Back to top

SERIES SUPPLEME DATED AS OF JANUARY 1, 2005, TO STANDARD TERMS OF POOLING AND SERVICING AGREEMENT

Pooling and Servicing Agreement

SERIES SUPPLEME DATED AS OF JANUARY 1, 2005,
TO STANDARD TERMS OF  POOLING AND SERVICING AGREEMENT | Document Parties: RESIDENTIAL ACCREDIT LOANS, INC |  RESIDENTIAL FUNDING CORPORATION, You are currently viewing:
This Pooling and Servicing Agreement involves

RESIDENTIAL ACCREDIT LOANS, INC | RESIDENTIAL FUNDING CORPORATION,

. RealDealDocs™ contains millions of easily searchable legal documents and clauses from top law firms. Search for free - click here.
Title: SERIES SUPPLEME DATED AS OF JANUARY 1, 2005, TO STANDARD TERMS OF POOLING AND SERVICING AGREEMENT
Governing Law: New York     Date: 2/11/2005

SERIES SUPPLEME DATED AS OF JANUARY 1, 2005,
TO STANDARD TERMS OF  POOLING AND SERVICING AGREEMENT, Parties: residential accredit loans  inc ,  residential funding corporation
50 of the Top 250 law firms use our Products every day

 

 

                                 EXECUTION COPY

 

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

 

 

                        RESIDENTIAL ACCREDIT LOANS, INC.,

 

                                    Company,

 

                         RESIDENTIAL FUNDING CORPORATION,

 

                                Master Servicer,

 

                                       and

 

                      DEUTSCHE BANK TRUST COMPANY AMERICAS,

 

                                     Trustee

 

                                SERIES SUPPLEMENT,

 

                          DATED AS OF JANUARY 1, 2005,

 

                                       TO

 

                                STANDARD TERMS OF

                         POOLING AND SERVICING AGREEMENT

                            dated as of August 1, 2004

 

                 Mortgage Asset-Backed Pass-Through Certificates

 

                                 Series 2005-QS1

 

 

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

<PAGE>

 

 

 

 

<TABLE>

<CAPTION>

 

 

<S>                                                                                         <C>

Article I     DEFINITIONS....................................................................4

 

        Section 1.01.   Definitions..........................................................4

 

        Section 1.02.   Use of Words and Phrases............................................18

 

 

Article II    CONVEYANCE OF MORTGAGE LOANS; ORIGINAL

 

        ISSUANCE OF CERTIFICATES...........................................................19

 

        Section 2.01.    Conveyance of Mortgage Loans.......................................19

 

        Section 2.02.    Acceptance by Trustee.   (See Section 2.02 of the Standard Terms)...20

 

        Section 2.03.    Representations, Warranties and Covenants of the

 

                      Master Servicer and the Company......................................20

 

        Section 2.04. Representations and Warranties of Sellers............................23

 

        Section 2.05. Execution and Authentication of Certificates/Issuance of Certificates

                      Evidencing Interests in REMIC I Certificates.........................23

 

        Section 2.06. Conveyance of Uncertificated REMIC I and REMIC II Regular Interests;

                       Acceptance by the Trustee............................................23

 

        Section 2.07. Issuance of Certificates Evidencing Interest in REMIC II.............23

 

        Section 2.08. Purposes and Powers of the Trust (See Section 2.08 of the Standard

                      Terms)...............................................................23

 

Article III   ADMINISTRATION AND SERVICING OF MORTGAGE LOANS................................24

 

 

Article IV   PAYMENTS TO CERTIFICATEHOLDERS.................................................25

 

        Section 4.01. Certificate Account. (See Section 4.01 of the Standard Terms)........25

 

        Section 4.02. Distributions. ......................................................25

 

        Section 4.03. Statements to Certificateholders; Statements to the Rating Agencies;

                      Exchange Act Reporting (See Section 4.03 of the Standard Terms)......32

 

        Section 4.04. Distribution of Reports to the Trustee and the Company; Advances by

                      the Master Servicer (See Section 4.04 of the Standard Terms).........32

 

        Section 4.05. Allocation of Realized Losses. ......................................32

 

        Section 4.06. Reports of Foreclosures and Abandonment of Mortgaged Property.   (See

                      Section 4.06 of the Standard Terms)..................................33

 

        Section 4.07. Optional Purchase of Defaulted Mortgage Loans.   (See Section 4.07 of

                      the Standard Terms)..................................................33

 

        Section 4.08. Surety Bond. (See Section 4.08 of the Standard Terms)................33

 

                                        i

 

<PAGE>

 

 

Article V   THE CERTIFICATES................................................................34

 

Article VI     THE COMPANY AND THE MASTER SERVICER..........................................35

 

Article VII    DEFAULT......................................................................36

 

Article VIII   CONCERNING THE TRUSTEE.......................................................37

 

Article IX     TERMINATION..................................................................38

 

 

Article X       REMIC PROVISIONS............................................................39

 

 

        Section 10.01.REMIC Administration.   (See Section 10.01 of the Standard Terms).....39

 

        Section 10.02.Master Servicer; REMIC Administrator and Trustee Indemnification.

                      (See Section 10.02 of the Standard Terms)............................39

 

        Section 10.03.Designation of REMICs................................................39

 

        Section 10.04.Distributions on the Uncertificated REMIC I and REMIC II

                      Regular Interests....................................................39

 

        Section 10.05.Compliance with Withholding Requirements.............................41

 

 

Article XI    MISCELLANEOUS PROVISIONS......................................................42

 

        Section 11.01.Amendment.   (See Section 11.01 of the Standard Terms)................42

 

        Section 11.02.Recordation of Agreement;   Counterparts.   (See Section 11.02 of the

                      Standard Terms)......................................................42

 

         Section 11.03.Limitation on Rights of Certificateholders.   (See Section 11.03 of the

                      Standard Terms)......................................................42

 

        Section 11.04.Governing Laws.   (See Section 11.04 of the Standard Terms)...........42

 

        Section 11.05.Notices..............................................................42

 

        Section 11.06.Required Notices to Rating Agency and Subservicer.   (See Section 11.06

                      of the Standard Terms)...............................................43

 

        Section 11.07.Severability of Provisions. (See Section 11.07 of the Standard Terms)43

 

        Section 11.08.Supplemental Provisions for Resecuritization.   (See Section 11.08 of

                       the Standard Terms)..................................................43

 

        Section 11.09.Allocation of Voting Rights..........................................43

 

        Section 11.10.No Petition..........................................................43

 

                                        ii

 

<PAGE>

 

 

                                    EXHIBITS

 

Exhibit One:           Mortgage Loan Schedule

Exhibit Two:           Schedule of Discount Fractions

Exhibit Three:         Information to be Included in

                      Monthly Distribution Date Statement

Exhibit Four:          Standard Terms of Pooling and Servicing

                      Agreement Dated as of August 1, 2004

 

</TABLE>

 

                                        iii

 

<PAGE>

 

 

        This is a Series   Supplement,   dated as of January 1, 2005 (the   "Series

Supplement"), to the Standard Terms of Pooling and Servicing Agreement, dated as

of August 1, 2004 and attached as Exhibit Four hereto (the "Standard Terms" and,

together with this Series Supplement,   the "Pooling and Servicing   Agreement" or

"Agreement"),   among RESIDENTIAL   ACCREDIT LOANS, INC., as the company (together

with its permitted successors and assigns,   the "Company"),   RESIDENTIAL FUNDING

CORPORATION,   as master   servicer   (together   with its permitted   successors and

assigns,   the "Master Servicer"),   and DEUTSCHE BANK TRUST COMPANY AMERICAS,   as

Trustee (together with its permitted successors and assigns, the "Trustee").

 

                             PRELIMINARY STATEMENT:

 

        The   Company    intends   to   sell   mortgage    asset-backed    pass-through

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

multiple   classes,   which in the aggregate   will evidence the entire   beneficial

ownership   interest   in the   Mortgage   Loans (as   defined   herein).   As provided

herein,   the REMIC   Administrator   will   make an   election   to treat the   entire

segregated pool of assets described in the definition of Trust Fund, and subject

to this Agreement   (including the Mortgage   Loans),   as two real estate mortgage

investment conduits (each, a "REMIC") for federal income tax purposes.

 

        The terms and provisions of the Standard   Terms are hereby   incorporated

by reference herein as though set forth in full herein. If any term or provision

contained   herein shall   conflict   with or be   inconsistent   with any   provision

contained   in the   Standard   Terms,   the terms   and   provisions   of this   Series

Supplement   shall govern.   All   capitalized   terms not otherwise   defined herein

shall   have the   meanings   set forth in the   Standard   Terms.   The   Pooling   and

Servicing Agreement shall be dated as of the date of this Series Supplement.

 

                                       1

<PAGE>

 

        The following table sets forth the designation, type, Pass-Through Rate,

aggregate Initial Certificate Principal Balance,   Maturity Date, initial ratings

and certain features for each Class of Certificates   comprising the interests in

the Trust Fund created hereunder.

 

 

<TABLE>

<CAPTION>

 

                                Aggregate Initial                                                                                   

                  Pass-Through      Certificate                                         Maturity            S&P/            Minimum

  Designation          Rate       Principal Balance     Features(1)                         Date             Fitch       Denominations(2)

 

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

Class A-1             5.50%         $100,000,000.00     Senior/Super Senior/Fixed     January 25, 2035      AAA/AAA           $25,000.00

                                                               Rate

Class A-2             5.50%         $10,000,000.00          Senior/Fixed Rate         January 25, 2035      AAA/AAA           $25,000.00

 

Class A-3             5.50%         $10,000,000.00          Senior/Fixed Rate         January 25, 2035      AAA/AAA           $25,000.00

 

Class A-4              5.50%         $5,000,000.00             Senior/Senior           January 25, 2035      AAA/AAA           $25,000.00

                                                        Support/Fixed Rate

Class A-5             5.50%         $76,378,000.00          Senior/Fixed Rate         January 25, 2035      AAA/AAA           $25,000.00

Class A-6             5.75%         $0.00(3)           Senior/Interest Only/Fixed     January 25, 2035      AAA/AAA        $2,000,000.00

                                                               Rate

Class A-P             0.00%         $3,024,878.67         Senior/Principal Only       January 25, 2035      AAA/AAA           $25,000.00

Class A-V            Variable       $0.00(5)                 Senior/Interest          January 25, 2035      AAA/AAA        $2,000,000.00

                  Rate(4)                                  Only/Variable Rate

Class R-I             5.75%         $100.00            Senior/Residual/Fixed Rate     January 25, 2035      AAA/AAA                 (6)

Class R-II            5.75%         $100.00            Senior/Residual/Fixed Rate     January 25, 2035      AAA/AAA                 (6)

Class M-1             5.75%         $4,507,400.00         Mezzanine/Fixed Rate        January 25, 2035       AA/NA            $25,000.00

Class M-2             5.75%          $1,824,100.00         Mezzanine/Fixed Rate        January 25, 2035        A/NA           $250,000.00

Class M-3             5.75%         $1,287,600.00         Mezzanine/Fixed Rate        January 25, 2035       BBB/NA          $250,000.00

Class B-1             5.75%         1,072,900.00         Subordinate/Fixed Rate       January 25, 2035       BB/NA           $250,000.00

Class B-2             5.75%         $858,400.00          Subordinate/Fixed Rate       January 25, 2035        B/NA           $250,000.00

Class B-3             5.75%         $643,882.93          Subordinate/Fixed Rate       January 25, 2035       NA/NA           $250,000.00

 

 

</TABLE>

 

--------

 

1     The Certificates,   other than the Class B and Class R Certificates shall be

     Book-Entry   Certificates.    The   Class   B   Certificates   and   the   Class   R

     Certificates shall be delivered to the holders thereof in physical form.

 

2     The Certificates, other than the Class R Certificates, shall be issuable in

     minimum dollar   denominations as indicated above (by Certificate   Principal

     Balance or Notional Amount, as applicable) and integral multiples of $1 (or

     $1,000 in the case of the Class B-1, Class B-2 and Class B-3   Certificates)

     in excess   thereof,   except that one   Certificate   of any of the Class B-1,

     Class B-2 and Class B-3   Certificates   that   contain an uneven   multiple of

     $1,000   shall be issued in a   denomination   equal to the sum of the related

     minimum   denomination   set forth   above and such uneven   multiple   for such

      Class or the sum of such denomination and an integral multiple of $1,000.

 

3     The Class A-6 Certificates do not have a Certificate Principal Balance. For

     the purpose of   calculating   interest   payments,   interest on the Class A-6

     Certificates   will   accrue   on a   notional   amount   equal to the   aggregate

     Certificate Principal Balance of the Class A-1, Class A-2, Class A-3, Class

     A-4 and Class A-5 Certificates divided by 23.

 

4     The initial Pass-Through Rate on the Class A-V Certificates is 0.2311%.

 

5     The Class A-V Certificates do not have a principal balance. For the purpose

     of calculating   interest   payments,   interest on the Class A-V Certificates

     will accrue on a notional   amount equal to the aggregate   Stated   Principal

     Balance of the Mortgage Loans immediately prior to the related Distribution

     Date.

 

6     Each c lass of the   Class R   Certificates   shall   be   issuable   in   minimum

     denominations   of   not   less   than   a 20%   Percentage   Interest;   provided,

     however,   that one Class R   Certificate   of each Class will be   issuable to

     Residential   Funding as "tax matters person"   pursuant to Section   10.01(c)

     and (e) in a minimum denomination representing a Percentage Interest of not

     less than 0.01%.

