment income

therefrom) allocable to such Loan Group, minus (iv) (a) the Fixed Rate

Overcollateralization Reduction Amount for such Distribution Date, in the case

of Loan Group 1, (b) the Group 2 Overcollateralization Reduction Amount for

such Distribution Date, in the case of Loan Group 2 and (c) the Group 3

Overcollateralization Reduction Amount for such Distribution Date, in the case

of Loan Group 3.

 

 

 

                                      50

<PAGE>

 

                  Principal Prepayment: Any Mortgagor payment or other

recovery of (or proceeds with respect to) principal on a Mortgage Loan

(including loans purchased or repurchased under Sections 2.02, 2.03, 2.04,

3.12 and 9.01 hereof) that is received in advance of its scheduled Due Date to

the extent it is not accompanied by an amount as to interest representing

scheduled interest due on any date or dates in any month or months subsequent

to the month of prepayment. Partial Principal Prepayments shall be applied by

the Master Servicer in accordance with the terms of the related Mortgage Note.

 

                  Principal Relocation Payment: In the case of the Variable

Loan Groups and Variable Interests only, a payment from any Loan Group to a

REMIC 2 Interest other than a Regular Interest corresponding to that Loan

Group as provided in the Preliminary Statement. Principal Relocation Payments

shall be made of principal allocations comprising the Principal Remittance

Amount from a Loan Group and shall include a proportionate allocation of

Realized Losses from the Mortgage Loans of such Loan Group.

 

                  Principal Remittance Amount: With respect to the Mortgage

Loans in each Loan Group and any Distribution Date, (a) the sum, without

duplication, of: (i) the scheduled principal collected with respect to the

Mortgage Loans during the related Due Period or advanced with respect to such

Distribution Date, (ii) Principal Prepayments collected in the related

Prepayment Period, with respect to the Mortgage Loans, (iii) the Stated

Principal Balance of each Mortgage Loan that was repurchased by a Seller or

purchased by the Master Servicer with respect to such Distribution Date, (iv)

the amount, if any, by which the aggregate unpaid principal balance of any

Replacement Mortgage Loans delivered by the Sellers in connection with a

substitution of a Mortgage Loan is less than the aggregate unpaid principal

balance of any Deleted Mortgage Loans and (v) all Liquidation Proceeds (to the

extent such Liquidation Proceeds related to principal) and Subsequent

Recoveries collected during the related Due Period; less (b) all Advances

relating to principal and certain expenses reimbursable pursuant to Section

6.03 and reimbursed during the related Due Period, in each case with respect

to such Loan Group.

 

                  Principal Reserve Fund: The separate Eligible Account

created and initially maintained by the Trustee pursuant to Section 3.08 in

the name of the Trustee for the benefit of the Certificateholders and

designated "The Bank of New York in trust for registered Holders of CWABS,

Inc., Asset-Backed Certificates, Series 2005-10". Funds in the Principal

Reserve Fund shall be held in trust for the Certificateholders for the uses

and purposes set forth in this Agreement.

 

                  Private Certificates: The, Class MV-10, Class BV, Class C

and Class P Certificates.

 

                  Prospectus: The prospectus dated June 10, 2005, relating to

asset-backed securities to be sold by the Depositor.

 

                  Prospectus Supplement: The prospectus supplement dated

September 15, 2005, relating to the public offering of the certain Classes of

Certificates offered thereby.

 

                  PTCE 95-60: As defined in Section 5.02(b).

 

                  PUD: A Planned Unit Development.

 

 

 

                                      51

<PAGE>

 