 

 

                                       2

<PAGE>

 

        The Mortgage Loans have an aggregate principal balance as of the Cut-off

Date of $214,597,360.60.

 

        In consideration of the mutual agreements herein contained, the Company,

the Master Servicer and the Trustee agree as follows:

ARTICLE I

 

                                       3

<PAGE>

 

ARTICLE I

 

                                   DEFINITIONS

 

Section 1.01.   Definitions.

               -----------

 

        Whenever used in this Agreement, the following words and phrases, unless

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

Article.

 

        Bankruptcy   Amount:   As of any date of determination   prior to the first

anniversary   of the Cut-off Date, an amount equal to the excess,   if any, of (A)

$100,000 over (B) the aggregate amount of Bankruptcy   Losses allocated solely to

one or more specific   Classes of Certificates in accordance with Section 4.05 of

this Series   Supplement.   As of any date of   determination on or after the first

anniversary of the Cut-off Date, an amount equal to the excess, if any, of

 

               (1) the lesser of (a) the Bankruptcy   Amount calculated as of the

        close of business on the Business   Day   immediately   preceding   the most

        recent anniversary of the Cut-off Date coinciding with or preceding such

        date   of   determination   (or,   if   such   date   of   determination   is   an

        anniversary of the Cut-off Date, the Business Day immediately   preceding

        such   date of   determination)   (for   purposes   of this   definition,   the

        "Relevant Anniversary") and (b) the greater of

 

                      (A) the greater of (i) the product of (x) an amount   equal

               to the largest   difference in the related Monthly Payment for any

               Non-Primary   Residence Loan remaining in the Mortgage Pool (other

               than    Additional    Collateral    Loans)   which   had   an   original

               Loan-to-Value   Ratio of 80% or greater   that would   result if the

               Net   Mortgage   Rate   thereof   was equal to the   weighted   average

               (based on the principal   balance of the Mortgage   Loans as of the

               Relevant   Anniversary)   of the Net Mortgage Rates of all Mortgage

               Loans as of the Relevant   Anniversary less 1.25% per annum, (y) a

               number equal to the weighted average   remaining term to maturity,

               in months,   of all   Non-Primary   Residence Loans remaining in the

               Mortgage   Pool as of the Relevant   Anniversary,   and (z) one plus

               the   quotient of the number of all   Non-Primary   Residence   Loans

               remaining   in the   Mortgage   Pool   divided by the total number of

                Outstanding   Mortgage   Loans   in   the   Mortgage   Pool   as of   the

               Relevant Anniversary, and (ii) $50,000, and

 

                      (B)   the   greater   of   (i)   0.0006   times   the    aggregate

               principal   balance of all the Mortgage Loans in the Mortgage Pool

               as of the   Relevant   Anniversary   having   a   Loan-to-Value   Ratio

               (other than   Additional   Collateral   Loans) at origination   which

               exceeds 75% and (ii) $100,000,

 

                over (2) the   aggregate   amount of   Bankruptcy   Losses   allocated

        solely to one or more   specific   Classes of   Certificates   in accordance

        with Section 4.05 since the Relevant Anniversary.

 

        The   Bankruptcy   Amount   may be further   reduced by the Master   Servicer

(including   accelerating the manner in which such coverage is reduced)   provided

that prior to any such   reduction,   the Master Servicer shall (i) obtain written

confirmation   from each Rating Agency that such   reduction   shall not reduce the

rating   assigned to any Class of   Certificates   by such Rating   Agency below the

lower of the then-current   rating or the rating assigned to such Certificates as

of the   Closing   Date by such   Rating   Agency   and (ii)   provide   a copy of such

written confirmation to the Trustee.

 

                                       4

<PAGE>

 

        Certificate:   Any Class A, Class M, Class B or Class R Certificate.

        -----------

 

        Certificate   Account:   The   separate   account or   accounts   created   and

maintained   pursuant   to Section   4.01 of the   Standard   Terms,   which   shall be

entitled   "Deutsche Bank Trust Company   Americas,   as trustee,   in trust for the

registered holders of Residential   Accredit Loans, Inc.,   Mortgage   Asset-Backed

Pass-Through   Certificates,   Series   2005-QS1"   and   which   must be an   Eligible

Account.

 

        Certificate Policy:   None.

 

        Class A   Certificate:   Any one of the Class A-1,   Class A-2,   Class A-3,

Class A-4, Class A-5, Class A-6, Class A-V or Class A-P   Certificates,   executed

by the Trustee and authenticated by the Certificate   Registrar   substantially in

the form annexed to the Standard Terms as Exhibit A.

 

        Class R   Certificate:   Any one of the Class R-I   Certificates   and Class

R-II Certificates.

 

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

the Trustee and authenticated by the Certificate Registrar   substantially in the

form   annexed to the   Standard   Terms as Exhibit D and   evidencing   an   interest

designated   as a   "residual   interest"   in   REMIC I for   purposes   of the   REMIC

Provisions.

 

        Class R-II Certificate:   Any one of the Class R-II Certificates executed

by the Trustee and authenticated by the Certificate   Registrar   substantially in

the form annexed to the Standard   Terms as Exhibit D and   evidencing an interest

designated   as a   "residual   interest"   in REMIC II for   purposes   of the   REMIC

Provisions.

 

        Closing Date:   January 28, 2005.

 

     Corporate Trust Office: The principal office of the Trustee at which 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

instrument   is   located at 1761 East St.   Andrew   Place,   Santa Ana,   California

92705-4934, Attention: Residential Funding Corporation Series 2005-QS1.

 

        Cut-off Date:   January 1, 2005.

 

     Determination   Date:   With   respect to any   Distribution   Date,   the second

Business Day prior to each Distribution Date.

 

        Discount Net Mortgage Rate:   5.75% per annum.

 

     Due Period:   With respect to each Distribution   Date, the calendar month in

which such Distribution Date occurs.

 

                                       5

<PAGE>

 

         Eligible   Account:   An   account   that   is   any   of   the   following:   (i)

maintained with a depository institution the debt obligations of which have been

rated by each Rating Agency in its highest rating available,   or (ii) an account

or accounts in a depository institution in which such accounts are fully insured

to the limits established by the FDIC, provided that any deposits not so insured

shall, to the extent   acceptable to each Rating Agency, as evidenced in writing,

be maintained such that (as evidenced by an Opinion of Counsel   delivered to the

Trustee and each Rating Agency) the registered   Holders of   Certificates   have a

claim with   respect to the funds in such account or a perfected   first   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 with which such account is

maintained,   or (iii) in the case of the Custodial   Account,   a trust account or

accounts   maintained in the corporate   trust   department of U.S. Bank,   National

Association,   or (iv) in the case of the Certificate Account, a trust account or

accounts   maintained in the corporate   trust division of the Trustee,   or (v) an

account or accounts of a depository institution acceptable to each Rating Agency

(as   evidenced in writing by each Rating   Agency that use of any such account as

the   Custodial   Account or the   Certificate   Account   will not reduce the rating

assigned   to   any   Class   of   Certificates   by   such   Rating   Agency   below   the

then-current rating).

 

        Eligible Funds:   On any   Distribution   Date, the excess,   if any, of the

Available   Distribution   Amount   over   the sum of (i) the   aggregate   amount   of

Accrued   Certificate   Interest   on the   Senior   Certificates,   (ii)   the   Senior

Principal    Distribution    Amount    (determined    without    regard   to    Section

4.02(a)(ii)(Y)(D)   hereof),   (iii) the Class A-P Principal   Distribution   Amount

(determined   without   regard   to   clause   (E) of the   definition   of   Class   A-P

Principal   Distribution   Amount)   and   (iv)   the   aggregate   amount   of   Accrued

Certificate Interest on the Class M, Class B-1 and Class B-2 Certificates.

 

        Fraud Loss   Amount:   As of any date of   determination   after the Cut-off

Date, an amount equal to: (X) prior to the first anniversary of the Cut-off Date

an amount equal to 2.00% of the aggregate   outstanding   principal balance of all

of the Mortgage Loans as of the Cut-off Date minus the aggregate amount of Fraud

Losses   allocated   solely to one or more   specific   Classes of   Certificates   in

accordance with Section 4.05 of this Series Supplement since the Cut-off Date up

to such date of   determination,   (Y) from the first to, but not   including,   the

second anniversary of the Cut-off Date, an amount equal to (1) the lesser of (a)

the Fraud Loss Amount as of the most recent   anniversary of the Cut-off Date and

(b) 1.00% of the aggregate   outstanding principal balance of all of the Mortgage

Loans as of the most   recent   anniversary   of the   Cut-off   Date   minus   (2) the

aggregate   amount   of Fraud   Losses   allocated   solely   to one or more   specific

Classes of   Certificates   in accordance   with Section 4.05 since the most recent

anniversary of the Cut-off Date up to such date of   determination,   and (Z) from

the second to, but not including,   the fifth anniversary of the Cut-off Date, an

amount   equal to (1) the   lesser   of (a) the   Fraud   Loss   Amount as of the most

recent   anniversary   of   the   Cut-off   Date   and   (b)   1.00%   of   the   aggregate

outstanding principal balance of all of the Mortgage Loans as of the most recent

anniversary   of the Cut-off Date minus (2) the aggregate   amount of Fraud Losses

allocated   solely to one or more specific   Classes of Certificates in accordance

with   Section 4.05 since the most recent   anniversary   of the Cut-off Date up to

such date of   determination.   On and after the fifth   anniversary of the Cut-off

Date, the Fraud Loss Amount shall be zero.

 

                                       6

<PAGE>

 

        The Fraud   Loss   Amount may be   further   reduced by the Master   Servicer

(including   accelerating the manner in which such coverage is reduced)   provided

that prior to any such   reduction,   the Master Servicer shall (i) obtain written

confirmation   from each Rating Agency that such   reduction   shall not reduce the

rating   assigned to any Class of   Certificates   by such Rating   Agency below the

lower of the then-current   rating or the rating assigned to such Certificates as

of the   Closing   Date by such   Rating   Agency   and (ii)   provide   a copy of such

written confirmation to the Trustee.

 

        Initial   Monthly   Payment Fund: $[ ]   representing   scheduled   principal

amortization   and interest at the Net Mortgage Rate payable   during the February

2005 Due Period,   for those   Mortgage   Loans for which the   Trustee   will not be

entitled to receive such payment.

 

        Initial   Notional   Amount:   With respect to the Class A-6   Certificates,

$8,755,565.22.   With respect to the Class A-V   Certificates or Subclass   thereof

issued pursuant to Section 5.01(c) of the Standard Terms, the aggregate   Cut-off

Date Principal Balance of the Mortgage Loans corresponding to the Uncertificated

REMIC I Regular Interests Z represented by such Class or Subclass on such date.

 

        Initial   Subordinate   Class   Percentage:   With   respect to each Class of

Subordinate   Certificates,   an amount   which is equal to the   initial   aggregate

Certificate Principal Balance of such Class of Subordinate   Certificates divided

by the aggregate   Stated   Principal   Balance of all the Mortgage Loans as of the

Cut-off Date as follows:

 

        Class M-1:   2.10%            Class B-1:   0.50%

        Class M-2:   0.85%            Class B-2:   0.40%

        Class M-3:   0.60%            Class B-3:   0.30%

 

        Interest   Accrual Period:   With respect to any Class of Certificates and

any   Distribution   Date,   the calendar   month   preceding the month in which such

Distribution Date occurs.

 

     Interest   Only   Certificates:   Any   one   of the   Class   A-6   or   Class   A-V

Certificates.   The Interest Only Certificates will have no Certificate Principal

Balance.

 

     Maturity   Date:    January   25,   2035,   the   Distribution   Date   immediately

following the latest scheduled maturity date of any Mortgage Loan.

 

        Mortgage Loan Schedule: The list or lists of the Mortgage Loans attached

hereto as Exhibit One (as amended   from time to time to reflect the   addition of

Qualified   Substitute   Mortgage Loans),   which list or lists shall set forth the

following information as to each Mortgage Loan:

 

(i)                the Mortgage Loan identifying number ("RFC LOAN #");

 

(ii)               the maturity of the Mortgage Note ("MATURITY DATE");

 

(iii)               the Mortgage Rate ("ORIG RATE");

 

(iv)               the Subservicer pass-through rate ("CURR NET");

 

                                       7

<PAGE>

 

(v)                the Net Mortgage Rate ("NET MTG RT");

 

(vi)               the Pool Strip Rate ("STRIP");

 

(vii)              the initial   scheduled   monthly payment of principal,   if any,

                  and interest ("ORIGINAL P & I");

 

(viii)             the Cut-off Date Principal Balance ("PRINCIPAL BAL");

 

(ix)               the Loan-to-Value Ratio at origination ("LTV");

 

(x)                the rate at which the Subservicing Fee accrues ("SUBSERV FEE")

                  and at which the Servicing Fee accrues ("MSTR SERV FEE");

 

(xi)               a code   "T,"   "BT" or "CT"   under   the   column   "LN   FEATURE,"

                  indicating   that the   Mortgage   Loan is secured by a second or

                  vacation residence; and

 

(xii)              a code "N" under the column "OCCP CODE,"   indicating   that the

                  Mortgage Loan is secured by a non-owner occupied residence.

 

Such schedule may consist of multiple reports that collectively set forth all of

the information required.

 

        Notional Amount:   As of any   Distribution   Date, (i) with respect to the

Class A-6 Certificates,   an amount equal to the aggregate   Certificate Principal

Balance   of the   Class   A-1.   Class   A-2,   Class   A-3,   Class   A-4 and Class A-5

Certificates   divided by 23; and (ii) with respect to any Class A-V Certificates

or Subclass   thereof issued   pursuant to Section   5.01(c) of the Standard Terms,

the aggregate   Stated Principal   Balance of the Mortgage Loans   corresponding to

the   Uncertificated   REMIC I Regular   Interests Z   represented   by such Class or

Subclass immediately prior to such date.

 

        Pass-Through Rate: With respect to the Senior   Certificates   (other than

the Class A-V Certificates and Class A-P Certificates), Class M Certificates and

Class B Certificates and any Distribution Date, the per annum rates set forth in

the Preliminary Statement hereto.

 

        With   respect to the Class A-V   Certificates   (other   than any   Subclass

thereof)   and any   Distribution   Date,   a rate   equal to the   weighted   average,

expressed as a percentage,   of the Pool Strip Rates of all Mortgage   Loans as of

the Due Date in the related Due Period,   weighted on the basis of the respective

Stated   Principal   Balances   of such   Mortgage   Loans as of the day   immediately

preceding such Distribution   Date (or, with respect to the initial   Distribution

 

 

                                        8

<PAGE>

 

Date, at the close of business on the Cut-off   Date).   With respect to the Class

A-V Certificates   and the initial   Distribution   Date the   Pass-Through   Rate is

equal   to   0.2311%   per   annum.   With   respect   to any   Subclass   of   Class   A-V

Certificates   and any Distribution   Date, a rate equal to the weighted   average,

expressed   as a   percentage,   of the   Pool   Strip   Rates of all   Mortgage   Loans

corresponding to the   Uncertificated   REMIC I Regular Interests Z represented by

such   Subclass as of the Due Date in the   related   Due   Period,   weighted on the

basis of the respective   Stated Principal   Balances of such Mortgage Loans as of

the day   immediately   preceding such   Distribution   Date (or with respect to the

initial   Distribution   Date, at the close of business on the Cut-off Date).   The

Principal Only   Certificates   have no Pass-Through   Rate and are not entitled to

Accrued Certificate Interest.

 

        Permitted Investments:   One or more of the following:

         ---------------------

 

(i)      obligations   of or   guaranteed   as to timely   payment of   principal   and

        interest by the United States or any agency or   instrumentality   thereof

        when such   obligations   are   backed by the full   faith and credit of the

        United States;

 

(ii)     repurchase   agreements on   obligations   specified in clause (i) maturing

        not more than one month from the date of acquisition   thereof,   provided

        that the unsecured   short-term debt obligations of the party agreeing to

        repurchase such   obligations are at the time rated by each Rating Agency

        in its highest short-term rating available;

 

(iii)    federal funds,   certificates of deposit,   demand deposits, time deposits

        and bankers'   acceptances (which shall each have an original maturity of

        not more than 90 days and, in the case of bankers' acceptances, shall in

        no event have an original   maturity of more than 365 days or a remaining

        maturity of more than 30 days)   denominated   in United States dollars of

        any U.S. depository   institution or trust company incorporated under the

        laws of the United States or any state thereof or of any domestic branch

        of a foreign depository institution or trust company;   provided that the

        short-term   debt   obligations   of such   depository   institution or trust

        company (or, if the only Rating Agency is Standard & Poor's, in the case

        of the   principal   depository   institution   in a depository   institution

        holding company, debt obligations of the depository   institution holding

        company)   at the date of   acquisition   thereof   have been   rated by each

        Rating Agency in its highest   short-term rating available;   and provided

        further   that, if the only Rating Agency is Standard & Poor's and if the

        depository or trust company is a principal   subsidiary of a bank holding

        company and the debt   obligations of such   subsidiary are not separately

         rated, the applicable   rating shall be that of the bank holding company;

        and,   provided further that, if the original maturity of such short-term

        debt    obligations   of   a   domestic   branch   of   a   foreign    depository

        institution or trust company shall exceed 30 days, the short-term rating

        of such   institution   shall be A-1+ in the case of   Standard & Poor's if

        Standard & Poor's is the Rating Agency;

 

(iv)     commercial   paper and demand notes   (having   original   maturities of not

        more than 365 days) of any   corporation   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 its highest   short-term   rating

        available;   provided that such   commercial   paper shall have a remaining

        maturity of not more than 30 days;

 

(v)      any mutual fund,   money   market fund,   common trust fund or other pooled

        investment vehicle,   the assets of which are limited to instruments that

        otherwise would constitute Permitted Investments hereunder and have been

        rated by each Rating Agency in its highest   short-term   rating available

        (in the case of Standard & Poor's   such   rating   shall be either AAAm or

        AAAm-G),   including   any such fund that is managed by the Trustee or any

        affiliate   of   the   Trustee   or   for   which   the   Trustee   or any of its

        affiliates acts as an adviser; and

 

                                        9

<PAGE>

 

(vi)     other   obligations   or   securities   that are   acceptable   to each Rating

        Agency as a   Permitted   Investment   hereunder   and will not   reduce   the

        rating   assigned   to any Class of   Certificates   by such   Rating   Agency

        (without giving effect to any Certificate Policy (if any) in the case of

        Insured   Certificates   (if   any))   below   the   then-current   rating,   as

        evidenced in writing;

 

        provided,   however, no instrument shall be a Permitted   Investment if it

represents,   either (1) the right to receive only interest payments with respect

to the underlying debt instrument or (2) the right to receive both principal and

interest   payments derived from   obligations   underlying such instrument and the

principal and interest payments with respect to such instrument   provide a yield

to maturity greater than 120% of the yield to maturity at par of such underlying

obligations.   References   herein to the highest   rating   available   on unsecured

long-term   rating   category   available   shall mean AAA in the case of Standard &

Poor's and Fitch and Aaa in the case of Moody's,   and   references   herein to the

highest rating   available on unsecured   commercial   paper and short-term   rating

category available   obligations shall mean A-1 in the case of Standard & Poor's,

P-1 in the case of Moody's and either A-+ by   Standard & Poor's,   P-1 by Moody's

or F-1 by Fitch in the case of   Fitch;   provided,   further,   that any   Permitted

Investment that is a short-term   debt obligation   rated A-1 by Standard & Poor's

must satisfy the following additional   conditions:   (i) the total amount of debt

from A-1 issuers   must be limited to the   investment   of monthly   principal   and

interest payments (assuming fully amortizing collateral);   (ii) the total amount

of A-1 investments must not represent more than 20% of the aggregate outstanding

Certificate   Principal   Balance of the Certificates and each investment must not

mature   beyond 30 days;   (iii)   the terms of the debt must have a   predetermined

fixed dollar amount of principal   due at maturity that cannot vary;   and (iv) if

the investments may be liquidated prior to their maturity or are being relied on

to meet a certain yield,   interest must be tied to a single   interest rate index

plus a single   fixed   spread   (if any) and must move   proportionately   with that

index.

 

        Prepayment   Assumption:    The   prepayment   assumption   to   be   used   for

determining   the   accrual of   original   issue   discount   and   premium and market

discount on the   Certificates   for federal income tax purposes,   which assumes a

constant   prepayment rate of 10.0% per annum of the then   outstanding   principal

balance of the   related   Mortgage   Loans in the first   month of the life of such

Mortgage Loans and an additional   approximately   0.909090909%   per annum in each

month thereafter until the twelfth month, and beginning in the twelfth month and

in each month   thereafter   during   the life of the   Mortgage   Loans,   a constant

prepayment rate of 20.0% per annum.

 

        Prepayment   Distribution   Percentage:   With respect to any   Distribution

Date   and   each   Class   of   Subordinate    Certificates,    under   the   applicable

circumstances set forth below, the respective percentages set forth below:

 

        (i)     For any   Distribution   Date   prior   to the   Distribution   Date in

               February 2010 (unless the Certificate   Principal   Balances of the

               Senior   Certificates (other than the Class A-P Certificates) have

                been reduced to zero), 0%.

 

        (ii)    For any   Distribution   Date not   discussed in clause (i) above on

               which any Class of Subordinate Certificates are outstanding:

 

                                       10

<PAGE>

 

                       (a) in the case of the Class of   Subordinate   Certificates

               then   outstanding   with the Highest Priority and each other Class

               of   Subordinate   Certificates   for which the   related   Prepayment

               Distribution Trigger has been satisfied, a fraction, expressed as

               a percentage, the numerator of which is the Certificate Principal

               Balance   of such   Class   immediately   prior to such   date and the

               denominator   of   which   is the sum of the   Certificate   Principal

               Balances   immediately   prior   to such   date of (1) the   Class   of

               Subordinate    Certificates   then   outstanding   with   the   Highest

               Priority and (2) all other   Classes of   Subordinate   Certificates

               for which the respective   Prepayment   Distribution   Triggers have

               been satisfied; and

 

                      (b) in   the   case   of   each   other   Class   of   Subordinate

               Certificates for which the Prepayment   Distribution Triggers have

               not been satisfied, 0%; and

 

(iii)    Notwithstanding   the   foregoing,   if the   application   of the   foregoing

        percentages on any Distribution Date as provided in Section 4.02 of this

        Series   Supplement   (determined   without   regard to the   proviso   to the

        definition of "Subordinate   Principal Distribution Amount") would result

        in a   distribution   in respect of   principal   of any Class or Classes of

        Subordinate   Certificates   in   an   amount   greater   than   the   remaining

        Certificate   Principal   Balance   thereof   (any such   class,   a "Maturing

        Class"),   then:   (a)   the   Prepayment   Distribution   Percentage   of each

        Maturing   Class   shall be   reduced   to a level   that,   when   applied   as

        described above, would exactly reduce the Certificate   Principal Balance

        of such Class to zero;   (b) the   Prepayment   Distribution   Percentage of

        each   other   Class   of   Subordinate   Certificates   (any   such   Class,   a

        "Non-Maturing   Class")   shall be   recalculated   in   accordance   with the

        provisions   in paragraph   (ii) above,   as if the   Certificate   Principal

        Balance of each Maturing Class had been reduced to zero (such percentage

        as recalculated, the "Recalculated Percentage"); (c) the total amount of

        the   reductions   in   the   Prepayment   Distribution   Percentages   of   the

        Maturing   Class or   Classes   pursuant   to clause   (a) of this   sentence,

        expressed   as an   aggregate   percentage,   shall be   allocated   among the

        Non-Maturing   Classes in   proportion   to their   respective   Recalculated

        Percentages (the portion of such aggregate reduction so allocated to any

        Non-Maturing Class, the "Adjustment   Percentage");   and (d) for purposes

        of such   Distribution   Date, the Prepayment   Distribution   Percentage of

        each Non-Maturing   Class shall be equal to the sum of (1) the Prepayment

         Distribution   Percentage   thereof,   calculated   in   accordance   with the

        provisions   in   paragraph   (ii)   above as if the   Certificate   Principal

        Balance of each   Maturing   Class had not been reduced to zero,   plus (2)

        the related Adjustment Percentage.

 

        Principal Only Certificates:   Any one of the Class A-P Certificates.

 

        Record Date:   With respect to each   Distribution   Date and each Class of

Certificates,   the   close of   business   on the last   Business   Day of the   month

preceding the month in which the related Distribution Date occurs.

 

                                       11

<PAGE>

 

        Related   Classes:   As to any   Uncertificated   REMIC I Regular   Interest,

those classes of Certificates identified as "Related Classes of Certificates" to

such Uncertificated REMIC I Regular Interest in the definition of Uncertificated

REMIC I Regular Interest.

 

        REMIC I: The   segregated   pool of assets,   with respect to which a REMIC

election is to be made, consisting of:

               (i)     the Mortgage Loans and the related Mortgage Files,

 

               (ii)    all   payments and   collections   in respect of the Mortgage

                      Loans due after   the   Cut-off   Date   (other   than   Monthly

                       Payments due in the month of the Cut-off Date) as shall be

                      on deposit in the Custodial   Account or in the Certificate

                      Account and   identified   as   belonging   to the Trust Fund,

                      including the proceeds from the   liquidation of Additional

                      Collateral   for any   Additional   Collateral   Loan, but not

                      including   amounts   on   deposit   in   the   Initial   Monthly

                      Payment Fund,

 

                (iii)   property   which secured a Mortgage Loan and which has been

                      acquired   for the   benefit   of the   Certificateholders   by

                      foreclosure or deed in lieu of foreclosure,

 

               (iv)    the   hazard   insurance    policies   and   Primary   Insurance

                      Policies,   if any, the Pledged Assets with respect to each

                      Pledged   Asset   Mortgage   Loan,   and the   interest   in the

                      Surety Bond transferred to the Trustee pursuant to Section

                      2.01 herein, and

 

               (v)     all proceeds of clauses (i) through (iv) above.

 

        REMIC I Certificates:   The Class R-I Certificates.

        --------------------

 

        REMIC II: The segregated pool of assets consisting of the Uncertificated

REMIC I Regular   Interests   conveyed   in trust to the Trustee for the benefit of

the   holders   of   each   Class   of    Certificates    (other   than   the   Class   R-I

Certificates)   pursuant to Section 2.06,   with respect to which a separate REMIC

election is to be made.

 

        REMIC II Certificates:   Any Class of Certificates   (other than the Class

R-I Certificates).