                  Purchase Price: With respect to any Mortgage Loan (x)

required to be (1) repurchased by a Seller or purchased by the Master

Servicer, as applicable, pursuant to Section 2.02, 2.03 or 3.12 hereof or (2)

repurchased by the Depositor pursuant to Section 2.04 hereof, or (y) that the

Master Servicer has a right to purchase pursuant to Section 3.12 hereof, an

amount equal to the sum of (i) 100% of the unpaid principal balance (or, if

such purchase or repurchase, as the case may be, is effected by the Master

Servicer, the Stated Principal Balance) of the Mortgage Loan as of the date of

such purchase, (ii) accrued interest thereon at the applicable Mortgage Rate

(or, if such purchase or repurchase, as the case may be, is effected by the

Master Servicer, at the Net Mortgage Rate) from (a) the date through which

interest was last paid by the Mortgagor (or, if such purchase or repurchase,

as the case may be, is effected by the Master Servicer, the date through which

interest was last advanced and not reimbursed by the Master Servicer) to (b)

the Due Date in the month in which the Purchase Price is to be distributed to

Certificateholders and (iii) any costs, expenses and damages incurred by the

Trust Fund resulting from any violation of any predatory or abusive lending

law in connection with such Mortgage Loan.

 

                   Rating Agency: Each of Moody's and S&P. If any such

organization or its successor is no longer in existence, "Rating Agency" shall

be a nationally recognized statistical rating organization, or other

comparable Person, designated by the Depositor, notice of which designation

shall be given to the Trustee. References herein to a given rating category of

a Rating Agency shall mean such rating category without giving effect to any

modifiers.

 

                  Realized Loss: With respect to each Liquidated Mortgage

Loan, an amount (not less than zero or more than the Stated Principal Balance

of the Mortgage Loan) as of the date of such liquidation, equal to (i) the

Stated Principal Balance of such Liquidated Mortgage Loan as of the date of

such liquidation, minus (ii) the Liquidation Proceeds, if any, received in

connection with such liquidation during the month in which such liquidation

occurs, to the extent applied as recoveries of principal of the Liquidated

Mortgage Loan. With respect to each Mortgage Loan that has become the subject

of a Deficient Valuation, (i) if the value of the related Mortgaged Property

was reduced below the principal balance of the related Mortgage Note, the

amount by which the value of the Mortgaged Property was reduced below the

principal balance of the related Mortgage Note, and (ii) if the principal

amount due under the related Mortgage Note has been reduced, the difference

between the principal balance of the Mortgage Loan outstanding immediately

prior to such Deficient Valuation and the principal balance of the Mortgage

Loan as reduced by the Deficient Valuation. With respect to each Mortgage Loan

that has become the subject of a Debt Service Reduction and any Distribution

Date, the amount, if any, by which the related Scheduled Payment was reduced.

 

                  Record Date: With respect to any Distribution Date and the

Adjustable Rate Certificates, the Business Day immediately preceding such

Distribution Date, or if such Certificates are no longer Book-Entry

Certificates, the last Business Day of the month preceding the month of such

Distribution Date. With respect to the Fixed Rate Certificates and the Class

A-R, Class C and Class P Certificates, the last Business Day of the month

preceding the month of a Distribution Date.

 

                  Reference Bank Rate: With respect to any Accrual Period, the

arithmetic mean (rounded upwards, if necessary, to the nearest whole multiple

of 0.03125%) of the offered rates

 

 

                                      52

<PAGE>

 

for United States dollar deposits for one month that are quoted by the

Reference Banks as of 11:00 a.m., New York City time, on the related Interest

Determination Date to prime banks in the London interbank market for a period

of one month in amounts approximately equal to the outstanding aggregate

Certificate Principal Balance of the Adjustable Rate Certificates on such

Interest Determination Date, provided that at least two such Reference Banks

provide such rate. If fewer than two offered rates appear, the Reference Bank

Rate will be the arithmetic mean (rounded upwards, if necessary, to the

nearest whole multiple of 0.03125%) of the rates quoted by one or more major

banks in New York City, selected by the Trustee, as of 11:00 a.m., New York

City time, on such date for loans in U.S. dollars to leading European banks

for a period of one month in amounts approximately equal to the aggregate

Certificate Principal Balance of the Adjustable Rate Certificates on such

Interest Determination Date.

 

                  Reference Banks: Barclays Bank PLC, Deutsche Bank and

NatWest, N.A., provided that if any of the foregoing banks are not suitable to

serve as a Reference Bank, then any leading banks selected by the Trustee

which are engaged in transactions in Eurodollar deposits in the international

Eurocurrency market (i) with an established place of business in London,

England, (ii) not controlling, under the control of or under common control

with the Depositor, CHL or the Master Servicer and (iii) which have been

designated as such by the Trustee.