 

        Senior   Accelerated   Distribution    Percentage:    With   respect   to   any

Distribution   Date occurring on or prior to the 60th Distribution Date and, with

respect to any Mortgage   Pool   comprised   of two or more Loan   Groups,   any Loan

Group,   100%. With respect to any Distribution Date thereafter and any such Loan

Group, if applicable, as follows:

 

(i)      for any   Distribution   Date after the 60th   Distribution   Date but on or

        prior to the 72nd   Distribution   Date, the related Senior Percentage for

        such   Distribution Date plus 70% of the related   Subordinate   Percentage

        for such Distribution Date;

 

(ii)     for any   Distribution   Date after the 72nd   Distribution   Date but on or

        prior to the 84th   Distribution   Date, the related Senior Percentage for

        such   Distribution Date plus 60% of the related   Subordinate   Percentage

        for such Distribution Date;

 

                                       12

<PAGE>

 

(iii)    for any   Distribution   Date after the 84th   Distribution   Date but on or

        prior to the 96th   Distribution   Date, the related Senior Percentage for

        such   Distribution Date plus 40% of the related   Subordinate   Percentage

        for such Distribution Date;

 

(iv)     for any   Distribution   Date after the 96th   Distribution   Date but on or

        prior to the 108th   Distribution Date, the related Senior Percentage for

        such   Distribution Date plus 20% of the related   Subordinate   Percentage

        for such Distribution Date; and

 

(v)      for any   Distribution   Date thereafter,   the Senior   Percentage for such

         Distribution Date;

 

provided, however,

--------   -------

 

        (i) that any scheduled reduction to the Senior Accelerated   Distribution

Percentage   described above shall not occur as of any   Distribution   Date unless

either

 

               (a)(1)(X) the outstanding principal balance of the Mortgage Loans

        delinquent   60 days or   more   (including   Mortgage   Loans   which   are in

        foreclosure,   have been   foreclosed   or   otherwise   liquidated,   or with

        respect to which the   Mortgagor is in   bankruptcy   and any REO Property)

        averaged   over the last six months,   as a   percentage   of the   aggregate

        outstanding    Certificate    Principal    Balance    of    the    Subordinate

        Certificates,   is less than 50% or (Y) the outstanding principal balance

        of Mortgage Loans   delinquent 60 days or more (including   Mortgage Loans

        which are in foreclosure,   have been foreclosed or otherwise liquidated,

        or with   respect to which the   Mortgagor   is in   bankruptcy   and any REO

        Property)   averaged   over the last six months,   as a   percentage   of the

        aggregate   outstanding   principal balance of all Mortgage Loans averaged

        over the last six months,   does not exceed 2% and (2) Realized Losses on

        the   Mortgage   Loans   to date for such   Distribution   Date if   occurring

        during   the   sixth,   seventh,   eighth,   ninth or tenth year (or any year

        thereafter)   after the Closing Date are less than 30%,   35%, 40%, 45% or

         50%,   respectively,   of the   sum of the   Initial   Certificate   Principal

        Balances of the Subordinate Certificates or

 

                (b)(1)   the   outstanding   principal   balance of   Mortgage   Loans

        delinquent   60 days or   more   (including   Mortgage   Loans   which   are in

        foreclosure,   have been   foreclosed   or   otherwise   liquidated,   or with

        respect to which the   Mortgagor is in   bankruptcy   and any REO Property)

        averaged   over the last six months,   as a   percentage   of the   aggregate

        outstanding   principal   balance of all Mortgage   Loans averaged over the

        last six   months,   does not   exceed   4% and (2)   Realized   Losses on the

        Mortgage Loans to date for such   Distribution   Date, if occurring during

        the sixth, seventh, eighth, ninth or tenth year (or any year thereafter)

        after   the   Closing   Date are   less   than   10%,   15%,   20%,   25% or 30%,

        respectively,   of the sum of the Initial Certificate   Principal Balances

         of the Subordinate Certificates, and

 

        (ii) that for any   Distribution   Date on which the Senior   Percentage is

greater   than   the   Senior   Percentage   as   of   the   Closing   Date,   the   Senior

Accelerated   Distribution   Percentage for such   Distribution Date shall be 100%,

or,   if the   Mortgage   Pool is   comprised   of two or more Loan   Groups,   for any

Distribution   Date on which the weighted   average of the Senior   Percentages for

 

 

                                       13

<PAGE>

 

each Loan Group,   weighted on the basis of the Stated Principal   Balances of the

Mortgage Loans in the related Loan Group (excluding the Discount Fraction of the

Discount   Mortgage Loans in such Loan Group) exceeds the weighted average of the

initial Senior Percentages   (calculated on such basis) for each Loan Group, each

of the Senior   Accelerated   Distribution   Percentages for such Distribution Date

will equal 100%.

 

Notwithstanding the foregoing,   upon the reduction of the Certificate   Principal

Balances   of   the   related   Senior    Certificates   (other   than   the   Class   A-P

Certificates,   if any) to zero,   the   related   Senior   Accelerated   Distribution

Percentage shall thereafter be 0%.

 

        Senior   Certificate:   Any one of the   Class A   Certificates   or   Class R

Certificates,   executed   by the   Trustee and   authenticated   by the   Certificate

Registrar   substantially   in the form annexed to the Standard Terms as Exhibit A

and Exhibit D.

 

        Senior Percentage: As of any Distribution Date, the lesser of 100% and a

fraction,   expressed as a   percentage,   the   numerator of which is the aggregate

Certificate   Principal Balance of the Senior   Certificates (other than the Class

A-P    Certificates)    immediately   prior   to   such   Distribution   Date   and   the

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

Mortgage   Loans (or related   REO   Properties)   (other than the related   Discount

Fraction of each Discount   Mortgage Loan) immediately prior to such Distribution

Date.

 

        Senior Principal   Distribution   Amount: With respect to any Distribution

Date,   the   lesser   of (a) the   balance   of the   Available   Distribution   Amount

remaining   after the   distribution   of all amounts   required   to be   distributed

therefrom pursuant to Section 4.02(a)(i) and Section   4.02(a)(ii)(X)   (excluding

any amount distributable   pursuant to clause (E) of the definition of "Class A-P

Principal   Distribution   Amount") and (b) the sum of the amounts   required to be

distributed to the Senior   Certificateholders on such Distribution Date pursuant

to Sections 4.02(a)(ii)(Y), 4.02(a)(xvi) and 4.02(a)(xvii).

 

        Senior Support Certificates: The Class A-4 Certificates.

        ---------------------------

 

        Special Hazard Amount:   As of any Distribution   Date, an amount equal to

$2,145,974   minus the sum of (i) the aggregate   amount of Special   Hazard Losses

allocated   solely to one or more specific   Classes of Certificates in accordance

with Section 4.05 of this Series   Supplement and (ii) the Adjustment   Amount (as

defined below) as most recently calculated.   For each anniversary of the Cut-off

Date, the Adjustment   Amount shall be equal to the amount,   if any, by which the

amount   calculated in accordance   with the preceding   sentence   (without   giving

effect to the deduction of the Adjustment Amount for such   anniversary)   exceeds

the   greater   of (A)   the   greater   of (i) the   product   of the   Special   Hazard

Percentage for such anniversary   multiplied by the outstanding principal balance

of all the Mortgage Loans on the Distribution   Date   immediately   preceding such

anniversary   and (ii) twice the   outstanding   principal   balance of the Mortgage

Loan with the largest outstanding   principal balance as of the Distribution Date

immediately preceding such anniversary and (B) the greater of (i) the product of

0.50% multiplied by the outstanding   principal   balance of all Mortgage Loans on

the   Distribution   Date immediately   preceding such anniversary   multiplied by a

fraction, the numerator of which is equal to the aggregate outstanding principal

balance   (as of   the   immediately   preceding   Distribution   Date)   of all of the

Mortgage   Loans   secured   by   Mortgaged   Properties   located   in   the   State   of

California   divided by the aggregate   outstanding   principal   balance (as of the

 

 

                                       14

<PAGE>

 

immediately preceding Distribution Date) of all of the Mortgage Loans, expressed

as a   percentage,   and the   denominator   of   which is   equal   to   29.80%   (which

percentage is equal to the percentage of Mortgage   Loans by aggregate   principal

balance   initially   secured   by   Mortgaged   Properties   located   in the State of

California)   and (ii) the   aggregate   outstanding   principal   balance (as of the

immediately preceding Distribution Date) of the largest Mortgage Loan secured by

a Mortgaged   Property   (or,   with   respect to a   Cooperative   Loan,   the related

Cooperative Apartment) located in the State of California.

 

        The Special Hazard Amount may be further   reduced by the Master Servicer

(including   accelerating the manner in which coverage is reduced)   provided that

prior to any such   reduction,   the   Master   Servicer   shall (i)   obtain   written

confirmation   from each Rating Agency that such   reduction   shall not reduce the

rating   assigned to any Class of   Certificates   by such Rating   Agency below the

lower of the then-current   rating or the rating assigned to such Certificates as

of the   Closing   Date by such   Rating   Agency   and (ii)   provide   a copy of such

written confirmation to the Trustee.

 

        Special Hazard   Percentage:   As of each anniversary of the Cut-off Date,

the greater of (i) 1.0% and (ii) the largest percentage obtained by dividing the

aggregate    outstanding    principal    balance   (as   of    immediately    preceding

Distribution Date) of the Mortgage Loans secured by Mortgaged Properties located

in a   single,   five-digit   zip   code   area in the   State   of   California   by the

outstanding   principal   balance of all the Mortgage Loans as of the   immediately

preceding Distribution Date.

 

        Subordinate    Principal    Distribution    Amount:   With   respect   to   any

Distribution Date and each Class of Subordinate Certificates, (a) the sum of (i)

the product of (x) the related   Subordinate   Class Percentage for such Class and

(y) the   aggregate   of the   amounts   calculated   (without   giving   effect to the

related Senior   Percentages) for such   Distribution   Date under clauses (1), (2)

and (3) of Section   4.02(a)(ii)(Y)(A)   to the   extent not   payable to the Senior

Certificates;   (ii)   such   Class's   pro rata   share,   based   on the   Certificate

Principal Balance of each Class of Subordinate Certificates then outstanding, of

the principal   collections   described in Section   4.02(a)(ii)(Y)(B)(b)   (without

giving effect to the Senior Accelerated   Distribution   Percentage) to the extent

such collections are not otherwise distributed to the Senior Certificates; (iii)

the product of (x) the related   Prepayment   Distribution   Percentage and (y) the

aggregate   of   all   Principal   Prepayments   in   Full   received   in   the   related

Prepayment   Period and   Curtailments   received in the preceding   calendar   month

(other than the related Discount Fraction of such Principal   Prepayments in Full

and   Curtailments   with respect to a Discount   Mortgage   Loan) to the extent not

payable   to the   Senior   Certificates;   (iv)   if   such   Class   is the   Class   of

Subordinate   Certificates   with the   Highest   Priority,   any Excess   Subordinate

Principal Amount for such Distribution Date not paid to the Senior Certificates;

and (v) any amounts   described in clauses (i), (ii) and (iii) as determined   for

any previous   Distribution   Date, that remain   undistributed   to the extent that

such amounts are not   attributable   to Realized Losses which have been allocated

to a Class of Subordinate Certificates; minus (b) the sum of (i) with respect to

the Class of   Subordinate   Certificates   with the   Lowest   Priority,   any Excess

Subordinate    Principal   Amount   for   such   Distribution    Date;   and   (ii)   the

 

 

                                       15

<PAGE>

 

Capitalization   Reimbursement   Amount for such Distribution Date, other than the

related Discount Fraction of any portion of that amount related to each Discount

Mortgage   Loan,   multiplied   by a   fraction,   the   numerator   of   which   is   the

Subordinate   Principal    Distribution   Amount   for   such   Class   of   Subordinate

Certificates,   without giving effect to this clause (b)(ii), and the denominator

of which is the sum of the   principal   distribution   amounts   for all Classes of

Certificates other than the Class A-P Certificates, without giving effect to any

reductions for the Capitalization Reimbursement Amount.

 

        Super Senior Certificates:   The Class A-1 Certificates.

        -------------------------

 

        Super Senior   Optimal   Percentage:   As of any   Distribution   Date on and

after the Credit Support Depletion Date, a fraction,   expressed as a percentage,

the numerator of which is the Certificate   Principal Balance of the Super Senior

Certificates   immediately prior to such Distribution Date and the denominator of

which is the aggregate Certificate Principal Balance of the Senior Certificates,

other than the Class A-P   Certificates,   immediately   prior to such Distribution

Date.

 

        Super   Senior   Optimal    Principal    Distribution    Amount:   As   of   any

Distribution Date on or after the Credit Support Depletion Date, an amount equal

to the product of (a) the   then-applicable   Super Senior Optimal   Percentage and

(b) the amounts   described   in clause (b) of the Senior   Principal   Distribution

Amount.

 

        Uncertificated Accrued Interest: With respect to each Distribution Date,

(i)   as to   each   Uncertificated   REMIC   I   Regular   Interest   other   than   each

Uncertificated   REMIC I Regular   Interest   Z, an amount   equal to the   aggregate

amount of Accrued Certificate   Interest that would result under the terms of the

definition   thereof   on the   Related   Classes   of   Certificates   (excluding   any

Interest Only   Certificates) if the Pass-Through Rate on such Classes were equal

to the Uncertificated   Pass-Through Rate on such Uncertificated   REMIC I Regular

Interest,   (ii) as to each   Uncertificated   REMIC I Regular   Interest Z and each

Uncertificated   REMIC II   Regular   Interest   Z, an amount   equal to one   month's

interest at the Pool Strip Rate of the related   Mortgage   Loan on the   principal

balance of such Mortgage Loan reduced by such   Interest's   pro-rata share of any

prepayment   interest shortfalls or other reductions of interest allocable to the

Class A-V Certificates.