 

                  Refinancing Mortgage Loan: Any Mortgage Loan originated in

connection with the refinancing of an existing mortgage loan.

 

                  Regular Certificate: Any Certificate other than the Class

A-R Certificates.

 

                  Relief Act:   The Servicemembers Civil Relief Act.

 

                  REMIC Provisions: Provisions of the federal income tax law

relating to real estate mortgage investment conduits which appear at section

860A through 860G of Subchapter M of Chapter 1 of the Code, and related

provisions, and regulations and rulings promulgated thereunder, as the

foregoing may be in effect from time to time.

 

                  Remittance Report: A report prepared by the Master Servicer

and delivered to the Trustee and the NIM Insurer in accordance with Section

4.04.

 

                  REO Property: A Mortgaged Property acquired by the Master

Servicer through foreclosure or deed-in-lieu of foreclosure in connection with

a defaulted Mortgage Loan.

 

                   Replacement Mortgage Loan: A Mortgage Loan substituted by a

Seller for a Deleted Mortgage Loan which must, on the date of such

substitution, as confirmed in a Request for File Release, (i) have a Stated

Principal Balance, after deduction of the principal portion of the Scheduled

Payment due in the month of substitution, not in excess of, and not less than

90% of the Stated Principal Balance of the Deleted Mortgage Loan; (ii) with

respect to any Fixed Rate Mortgage Loan, have a Mortgage Rate not less than or

no more than 1% per annum higher than the Mortgage Rate of the Deleted

Mortgage Loan and, with respect to any Adjustable Rate Mortgage Loan: (a) have

a Maximum Mortgage Rate no more than 1% per annum higher or lower than the

Maximum Mortgage Rate of the Deleted Mortgage Loan; (b) have a Minimum

Mortgage Rate no more than 1% per annum higher or lower than the Minimum

Mortgage Rate of

 

 

                                      53

<PAGE>

 

the Deleted Mortgage Loan; (c) have the same Index and intervals between

Adjustment Dates as that of the Deleted Mortgage Loan; (d) have a Gross Margin

not more than 1% per annum higher or lower than that of the Deleted Mortgage

Loan; and (e) have an Initial Periodic Rate Cap and a Subsequent Periodic Rate

Cap each not more than 1% lower than that of the Deleted Mortgage Loan; (iii)

have the same or higher credit quality characteristics than that of the

Deleted Mortgage Loan; (iv) be accruing interest at a rate not more than 1%

per annum higher or lower than that of the Deleted Mortgage Loan; (v) have a

Loan-to-Value Ratio no higher than that of the Deleted Mortgage Loan; (vi)

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

less than) that of the Deleted Mortgage Loan; (vii) not permit conversion of

the Mortgage Rate from a fixed rate to a variable rate or vice versa; (viii)

provide for a Prepayment Charge on terms substantially similar to those of the

Prepayment Charge, if any, of the Deleted Mortgage Loan; (ix) have the same

occupancy type and lien priority as the Deleted Mortgage Loan; and (x) comply

with each representation and warranty set forth in Section 2.03 as of the date

of substitution; provided, however, that notwithstanding the foregoing, to the

extent that compliance with clause (x) of this definition would cause a

proposed Replacement Mortgage Loan to fail to comply with one or more of

clauses (i), (ii), (iv), (viii) and/or (ix) of this definition, then such

proposed Replacement Mortgage Loan must comply with clause (x) and need not

comply with one or more of clauses (i), (ii), (iv), (viii) and/or (ix), to the

extent, and only to the extent, necessary to assure that the Replacement

Mortgage Loan otherwise complies with clause (x).

 

                  Representing Party:   As defined in Section 2.03(e).

 

                  Request for Document Release: A Request for Document Release

submitted by the Master Servicer to the Trustee, substantially in the form of

Exhibit M.

 

                  Request for File Release: A Request for File Release

submitted by the Master Servicer to the Trustee, substantially in the form of

Exhibit N.

 

                  Required Insurance Policy: With respect to any Mortgage

Loan, any insurance policy that is required to be maintained from time to time

under this Agreement.