 

        Uncertificated    Pass-Through    Rate:    With   respect   to   each   of   the

Uncertificated REMIC I Regular Interests,   other than the Uncertificated REMIC I

Regular   Interests   Z,   the   per   annum   rate   specified   in the   definition   of

Uncertificated   REMIC I Regular Interests.   With respect to each   Uncertificated

REMIC I Regular Interest Z and each Uncertificated   REMIC II Regular Interest Z,

the Pool Strip Rate for the related Mortgage Loan.

 

         Uncertificated   Principal Balance:   With respect to each   Uncertificated

REMIC I Regular Interest, as defined in the definition of Uncertificated REMIC I

Regular Interest.

 

        Uncertificated   REMIC I Regular Interests:   The   Uncertificated   REMIC I

Regular   Interests Z together with the interests   identified in the table below,

each   representing an undivided   beneficial   ownership   interest in REMIC I, and

having the following characteristics:

 

                                       16

<PAGE>

 

1.       The principal balance from time to time of each   Uncertificated   REMIC I

        Regular   Interest   identified   in the table   below   shall be the   amount

        identified as the Initial Principal Balance thereof in such table, minus

        the   sum   of   (x)   the   aggregate   of   all   amounts    previously   deemed

        distributed   with   respect to such   interest   and   applied to reduce the

        Uncertificated    Principal    Balance    thereof    pursuant    to    Section

        10.04(a)(ii)   and (y) the   aggregate of all   reductions   in   Certificate

        Principal   Balance   deemed to have occurred in connection   with Realized

        Losses   that were   previously   deemed   allocated   to the   Uncertificated

        Principal   Balance   of   such   Uncertificated   REMIC I   Regular   Interest

        pursuant   to Section   10.04(d),   which   equals the   aggregate   principal

        balance of the   Classes of   Certificates   identified   as related to such

        Uncertificated REMIC I Regular Interest in such table.

 

2.       The   Uncertificated   Pass-Through Rate for each   Uncertificated   REMIC I

        Regular   Interest   identified   in the table below shall be the per annum

        rate set forth in the Pass-Through Rate column of such table.

 

3.       The Uncertificated   REMIC I Distribution Amount for each REMIC I Regular

        Interest   identified   in the table below shall be, for any   Distribution

        Date, the amount deemed distributed with respect to such   Uncertificated

        REMIC I Regular   Interest   on such   Distribution   Date   pursuant   to the

        provisions of Section 10.04(a).

 

 

<TABLE>

<CAPTION>

 

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

  Uncertificated REMIC    Related Classes of Certificates    Pass-Through Rate    Initial Principal

  I Regular Interest                                                                Balance

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

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

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

          W              Class A-1, Class A-2, Class        5.75%                   $ 201,378,000.00

                        A-3, Class A-4, Class A-5,

                        Class A-6,

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

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

          X              Class A-P                          0.00%                    $ 3,024,878.67

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

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

          Y              Class R-II, Class M-1, Class       5.75%                      $ 10,194,382

                        M-2, Class M-3, Class B-1,

                         Class B-2, Class B-3

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

</TABLE>

 

        Uncertificated    REMIC   I   Regular    Interests   Z:   Each   of   the   1,188

uncertificated   partial undivided   beneficial   ownership   interests in the Trust

Fund,   numbered   sequentially   from 1 to 1,188,   each relating to the particular

Mortgage   Loan   identified   by   such   sequential   number   on the   Mortgage   Loan

Schedule,   each having no principal   balance,   and each bearing   interest at the

respective   Pool   Strip   Rate on the Stated   Principal   Balance   of the   related

Mortgage Loan.

 

        Uncertificated   REMIC I Regular   Interests Z Distribution   Amount:   With

respect   to   any   Distribution   Date,   the   sum   of   the   amounts   deemed   to be

distributed   on   the   Uncertificated   REMIC   I   Regular   Interests   Z   for   such

Distribution Date pursuant to Section 10.04(a).

 

        Uncertificated   REMIC I   Regular   Interest   Distribution   Amounts:   With

respect   to each   Uncertificated   REMIC   I   Regular   Interest,   other   than   the

Uncertificated   REMIC   I   Regular   Interests   Z,   the   amount   specified   as the

Uncertificated REMIC I Regular Interest Distribution Amount with respect thereto

in the definition of Uncertificated   REMIC I Regular Interests.   With respect to

the   Uncertificated   REMIC I Regular   Interests   Z, the   Uncertificated   REMIC I

Regular Interests Z Distribution Amount.

 

        Uncertificated    REMIC   II   Regular   Interests   Z:   Each   of   the   1,188

uncertificated   partial   undivided   beneficial   ownership   interests in REMIC II

numbered   sequentially   from 1 through   1,188 each   relating to the   identically

numbered   Uncertificated   REMIC I Regular   Interests Z, each having no principal

 

 

                                        17

<PAGE>

 

balance and bearing   interest at a rate equal to the related   Pool Strip Rate on

the Stated   Principal   Balance of the Mortgage   Loan related to the   identically

numbered    Uncertificated    REMIC   I   Regular    Interests   Z,    comprising   such

Uncertificated   REMIC II   Regular   Interests   Z's pro rata   share of the   amount

distributed pursuant to Section 10.04(a).

 

        Uncertificated   REMIC II Regular   Interests   Distribution   Amount:   With

respect   to   any   Distribution   Date,   the   sum   of   the   amounts   deemed   to be

distributed   on   the   Uncertificated   REMIC   I   Regular   Interests   Z   for   such

Distribution Date pursuant to Section 10.04(a).

 

        Underwriters:   Greenwich Capital Markets,   Inc. and Residential   Funding

Securities Corporation.

 

Section 1.02.   Use of Words and Phrases.

            

        "Herein," "hereby," "hereunder," "hereof," "hereinbefore," "hereinafter"

and other   equivalent   words refer to the Pooling and   Servicing   Agreement as a

whole. All references herein to Articles, Sections or Subsections shall mean the

corresponding   Articles,   Sections and   Subsections in the Pooling and Servicing

Agreement.   The   definitions   set forth herein include both the singular and the

plural.

 

 

 

                                        18

<PAGE>

 

ARTICLE II

 

 

                          CONVEYANCE OF MORTGAGE LOANS;

 

                        ORIGINAL ISSUANCE OF CERTIFICATES

 

Section 2.01.   Conveyance of Mortgage Loans.  

 

        (a) (See Section 2.01(a) of the Standard Terms).

 

        (b) (See Section 2.01(b) of the Standard Terms).

 

        (c) The Company may, in lieu of delivering the original of the documents

set   forth   in   Section    2.01(b)(I)(ii),    (iii),   (iv)   and   (v)   and   Section

(b)(II)(ii),   (iv),   (vii),   (ix) and (x) (or   copies   thereof as   permitted   by

Section   2.01(b)) to the Trustee or the   Custodian or   Custodians,   deliver such

documents   to the   Master   Servicer,   and the   Master   Servicer   shall hold such

documents   in   trust   for   the   use   and   benefit   of   all   present   and   future

Certificateholders until such time as is set forth in the next sentence.   Within

thirty Business Days following the earlier of (i) the receipt of the original of

all of the documents or instruments set forth in Section 2.01(b)(I)(ii),   (iii),

(iv) and (v) and   Section   (b)(II)(ii),   (iv),   (vii),   (ix) and (x) (or   copies

thereof as permitted by such   Section) for any Mortgage   Loan and (ii) a written

request by the Trustee to deliver those   documents with respect to any or all of

the Mortgage Loans then being held by the Master   Servicer,   the Master Servicer

shall   deliver a complete set of such   documents to the Trustee or the Custodian

or Custodians that are the duly appointed agent or agents of the Trustee.

 

        The parties   hereto agree that it is not intended that any Mortgage Loan

be   included   in the Trust   Fund that is either (i) a   "High-Cost   Home Loan" as

defined in the New Jersey Home Ownership Act effective November 27, 2003, (ii) a

"High-Cost   Home Loan" as defined in the New   Mexico   Home Loan   Protection   Act

effective   January 1, 2004, (iii) a "High Cost Home Mortgage Loan" as defined in

the Massachusetts   Predatory Home Loan Practices Act effective   November 7, 2004

or (iv) a "High-Cost Home Loan" as defined in the Indiana House Enrolled Act No.

1229, effective as of January 1, 2005.

 

        (d) (See Section 2.01(d) of the Standard Terms).

 

        (e) (See Section 2.01(e) of the Standard Terms).

 

        (f) (See Section 2.01(f) of the Standard Terms).

 

        (g) (See Section 2.01(g) of the Standard Terms).

 

        (h) (See Section 2.01(h) of the Standard Terms).

 

                                       19

<PAGE>

 

Section 2.02.   Acceptance by Trustee.   (See Section 2.02 of the Standard Terms)

 

Section 2.03.   Representations, Warranties and Covenants

                      of the Master Servicer and the Company.

 

        (a)   For   representations,    warranties   and   covenants   of   the   Master

Servicer, see Section 2.03(a) of the Standard Terms.

 

        (b) The Company   hereby   represents   and warrants to the Trustee for the

benefit of   Certificateholders   that as of the Closing   Date (or,   if   otherwise

specified below, as of the date so specified):

 

(i)      No Mortgage   Loan is 30 or more days   Delinquent in payment of principal

        and   interest   as of the Cut-off   Date and no Mortgage   Loan has been so

        Delinquent   more than once in the   12-month   period prior to the Cut-off

        Date;

 

(ii)     The   information   set forth in Exhibit One hereto   with   respect to each

        Mortgage   Loan or the   Mortgage   Loans,   as the case may be, is true and

        correct in all material   respects at the date or dates   respecting which

        such information is furnished;

 

(iii)    The   Mortgage   Loans are   fully-amortizing   (subject   to   interest   only

        periods,   if applicable),   fixed-rate   mortgage loans with level Monthly

        Payments due, with respect to a majority of the Mortgage   Loans,   on the

        first   day of each   month   and   terms   to   maturity   at   origination   or

        modification of not more than 30 years;

 

(iv)     To the   best of the   Company's   knowledge,   except   in the case of three

        Mortgage   Loans    representing    approximately   0.3%   of   the   aggregate

        principal   balance of the Mortgage   Loans, if a Mortgage Loan is secured

        by a Mortgaged   Property with a   Loan-to-Value   Ratio at   origination in

        excess of 80%, such Mortgage Loan is the subject of a Primary   Insurance

        Policy that insures (a) at least 35% of the Stated Principal   Balance of

        the Mortgage Loan at origination if the   Loan-to-Value   Ratio is between

        100.00% and 95.01%,   (b) at least 30% of the Stated Principal Balance of

         the Mortgage Loan at origination if the   Loan-to-Value   Ratio is between

        95.00% and 90.01%, (c) at least 25% of such balance if the Loan-to-Value

        Ratio is between   90.00% and 85.01% and (d) at least 12% of such balance

        if the Loan-to-Value   Ratio is between 85.00% and 80.01%. To the best of

        the Company's   knowledge,   each such Primary Insurance Policy is in full

        force and effect and the Trustee is entitled to the benefits thereunder;

 

(v)      The issuers of the Primary   Insurance   Policies are insurance   companies

        whose   claims-paying   abilities are currently   acceptable to each Rating

        Agency;

 

(vi)     No more than 0.6% of the Mortgage   Loans by aggregate   Stated   Principal

        Balance   as of the   Cut-off   Date are   secured by   Mortgaged   Properties

        located in any one zip code area in California   and no more than 0.5% of

        the   Mortgage   Loans by   aggregate   Stated   Principal   Balance as of the

        Cut-off Date are secured by Mortgaged   Properties located in any one zip

        code area outside California;

 

                                       20

<PAGE>

 

(vii)    The improvements upon the Mortgaged   Properties are insured against loss

        by fire and other   hazards as required by the Program   Guide,   including

        flood   insurance if required under the National   Flood   Insurance Act of

        1968, as amended.   The Mortgage   requires the Mortgagor to maintain such

        casualty   insurance at the Mortgagor's   expense,   and on the Mortgagor's

        failure to do so,   authorizes   the holder of the   Mortgage to obtain and

        maintain   such   insurance   at   the   Mortgagor's    expense   and   to   seek

        reimbursement therefor from the Mortgagor;

 

(viii)   Immediately   prior   to the   assignment   of   the   Mortgage   Loans   to the

        Trustee,   the Company had good title to, and was the sole owner of, each

        Mortgage   Loan   free   and   clear of any   pledge,   lien,   encumbrance   or

        security    interest    (other   than   rights   to   servicing    and   related

        compensation)   and such assignment   validly   transfers   ownership of the

        Mortgage   Loans to the   Trustee   free and   clear   of any   pledge,   lien,

        encumbrance or security interest;

 

(ix)     Approximately 54.94% of the Mortgage Loans by aggregate Stated Principal

        Balance as of the Cut-off   Date were   underwritten   under a reduced loan

        documentation   program,   approximately   [ ]% of the   Mortgage   Loans   by

        aggregate   Stated   Principal    Balance   as   of   the   Cut-off   Date   were

        underwritten under a no-stated income program, and approximately [ ]% of

        the   Mortgage   Loans by   aggregate   Stated   Principal   Balance as of the

        Cut-off Date were underwritten under a no income/no asset program;

 

(x)      Except with respect to   approximately   24.62% of the   Mortgage   Loans by

        aggregate Stated Principal Balance as of the Cut-off Date, the Mortgagor

        represented in its loan application with respect to the related Mortgage

        Loan that the Mortgaged Property would be owner-occupied;

 

(xi)     None of the Mortgage Loans is a Buy-Down Mortgage Loan;

 

(xii)    Each   Mortgage   Loan   constitutes   a qualified   mortgage   under   Section

         860G(a)(3)(A)    of    the    Code    and    Treasury    Regulations    Section

        1.860G-2(a)(1);

 

(xiii)   A policy of title   insurance   was   effective   as of the   closing of each

        Mortgage   Loan and is valid and   binding   and   remains in full force and

        effect, unless the Mortgaged Properties are located in the State of Iowa

        and an   attorney's   certificate   has been   provided as   described in the

        Program Guide;

 

(xiv)    None of the   Mortgage   Loans is a   Cooperative   Loan;   with respect to a

        Mortgage Loan that is a Cooperative   Loan, the Cooperative Stock that is

        pledged   as   security   for the   Mortgage   Loan is held by a person   as a

        tenant-stockholder   (as   defined   in   Section   216   of   the   Code)   in a

        cooperative housing corporation (as defined in Section 216 of the Code);

 

(xv)     With respect to each   Mortgage   Loan   originated   under a   "streamlined"

        Mortgage   Loan program   (through   which no new or updated   appraisals of

        Mortgaged   Properties   are obtained in connection   with the   refinancing

        thereof),   the related Seller has represented   that either (a) the value

        of the related   Mortgaged   Property as of the date the Mortgage Loan was

        originated was not less than the appraised value of such property at the

        time   of   origination   of   the   refinanced   Mortgage   Loan   or   (b)   the

        Loan-to-Value   Ratio of the Mortgage Loan as of the date of   origination

        of   the   Mortgage   Loan   generally   meets   the   Company's    underwriting

        guidelines;

 

                                       21

<PAGE>

 

(xvi)    Interest on each   Mortgage   Loan is calculated on the basis of a 360-day

        year consisting of twelve 30-day months;

 

(xvii)   None of the   Mortgage   Loans   contain   in the   related   Mortgage   File a

        Destroyed Mortgage Note;

 

(xviii) None of the Mortgage Loans has been made to an   International   Borrower,

        and no such Mortgagor is a member of a foreign   diplomatic   mission with

        diplomatic rank;

 

(xix)    No Mortgage   Loan provides for payments that are subject to reduction by

        withholding   taxes levied by any foreign   (non-United   States) sovereign

        government; and

 

(xx)     None of the Mortgage Loans are Additional   Collateral   Loans and none of

        the Mortgage Loans are Pledged Asset Loans.

 

It is understood and agreed that the representations and warranties set forth in

this Section 2.03(b) shall survive delivery of the respective   Mortgage Files to

the Trustee or any Custodian.

 

        Upon discovery by any of the Company,   the Master Servicer,   the Trustee

or any Custodian of a breach of any of the   representations   and   warranties set

forth   in this   Section   2.03(b)   that   materially   and   adversely   affects   the

interests of the   Certificateholders in any Mortgage Loan, the party discovering

such breach shall give prompt written notice to the other parties (any Custodian

being so obligated under a Custodial Agreement);   provided, however, that in the

event of a breach   of the   representation   and   warranty   set   forth in   Section

2.03(b)(xii),   the party   discovering   such breach shall give such notice within

five days of discovery. Within 90 days of its discovery or its receipt of notice

of   breach,   the   Company   shall   either   (i) cure such   breach in all   material

respects or (ii) purchase such Mortgage Loan from the Trust Fund at the Purchase

Price and in the manner set forth in Section   2.02;   provided   that the   Company

shall have the option to   substitute   a Qualified   Substitute   Mortgage   Loan or

Loans   for such   Mortgage   Loan if such   substitution   occurs   within   two years

following the Closing Date;   provided that if the omission or defect would cause

the Mortgage Loan to be other than a "qualified   mortgage" as defined in Section

860G(a)(3) of the Code,   any such cure or   repurchase   must occur within 90 days

from the date   such   breach   was   discovered.   Any   such   substitution   shall be

effected   by the   Company   under the same terms and   conditions   as   provided in

Section 2.04 for   substitutions   by   Residential   Funding.   It is understood and

agreed that the   obligation of the Company to cure such breach or to so purchase

or   substitute   for any Mortgage Loan as to which such a breach has occurred and

is continuing shall constitute the sole remedy   respecting such breach available

to the   Certificateholders   or the Trustee on behalf of the   Certificateholders.

Notwithstanding   the   foregoing,   the   Company   shall   not be   required   to cure

breaches   or   purchase   or   substitute   for   Mortgage   Loans as provided in this

Section   2.03(b) if the   substance of the breach of a   representation   set forth

above also constitutes fraud in the origination of the Mortgage Loan.

 

                                        22

<PAGE>

 

Section 2.04.   Representations   and Warranties of Sellers.   (See Section 2.04 of

        the Standard Terms)

       

Section 2.05.    Execution   and    Authentication   of    Certificates/Issuance    of

        Certificates Evidencing Interests in REMIC I Certificates.

 

        The Trustee   acknowledges the assignment to it of the Mortgage Loans and

the   delivery   of the   Mortgage   Files to it, or any   Custodian   on its   behalf,

subject to any exceptions noted, together with the assignment to it of all other

assets included in the Trust Fund and/or the applicable REMIC,   receipt of which

is   hereby   acknowledged.   Concurrently   with   such   delivery   and   in   exchange

therefor,   the Trustee,   pursuant to the written request of the Company executed

by an officer of the Company,   has executed and caused to be   authenticated   and

delivered   to or upon the order of the   Company   the Class R-I   Certificates   in

authorized   denominations which together with the Uncertificated REMIC I Regular

Interests, evidence the beneficial interest in REMIC I.

 

Section 2.06.   Conveyance   of   Uncertificated   REMIC   I   and   REMIC   II   Regular

        Interests; Acceptance by the Trustee.

 

        The Company, as of the Closing Date, and concurrently with the execution

and delivery hereof,   does hereby assign without   recourse all the right,   title

and   interest   of the   Company   in and to the   Uncertificated   REMIC   I   Regular

Interests   to the   Trustee   for the   benefit   of the   Holders   of each   Class of

Certificates (other than the Class R-I Certificates).   The Trustee   acknowledges

receipt of the   Uncertificated   REMIC I Regular   Interests   and declares that it

holds and will hold the same in trust for the   exclusive   use and benefit of all

present and future Holders of each Class of   Certificates   (other than the Class

R-I   Certificates).   The rights of the   Holders   of each   Class of   Certificates

(other   than the Class   R-I   Certificates)   to   receive   distributions   from the

proceeds of REMIC II in respect of such Classes,   and all ownership interests of

the Holders of such Classes in such distributions, shall be as set forth in this

Agreement.

 

Section 2.07. Issuance of Certificates Evidencing Interest in REMIC II.

 

        The Trustee   acknowledges   the   assignment   to it of the   Uncertificated

REMIC I Regular Interests and, concurrently   therewith and in exchange therefor,

pursuant   to the written   request of the   Company   executed by an officer of the

Company,   the Trustee has executed and caused to be authenticated   and delivered

to or upon the order of the Company, all Classes of Certificates (other than the

Class   R-I   Certificates)   in   authorized   denominations,    which   evidence   the

beneficial interest in the entire REMIC II.

 

Section 2.08.   Purposes   and   Powers   of the   Trust.   (See   Section   2.08 of the

        Standard Terms).

             

 

 

                                       23

<PAGE>

 

ARTICLE III

 

                          ADMINISTRATION AND SERVICING

 

                                 OF MORTGAGE LOANS

 

                               (SEE ARTICLE III OF THE STANDARD TERMS)

 

 

 

                                       24

<PAGE>

 

ARTICLE IV

 

                         PAYMENTS TO CERTIFICATEHOLDERS

 

Section 4.01.   Certificate Account.   (See Section 4.01 of the Standard Terms)

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

 

Section 4.02.   Distributions.

               -------------

 

        (a) On each   Distribution   Date the   Master   Servicer   on   behalf of the

Trustee (or the Paying Agent   appointed by the Trustee) shall   distribute to the

Master Servicer,   in the case of a distribution pursuant to Section 4.02(a)(iii)

below, and to each Certificateholder of record on the next preceding Record Date

(other than as provided in Section 9.01 of the   Standard   Terms   respecting   the

final distribution)   either in immediately   available funds (by wire transfer or

otherwise)   to the account of such   Certificateholder   at a bank or other entity

having   appropriate   facilities   therefor,   if   such   Certificateholder   has   so

notified   the Master   Servicer or the Paying   Agent,   as the case may be, or, if

such   Certificateholder   has not so notified   the Master   Servicer or the Paying

Agent by the   Record   Date,   by check   mailed to such   Certificateholder   at the

address   of   such    Holder    appearing    in   the    Certificate    Register    such

Certificateholder's   share   (which   share   (A)   with   respect   to each   Class of

Certificates   (other than any Subclass of the Class A-V Certificates),   shall be

based on the aggregate of the Percentage   Interests   represented by Certificates

of the applicable   Class held by such Holder or (B) with respect to any Subclass

of the Class A-V Certificates, shall be equal to the amount (if any) distributed

pursuant to Section   4.02(a)(i)   below to each Holder of a Subclass   thereof) of

the   following   amounts,   in the   following   order of   priority   (subject to the

provisions of Section 4.02(b), (c) and (e) below), in each case to the extent of

the Available Distribution Amount remaining:

 

               (i)   to   the   Senior   Certificates   (other   than   the   Class   A-P

        Certificates), on a pro rata basis based on Accrued Certificate Interest

        payable on such   Certificates   with respect to such   Distribution   Date,

        Accrued   Certificate   Interest   on   such   Classes   of   Certificates   (or

        Subclasses, if any, with respect to the Class A-V Certificates) for such

        Distribution   Date,   plus   any   Accrued   Certificate    Interest   thereon

        remaining unpaid from any previous   Distribution Date except as provided

        in the last paragraph of this Section 4.02(a); and

 

                      (ii) (X) to the   Class   A-P   Certificates,   the   Class A-P

        Principal    Distribution   Amount   (applied   to   reduce   the   Certificate

        Principal Balance of such Senior Certificates); and

 

                      (Y) to the Senior   Certificates (other than the Class A-P,

        Class A-6 and Class A-V Certificates), in the priorities and amounts set

        forth in Section   4.02(b) and (c), the sum of the following   (applied to

        reduce the Certificate   Principal Balances of such Senior   Certificates,

        as applicable):

 

(A) the   Senior   Percentage   for such   Distribution   Date   times   the sum of the

following:

 

        (1)      the   principal   portion of each   Monthly   Payment due during the

                related Due Period on each Outstanding Mortgage Loan (other than

                the related Discount   Fraction of the principal   portion of such

                payment with respect to a Discount   Mortgage   Loan),   whether or

                not   received   on or prior to the   related   Determination   Date,

                minus the principal portion of any Debt Service Reduction (other

                than the related Discount   Fraction of the principal   portion of

                such Debt   Service   Reductions   with   respect   to each   Discount

                Mortgage   Loan)   which   together   with other   Bankruptcy   Losses

                exceeds the Bankruptcy Amount;

 

                                       25

<PAGE>

 

        (2)      the Stated   Principal   Balance of any Mortgage Loan   repurchased

                during the preceding   calendar   month (or deemed to have been so

                repurchased in accordance   with Section   3.07(b) of the Standard

                Terms)   pursuant   to Section   2.02,   2.03,   2.04 or 4.07 and the

                amount of any shortfall   deposited in the   Custodial   Account in

                connection   with the   substitution   of a Deleted   Mortgage   Loan

                pursuant to Section 2.03 or 2.04 during the   preceding   calendar

                month (other than the related   Discount   Fraction of such Stated

                Principal   Balance or shortfall   with   respect to each   Discount

                Mortgage Loan); and

 

        (3)      the   principal   portion   of all   other   unscheduled   collections

                (other than Principal   Prepayments in Full and   Curtailments and

                amounts   received in connection   with a Cash   Liquidation or REO

                Disposition    of   a    Mortgage    Loan    described    in    Section

                4.02(a)(ii)(Y)(B)   of this Series Supplement,   including without

                limitation   Insurance   Proceeds,   Liquidation   Proceeds   and REO

                Proceeds), including Subsequent Recoveries,   received during the

                preceding   calendar month (or deemed to have been so received in

                accordance   with Section   3.07(b) of the Standard   Terms) to the

                extent applied by the Master Servicer as recoveries of principal

                of the related   Mortgage   Loan   pursuant to Section   3.14 of the

                 Standard Terms (other than the related Discount   Fraction of the

                principal portion of such unscheduled collections,   with respect

                to each Discount Mortgage Loan);

 

        (B) with respect to each Mortgage Loan for which a Cash Liquidation or a

REO Disposition   occurred during the preceding   calendar month (or was deemed to

have   occurred   during such period in   accordance   with   Section   3.07(b) of the

Standard   Terms) and did not result in any Excess Special Hazard Losses,   Excess

Fraud Losses,   Excess Bankruptcy Losses or Extraordinary Losses, an amount equal

to the lesser of (a) the Senior   Percentage for such Distribution Date times the

Stated Principal   Balance of such Mortgage Loan (other than the related Discount

Fraction   of such   Stated   Principal   Balance,   with   respect   to each   Discount

Mortgage Loan) and (b) the Senior Accelerated   Distribution   Percentage for such