 

                  Required Carryover Reserve Fund Deposit: With respect to any

Distribution Date, an amount equal to the excess of (i) $10,000 over (ii) the

amount of funds on deposit in the Carryover Reserve Fund.

 

                  Responsible Officer: When used with respect to the Trustee,

any Vice President, any Assistant Vice President, the Secretary, any Assistant

Secretary, any Trust Officer or any other officer of the Trustee customarily

performing functions similar to those performed by any of the above designated

officers and also to whom, with respect to a particular matter, such matter is

referred because of such officer's knowledge of and familiarity with the

particular subject.

 

                  Rolling Sixty-Day Delinquency Rate: With respect to any

Distribution Date and any Loan Group or Loan Groups, the average of the

Sixty-Day Delinquency Rates for such Loan Group or Loan Groups and such

Distribution Date and the two immediately preceding Distribution Dates.

 

 

 

                                       54

<PAGE>

 

                  Rule 144A:   Rule 144A under the Securities Act.

 

                  Rule 144A Letter:   As defined in Section 5.02(b).

 

                  S&P: Standard & Poor's Ratings Services, a division of The

McGraw-Hill Companies, Inc. and its successors.

 

                  Scheduled Payment: With respect to any Mortgage Loan, the

scheduled monthly payment of principal and/or interest due on any Due Date 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 any similar state or

local law; (b) without giving effect to any extension granted or agreed to by

the Master Servicer pursuant to Section 3.05(a); and (c) on the assumption

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

due.

 

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

 

                  Sellers: CHL, in its capacity as seller of the CHL Mortgage

Loans to the Depositor, Park Monaco, in its capacity as seller of the Park

Monaco Mortgage Loans to the Depositor and Park Sienna, in its capacity as

seller of the Park Sienna Mortgage Loans to the Depositor.

 

                  Seller Shortfall Interest Requirement: With respect to the

Distribution Date in each of October 2005, November 2005 and December 2005, is

the sum of:

 

                  (a) the product of: (1) the excess of the aggregate Stated

Principal Balances for such Distribution Date of all the Mortgage Loans in the

Mortgage Pool (including the Subsequent Mortgage Loans, if any) owned by the

Trust Fund at the beginning of the related Due Period, over the aggregate

Stated Principal Balance for such Distribution Date of such Mortgage Loans

(including such Subsequent Mortgage Loans, if any) that have a scheduled

payment of interest due in the related Due Period, and (2) a fraction, the

numerator of which is the weighted average Net Mortgage Rate of all the

Mortgage Loans in the Mortgage Pool (including such Subsequent Mortgage Loans,

if any) (weighted on the basis of the Stated Principal Balances thereof for

such Distribution Date) and the denominator of which is 12; and

 

                  (b) the lesser of:

 

                           (i) the product of: (1) the amount on deposit in

the Pre-Funding Account at the beginning of the related Due Period, and (2) a

fraction, the numerator of which is the weighted average Net Mortgage Rate of

the Mortgage Loans (including Subsequent Mortgage Loans, if any) owned by the

Trust Fund at the beginning of the related Due Period (weighted on the basis

of the Stated Principal Balances thereof for such Distribution Date) and the

denominator of which is 12; and

 

                           (ii) the excess of (x) the amount of Current

Interest and Interest Carry Forward Amount due and payable on the Interest

Bearing Certificates, over (y) Interest Funds

 

 

                                      55

<PAGE>

 

otherwise available to pay Current Interest and the Interest Carry Forward

Amount on the Interest Bearing Certificates for such Distribution Date (after

giving effect to the addition of any amounts in clause (a) of this definition

of Seller Shortfall Interest Requirement to Interest Funds for such

Distribution Date).

 

                  Senior Certificates: The Class AF, Class AV and Class A-R

Certificates.

 

                  Servicing Advances: All customary, reasonable and necessary

"out of pocket" costs and expenses incurred in the performance by the Master

Servicer of its servicing obligations hereunder, including, but not limited

to, the cost of (i) the preservation, restoration and protection of a

Mortgaged Property, (ii) any enforcement or judicial proceedings, including

foreclosures, (iii) the management and liquidation of any REO Property and

(iv) compliance with the obligations under Section 3.10.