Distribution Date times the related unscheduled   collections   (including without

limitation   Insurance   Proceeds,   Liquidation   Proceeds and REO Proceeds) to the

extent applied by the Master   Servicer as recoveries of principal of the related

Mortgage Loan pursuant to Section 3.14 of the Standard Terms (in each case other

than the portion of such   unscheduled   collections,   with   respect to a Discount

Mortgage   Loan,   included in clause (C) of the definition of Class A-P Principal

Distribution Amount);

 

                                       26

<PAGE>

 

        (C) the Senior Accelerated Distribution Percentage for such Distribution

Date times the   aggregate of all Principal   Prepayments   in Full received in the

related   Prepayment Period and Curtailments   received in the preceding   calendar

month (other than the related Discount Fraction of such Principal Prepayments in

Full and Curtailments, with respect to each Discount Mortgage Loan);

 

        (D) any Excess Subordinate   Principal Amount for such Distribution Date;

and

 

        (E) any amounts   described in subsection   (ii)(Y),   clauses (A), (B) and

(C) of this Section 4.02(a),   as determined for any previous   Distribution Date,

which remain unpaid after application of amounts previously distributed pursuant

to this   clause (E) to the extent   that such   amounts   are not   attributable   to

Realized Losses which have been allocated to the Subordinate Certificates; minus

 

        (F) the Capitalization   Reimbursement Amount for such Distribution Date,

other than the related   Discount   Fraction of any portion of that amount related

to each Discount Mortgage Loan, multiplied by a fraction, the numerator of which

is the Senior   Principal   Distribution   Amount,   without   giving   effect to this

clause   (F),   and   the   denominator   of   which   is   the   sum   of   the   principal

distribution   amounts for all Classes of   Certificates   other than the Class A-P

Certificates,   without giving effect to any   reductions   for the   Capitalization

Reimbursement Amount;

 

               (iii) if the   Certificate   Principal   Balances of the Subordinate

        Certificates   have not been reduced to zero, to the Master Servicer or a

        Sub-Servicer,   by remitting for deposit to the Custodial Account, to the

        extent of and in reimbursement for any Advances or Sub-Servicer Advances

        previously   made with respect to any Mortgage Loan or REO Property which

        remain   unreimbursed in whole or in part following the Cash   Liquidation

        or REO Disposition of such Mortgage Loan or REO Property, minus any such

        Advances that were made with respect to   delinquencies   that   ultimately

        constituted   Excess Special Hazard Losses,   Excess Fraud Losses,   Excess

        Bankruptcy Losses or Extraordinary Losses;

 

               (iv) to the   Holders of the Class M-1   Certificates,   the Accrued

         Certificate   Interest   thereon   for   such   Distribution   Date,   plus any

        Accrued Certificate   Interest thereon remaining unpaid from any previous

        Distribution Date, except as provided below;

 

               (v) to the Holders of the Class M-1 Certificates, an amount equal

        to (x) the Subordinate   Principal   Distribution Amount for such Class of

        Certificates   for such   Distribution   Date,   minus (y) the amount of any

        Class A-P Collection   Shortfalls for such Distribution Date or remaining

        unpaid for all previous   Distribution   Dates,   to the extent the amounts

        available pursuant to clause (x) of Sections   4.02(a)(vii),   (ix), (xi),

        (xiii),   (xiv)   and   (xv) of this   Series   Supplement   are   insufficient

        therefor,   applied in reduction of the Certificate   Principal Balance of

        the Class M-1 Certificates;

 

                                       27

<PAGE>

 

               (vi) to the   Holders of the Class M-2   Certificates,   the Accrued

        Certificate   Interest   thereon   for   such   Distribution   Date,   plus any

        Accrued Certificate   Interest thereon remaining unpaid from any previous

        Distribution Date, except as provided below;

 

               (vii) to the   Holders   of the Class M-2   Certificates,   an amount

        equal to (x) the   Subordinate   Principal   Distribution   Amount   for such

        Class of Certificates for such   Distribution   Date, minus (y) the amount

        of any Class A-P   Collection   Shortfalls for such   Distribution   Date or

        remaining unpaid for all previous   Distribution Dates, to the extent the

        amounts available pursuant to clause (x) of Sections 4.02(a) (ix), (xi),

        (xiii), (xiv) and (xv) are insufficient   therefor,   applied in reduction

        of the Certificate Principal Balance of the Class M-2 Certificates;

 

               (viii) to the Holders of the Class M-3 Certificates,   the Accrued

        Certificate   Interest   thereon   for   such   Distribution   Date,   plus any

        Accrued Certificate   Interest thereon remaining unpaid from any previous

        Distribution Date, except as provided below;

 

               (ix) to the   Holders   of the   Class M-3   Certificates,   an amount

        equal to (x) the   Subordinate   Principal   Distribution   Amount   for such

        Class of Certificates for such Distribution Date minus (y) the amount of

        any   Class   A-P   Collection   Shortfalls   for such   Distribution   Date or

        remaining unpaid for all previous   Distribution Dates, to the extent the

        amounts   available   pursuant   to   clause   (x) of   Sections   4.02(a)(xi),

        (xiii), (xiv) and (xv) are insufficient   therefor,   applied in reduction

        of the Certificate Principal Balance of the Class M-3 Certificates;

 

               (x) to the   Holders of the Class B-1   Certificates,   the   Accrued

        Certificate   Interest   thereon   for   such   Distribution   Date,   plus any

        Accrued Certificate   Interest thereon remaining unpaid from any previous

        Distribution Date, except as provided below;

 

               (xi) to the   Holders   of the   Class B-1   Certificates,   an amount

        equal to (x) the   Subordinate   Principal   Distribution   Amount   for such

        Class of Certificates for such Distribution Date minus (y) the amount of

        any   Class   A-P   Collection   Shortfalls   for such   Distribution   Date or

        remaining unpaid for all previous   Distribution Dates, to the extent the

        amounts   available   pursuant   to clause (x) of   Sections   4.02(a)(xiii),

        (xiv) and (xv) are   insufficient   therefor,   applied in reduction of the

        Certificate Principal Balance of the Class B-1 Certificates;

 

               (xii) to the Holders of the Class B-2   Certificates,   the Accrued

        Certificate   Interest   thereon   for   such   Distribution   Date,   plus any

        Accrued Certificate   Interest thereon remaining unpaid from any previous

        Distribution Date, except as provided below;

 

               (xiii) to the   Holders of the Class B-2   Certificates,   an amount

        equal to (x) the   Subordinate   Principal   Distribution   Amount   for such

        Class of Certificates for such Distribution Date minus (y) the amount of

        any   Class   A-P   Collection   Shortfalls   for such   Distribution   Date or

        remaining unpaid for all previous   Distribution Dates, to the extent the

        amounts   available   pursuant to clause (x) of Sections   4.02(a)(xiv) and

        (xv) are insufficient therefor,   applied in reduction of the Certificate

        Principal Balance of the Class B-2 Certificates;

 

                                       28

<PAGE>

 

               (xiv) to the   Holders   of the Class B-3   Certificates,   an amount

        equal   to   (x)   the   Accrued   Certificate    Interest   thereon   for   such

        Distribution   Date,   plus   any   Accrued   Certificate    Interest   thereon

        remaining unpaid from any previous Distribution Date, except as provided

        below,   minus (y) the amount of any Class A-P Collection   Shortfalls for

        such Distribution Date or remaining unpaid for all previous Distribution

        Dates,   to the extent the   amounts   available   pursuant to clause (x) of

        Section 4.02(a)(xv) are insufficient therefor;

 

               (xv) to the   Holders   of the   Class B-3   Certificates,   an amount

        equal to (x) the   Subordinate   Principal   Distribution   Amount   for such

        Class of Certificates for such Distribution Date minus (y) the amount of

        any   Class   A-P   Collection   Shortfalls   for such   Distribution   Date or

        remaining   unpaid   for   all   previous    Distribution   Dates   applied   in

        reduction   of   the   Certificate   Principal   Balance   of   the   Class   B-3

        Certificates;

 

               (xvi)   to   the   Senior   Certificates,   on a   pro   rata   basis   in

        accordance   with   their   respective   outstanding   Certificate   Principal

        Balances,   the portion,   if any, of the   Available   Distribution   Amount

        remaining   after the   foregoing   distributions,   applied   to reduce   the

        Certificate   Principal Balances of such Senior   Certificates,   but in no

        event more than the aggregate of the outstanding   Certificate   Principal

        Balances of each such Class of Senior Certificates,   and thereafter,   to

        each Class of Subordinate   Certificates then outstanding   beginning with

        such Class   with the   Highest   Priority,   any   portion of the   Available

        Distribution   Amount remaining after the Senior   Certificates   have been

        retired,   applied to reduce the   Certificate   Principal   Balance of each

        such Class of   Subordinate   Certificates,   but in no event more than the

        outstanding    Certificate   Principal   Balance   of   each   such   Class   of

        Subordinate Certificates; and

 

               (xvii) to the Class R-I Certificates, the balance, if any, of the

        Available Distribution Amount.

 

        Notwithstanding the foregoing, on any Distribution Date, with respect to

the Class of Subordinate Certificates outstanding on such Distribution Date with

the Lowest Priority, or in the event the Subordinate   Certificates are no longer

outstanding,   the Senior   Certificates,   Accrued   Certificate   Interest   thereon

remaining unpaid from any previous   Distribution Date will be distributable only

to the extent   that (1) a   shortfall   in the   amounts   available   to pay Accrued

Certificate   Interest on any Class of Certificates results from an interest rate

reduction   in   connection   with a   Servicing   Modification,   or (2) such   unpaid

Accrued Certificate Interest was attributable to interest shortfalls relating to

the   failure   of the   Master   Servicer   to make   any   required   Advance,   or the

determination   by the   Master   Servicer   that any   proposed   Advance   would be a

Nonrecoverable   Advance   with   respect to the related   Mortgage   Loan where such

Mortgage   Loan   has   not yet   been   the   subject   of a Cash   Liquidation   or REO

Disposition   or the related   Liquidation   Proceeds,   Insurance   Proceeds and REO

Proceeds have not yet been distributed to the Certificateholders.

 

        (b)   Distributions   of   principal   on the   Senior   Certificates   on each

Distribution Date will be made as follows:

 

                                       29

<PAGE>

 

           (i) an amount equal Class A-P Principal   Distribution Amount shall be

        distributed   to   the   Class   A-P   Certificates,   until   the   Certificate

        Principal Balance thereof has been reduced to zero;

 

           (ii) the Senior Principal Distribution Amount shall be distributed in

        the following manner and priority:

 

(A)         first, to the Class R-I Certificates and Class R-II Certificates,   on

           a pro rata   basis in   accordance   with their   respective   Certificate

           Principal Balances,   until the Certificate Principal Balances thereof

           have been reduced to zero;

 

(B)         second,   any remaining   amount to the Class A-1,   Class A-4 and Class

           A-5   Certificates,   on a pro rata   basis   in   accordance   with   their

           respective   Certificate   Principal   Balances,   until the   Certificate

           Principal Balances thereof have been reduced to zero;

 

(C)         third, any remaining amount to the Class A-2 Certificates,   until the

           Certificate   Principal Balance of the Class A-2 Certificates has been

           reduced to zero; and

 

(D)         fourth,   any remaining amount to the Class A-3 Certificates until the

           Certificate   Principal Balance of the Class A-3 Certificates has been

           reduced to zero.

 

        (c)   Notwithstanding   Section   4.02(b),   on or after the Credit   Support

Depletion   Date,   an amount equal to the Class A-P   Distribution   Amount will be

distributed   to the   Class   A-P   Certificates   and   then   the   Senior   Principal

Distribution   Amount will be   distributed to the remaining   Senior   Certificates

(other than the Class A-P Certificates, the Class A-6 Certificates and the Class

A-V   Certificates)   pro rata in   accordance   with their   respective   outstanding

Certificate Principal Balances;   provided,   however, that until reduction of the

Certificate   Principal   Balance of the Senior Support   Certificates to zero, the

aggregate   amount   distributable   to the Super   Senior   Certificates   and Senior

Support   Certificates in respect of the aggregate Accrued   Certificate   Interest

thereon   and in   respect   of their   aggregate   pro rata   portion   of the   Senior

Principal Distribution Amount will be distributed among such Senior Certificates

in the following   priority:   first, to the Super Senior   Certificates,   up to an

amount   equal   to   the   Accrued    Certificate    Interest   on   the   Super   Senior

Certificates; second, to the Super Senior Certificates, up to an amount equal to

the Super Senior   Optimal   Principal   Distribution   Amount,   in reduction of the

Certificate   Principal Balance thereof,   until the Certificate Principal Balance

thereof has been reduced to zero; third, to the Senior Support Certificates,   up

to an amount equal to the Accrued Certificate   Interest thereon;   and fourth, to

the Senior Support Certificates,   the remainder, until the Certificate Principal

Balance thereof has been reduced to zero.

 

        (d) After the   reduction of the   Certificate   Principal   Balances of the

Senior Certificates (other than the Class A-P Certificates) to zero but prior to

the Credit Support Depletion Date, the Senior Certificates (other than the Class

A-P   Certificates)   will be entitled to no further   distributions   of   principal

thereon and the Available   Distribution Amount will be distributed solely to the

holders of the Class A-P, Class A-V and Subordinate   Certificates,   in each case

as described herein.