 

                  Servicing Fee: As to each Mortgage Loan and any Distribution

Date, an amount equal to one month's interest at the Servicing Fee Rate on the

Stated Principal Balance of such Mortgage Loan for the preceding Distribution

Date or, in the event of any payment of interest that accompanies a Principal

Prepayment in full made by the Mortgagor, interest at the Servicing Fee Rate

on the Stated Principal Balance of such Mortgage Loan for the period covered

by such payment of interest.

 

                  Servicing Fee Rate: With respect to each Mortgage Loan,

0.50% per annum.

 

                  Servicing Officer: Any officer of the Master Servicer

involved in, or responsible for, the administration and servicing of the

Mortgage Loans whose name and facsimile signature appear on a list of

servicing officers furnished to the Trustee by the Master Servicer on the

Closing Date pursuant to this Agreement, as such list may from time to time be

amended.

 

                  Sixty-Day Delinquency Rate: With respect to any Distribution

Date and any Loan Group or Loan Groups, a fraction, expressed as a percentage,

the numerator of which is the aggregate Stated Principal Balance for such

Distribution Date of all Mortgage Loans in such Loan Group or Loan Groups 60

or more days delinquent as of the close of business on the last day of the

calendar month preceding such Distribution Date (including Mortgage Loans in

foreclosure, bankruptcy and REO Properties) and the denominator of which is

the aggregate Stated Principal Balance for such Distribution Date of all

Mortgage Loans in such Loan Group or Loan Groups.

 

                  Stated Principal Balance: With respect to any Mortgage Loan

or related REO Property (i) as of the Cut-off Date, the unpaid principal

balance of the Mortgage Loan as of such date (before any adjustment to the

amortization schedule for any moratorium or similar waiver or grace period),

after giving effect to any partial prepayments or Liquidation Proceeds

received prior to such date and to the payment of principal due on or prior to

such date and irrespective any delinquency in payment by the related

Mortgagor, and (ii) as of any other Distribution Date, the Stated Principal

Balance of the Mortgage Loan as of its Cut-off Date, minus the sum of (a) the

principal portion of the Scheduled Payments (x) due with respect to such

Mortgage Loan during each Due Period ending prior to such Distribution Date

and (y) that were received by the Master Servicer as of the close of business

on the Determination Date related to such

 

 

                                      56

<PAGE>

 

Distribution Date or with respect to which Advances were made as of the Master

Servicer Advance Date related to such Distribution Date, (b) all Principal

Prepayments with respect to such Mortgage Loan received by the Master Servicer

during each Prepayment Period ending prior to such Distribution Date and (c)

all Liquidation Proceeds collected with respect to such Mortgage Loan during

each Due Period ending prior to such Distribution Date, to the extent applied

by the Master Servicer as recoveries of principal in accordance with Section

3.12. The Stated Principal Balance of any Mortgage Loan that becomes a

Liquidated Mortgage Loan will be zero on each date following the Due Period in

which such Mortgage Loan becomes a Liquidated Mortgage Loan. References herein

to the Stated Principal Balance of the Mortgage Loans at any time shall mean

the aggregate Stated Principal Balance of all Mortgage Loans in the Trust Fund

as of such time, and references herein to the Stated Principal Balance of a

Loan Group at any time shall mean the aggregate Stated Principal Balance of

all Mortgage Loans in such Loan Group at such time.

 

                  Stepdown Target Subordination Percentage: For any Class of

Subordinate Certificates, the respective percentage indicated in the following

table:

 

                                                             Stepdown Target

                                                              Subordination

                                                                Percentage

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

                  Class MF-1.....................                  29.20%

                  Class MF-2.....................                  23.90%

                  Class MF-3.....................                  20.60%

                  Class MF-4.....................                  17.70%

                  Class MF-5.....................                   15.10%

                  Class MF-6.....................                  12.60%

                  Class MF-7.....................                  10.40%

                  Class MF-8.....................                   8.50%

                  Class BF.......................                   6.50%

                  Class MV-1.....................