 

                                       30

<PAGE>

 

        (e) In   addition to the   foregoing   distributions,   with   respect to any

Subsequent   Recoveries,   the Master   Servicer   shall deposit such funds into the

Custodial   Account   pursuant to Section   3.07(b)(iii) of the Standard Terms. If,

after taking into account such Subsequent   Recoveries,   the amount of a Realized

Loss is reduced,   the amount of such   Subsequent   Recoveries   will be applied to

increase   the   Certificate    Principal   Balance   of   the   Class   of   Subordinate

Certificates   with a Certificate   Principal   Balance   greater than zero with the

highest payment priority to which Realized Losses,   other than Excess Bankruptcy

Losses,   Excess Fraud Losses,   Excess   Special   Hazard Losses and   Extraordinary

Losses, have been allocated,   but not by more than the amount of Realized Losses

previously allocated to that Class of Certificates pursuant to Section 4.05. The

amount of any remaining   Subsequent   Recoveries will be applied to increase from

zero the Certificate   Principal   Balance of the Class of   Certificates   with the

next lower   payment   priority,   up to the amount of Realized   Losses   previously

allocated to that Class of Certificates   pursuant to Section 4.05. Any remaining

Subsequent   Recoveries   will   in turn be   applied   to   increase   from   zero   the

Certificate   Principal   Balance of the Class of Certificates with the next lower

payment   priority up to the amount of Realized   Losses   previously   allocated to

that Class of Certificates   pursuant to Section 4.05, and so on. Holders of such

Certificates   will   not be   entitled   to   any   payment   in   respect   of   Accrued

Certificate   Interest on the amount of such   increases for any Interest   Accrual

Period   preceding the Interest   Accrual Period that relates to the   Distribution

Date on which such increase   occurs.   Any such increases shall be applied to the

Certificate   Principal   Balance of each   Certificate of such Class in accordance

with its respective Percentage Interest.

 

        (f) Each distribution with respect to a Book-Entry   Certificate shall be

paid to the Depository,   as Holder thereof,   and the Depository   shall be solely

responsible for crediting the amount of such distribution to the accounts of its

Depository    Participants   in   accordance   with   its   normal   procedures.    Each

Depository   Participant shall be responsible for disbursing such distribution to

the   Certificate   Owners that it represents   and to each indirect   participating

brokerage firm (a "brokerage   firm") for which it acts as agent.   Each brokerage

firm shall be responsible for disbursing funds to the Certificate Owners that it

represents.   None of the Trustee, the Certificate Registrar,   the Company or the

Master Servicer shall have any responsibility therefor.

 

        (g) Except as otherwise   provided in Section 9.01 of the Standard Terms,

if the Master Servicer anticipates that a final distribution with respect to any

Class of   Certificates   will be made on the next   Distribution   Date, the Master

Servicer shall, no later than the Determination   Date in the month of such final

distribution,   notify the Trustee and the Trustee   shall,   no later than two (2)

Business Days after such Determination Date, mail on such date to each Holder of

such   Class of   Certificates   a   notice   to the   effect   that:   (i) the   Trustee

anticipates   that   the   final    distribution   with   respect   to   such   Class   of

Certificates   will be made on such   Distribution Date but only upon presentation

and surrender of such   Certificates at the office of the Trustee or as otherwise

specified   therein,   and (ii) no interest shall accrue on such Certificates from

and after the end of the   related   Interest   Accrual   Period.   In the event that

Certificateholders   required to surrender their Certificates pursuant to Section

9.01(c) of the Standard   Terms do not   surrender   their   Certificates   for final

cancellation,   the Trustee shall cause funds   distributable with respect to such

Certificates   to be   withdrawn   from the   Certificate   Account and credited to a

separate escrow account for the benefit of such   Certificateholders   as provided

in Section 9.01(d) of the Standard Terms.

 

                                       31

<PAGE>

 

        Section 4.03. Statements to Certificateholders; Statements to the Rating

                Agencies;   Exchange   Act   Reporting.   (See   Section   4.03 of the

                Standard Terms)

 

        Section 4.04.   Distribution   of Reports to the Trustee and the   Company;

                Advances   by the   Master   Servicer.   (See   Section   4.04   of the

                Standard Terms)

 

         Section 4.05. Allocation of Realized Losses.

 

        Prior to each Distribution Date, the Master Servicer shall determine the

total   amount   of   Realized   Losses,    if   any,   that   resulted   from   any   Cash

Liquidation, Servicing Modification, Debt Service Reduction, Deficient Valuation

or REO Disposition that occurred during the related Prepayment Period or, in the

case of a Servicing   Modification   that   constitutes a reduction of the interest

rate on a Mortgage Loan, the amount of the reduction in the interest   portion of

the   Monthly   Payment   due during the   related   Due   Period.   The amount of each

Realized   Loss shall be   evidenced   by an   Officers'   Certificate.   All Realized

Losses, other than Excess Special Hazard Losses,   Extraordinary   Losses,   Excess

Bankruptcy Losses or Excess Fraud Losses, shall be allocated as follows:   first,

to the Class B-3 Certificates,   until the Certificate   Principal Balance thereof

has been   reduced   to zero;   second,   to the   Class B-2   Certificates   until the

Certificate   Principal   Balance thereof has been reduced to zero;   third, to the

Class B-1 Certificates until the Certificate   Principal Balance thereof has been

reduced to zero;   fourth,   to the Class M-3   Certificates   until the Certificate

Principal   Balance   thereof has been   reduced to zero;   fifth,   to the Class M-2

Certificates until the Certificate Principal Balance thereof has been reduced to

zero;   sixth,   to the Class M-1   Certificates   until the   Certificate   Principal

Balance thereof has been reduced to zero; and, thereafter,   if any such Realized

Loss is on a Discount   Mortgage Loan, to the Class A-P Certificates in an amount

equal to the related Discount   Fraction of the principal portion of the Realized

Loss until the Certificate   Principal   Balance of the Class A-P Certificates has

been reduced to zero, and the remainder of such Realized   Losses on the Discount

Mortgage Loans and the entire amount of such Realized Losses on the Non-Discount

Mortgage Loans shall be allocated among all Senior   Certificates (other than the

Class A-P   Certificates)   on a pro rata basis,   as   described   below;   provided,

however, that after the Credit Support Depletion Date, Realized Losses otherwise

allocable   to the Super   Senior   Certificates   will be   allocated   to the Senior

Support   Certificates   until the   Certificate   Principal   Balance   of the Senior

Support   Certificates   has been reduced to zero.   The   principal   portion of any

Excess Special Hazard Losses,   Excess Bankruptcy Losses, Excess Fraud Losses and

Extraordinary   Losses on the Discount   Mortgage   Loans shall be allocated to the

Class A-P   Certificates   in an amount   equal to the   related   Discount   Fraction

thereof and the   remainder   of the   principal   portion   and the entire   interest

portion of such Realized   Losses on the Discount   Mortgage   Loans and the entire

principal and interest portion of such Realized Losses on Non-Discount   Mortgage

Loans will be allocated among the Senior   Certificates (other than the Class A-P

Certificates)   and   the   Subordinate   Certificates,   on a   pro   rata   basis,   as

described   below;   provided,    however,   that   such   Realized   Losses   otherwise

allocable   to the Super   Senior   Certificates   will be   allocated   to the Senior

Support   Certificates   until the   Certificate   Principal   Balance   of the Senior

Support Certificates is reduced to zero.

 

        As used herein,   an   allocation of a Realized Loss on a "pro rata basis"

among two or more specified Classes of Certificates means an allocation on a pro

rata   basis,   among the   various   Classes   so   specified,   to each such Class of

Certificates,   on the   basis of their   then   outstanding   Certificate   Principal

Balances prior to giving effect to distributions to be made on such Distribution

Date in the case of the   principal   portion of a   Realized   Loss or based on the

Accrued Certificate   Interest thereon payable on such Distribution Date (without

regard to any Compensating   Interest for such Distribution   Date) in the case of

an interest   portion of a Realized   Loss.   Except as   provided in the   following

 

 

                                       32

<PAGE>

 

sentence, any allocation of the principal portion of Realized Losses (other than

Debt Service   Reductions) to a Class of   Certificates   shall be made by reducing

the   Certificate   Principal   Balance   thereof by the amount so allocated,   which

allocation shall be deemed to have occurred on such Distribution Date;   provided

that no such reduction shall reduce the aggregate   Certificate Principal Balance

of the Certificates below the aggregate Stated Principal Balance of the Mortgage

Loans.   Any allocation of the principal   portion of Realized   Losses (other than

Debt Service   Reductions) to the Subordinate   Certificates then outstanding with

the Lowest Priority shall be made by operation of the definition of "Certificate

Principal   Balance"   and by   operation   of the   provisions   of Section   4.02(a).

Allocations of the interest portions of Realized Losses (other than any interest

rate   reduction   resulting   from a   Servicing   Modification)   shall   be   made in

proportion to the amount of Accrued Certificate Interest and by operation of the

definition of "Accrued Certificate   Interest" and by operation of the provisions

of Section   4.02(a).   Allocations   of the   interest   portion of a Realized   Loss

resulting   from an   interest   rate   reduction   in   connection   with a   Servicing

Modification   shall be made by operation of the   provisions of Section   4.02(a).

Allocations of the principal portion of Debt Service Reductions shall be made by

operation of the   provisions   of Section   4.02(a).   All Realized   Losses and all

other losses   allocated to a Class of   Certificates   hereunder will be allocated

among the   Certificates of such Class in proportion to the Percentage   Interests

evidenced thereby; provided that if any Subclasses of the Class A-V Certificates

have been   issued   pursuant   to Section   5.01(c)   of the   Standard   Terms,   such

Realized Losses and other losses allocated to the Class A-V   Certificates   shall

be allocated   among such   Subclasses in proportion to the respective   amounts of

Accrued   Certificate   Interest payable on such Distribution Date that would have

resulted absent such reductions.

 

        Section 4.06.   Reports of   Foreclosures   and   Abandonment   of   Mortgaged

                Property. (See Section 4.06 of the Standard Terms)

                   

        Section 4.07.   Optional   Purchase   of   Defaulted   Mortgage   Loans.   (See

                Section 4.07 of the Standard Terms)

               

         Section 4.08. Surety Bond. (See Section 4.08 of the Standard Terms)

 

                                       33

<PAGE>

             

ARTICLE V

 

 

                                THE CERTIFICATES

 

                      (SEE ARTICLE V OF THE STANDARD TERMS)

 

 

                                       34

<PAGE>

 

 

ARTICLE VI

 

                       THE COMPANY AND THE MASTER SERVICER

 

                     (SEE ARTICLE VI OF THE STANDARD TERMS)

 

 

 

                                       35

<PAGE>

 

ARTICLE VII

 

                                     DEFAULT

 

                     (SEE ARTICLE VII OF THE STANDARD TERMS)

 

 

 

                                       36

<PAGE>

 

ARTICLE VIII

 

<PAGE>

 

 

 

 

                             CONCERNING THE TRUSTEE

 

                     (SEE ARTICLE VIII OF THE STANDARD TERMS)

 

ARTICLE IX

 

<PAGE>

 

 

 

 

                                   TERMINATION

 

                     (SEE ARTICLE IX OF THE STANDARD TERMS)

 

 

 

ARTICLE X

 

 

                                REMIC PROVISIONS

 

        Section 10.01. REMIC Administration.   (See Section 10.01 of the Standard

                Terms)

 

        Section 10.02.    Master   Servicer;    REMIC    Administrator   and   Trustee

                Indemnification. (See Section 10.02 of the Standard Terms)

 

        Section 10.03. Designation of REMICs.

 

        The REMIC   Administrator   shall   make an   election   to treat the   entire

segregated pool of assets described in the definition of Trust Fund, and subject

to this   Agreement   (including   the Mortgage   Loans) as a REMIC   ("REMIC I") and

shall   make   an   election   to   treat   the   pool   of   assets    comprised   of   the

Uncertificated   REMIC I Regular   Interests   as a REMIC   ("REMIC II") for federal

income tax purposes.

 

        The Uncertificated REMIC I Regular Interests will be "regular interests"

in REMIC I and the Class R-I   Certificates   will be the sole class of   "residual

interests" in REMIC I for purposes of the REMIC   Provisions (as defined   herein)

under the federal income tax law.

 

        The Class A-1,   Class A-2,   Class A-3,   Class A-4, Class A-5, Class A-6,

Class A-P,   Class M-1,   Class M-2, Class M-3, Class B-1, Class B-2 and Class B-3

Certificates and the Uncertificated   REMIC II Regular Interests Z, the rights in

and to which will be represented by the Class A-V Certificates, will be "regular

interests" in REMIC II, and the Class R-II   Certificates   will be the sole class

of "residual interests" therein for purposes of the REMIC Provisions (as defined

herein) under   federal   income tax law. On and after the date of issuance of any

Subclass of Class A-V   Certificates   pursuant to Section 5.01(c) of the Standard

Terms,   any such Subclass will   represent   the   Uncertificated   REMIC II Regular

Interest   or   Interests   Z   specified   by the   initial   Holder   of the Class A-V

Certificates pursuant to said Section.

 

Section 10.04.   Distributions on the Uncertificated REMIC I and REMIC II Regular

Interests.

 

        (a)On each   Distribution   Date the Trustee shall be deemed to distribute

to itself, as the holder of the Uncertificated   REMIC I Regular   Interests,   the

Uncertificated   REMIC I Regular Interest   Distribution   Amounts in the following

order of priority to the extent of the Available   Distribution Amount reduced by

distributions made to the Class R-I Certificates pursuant to Section 4.02(a):

 

               (i) Uncertificated Accrued Interest on the Uncertificated REMIC I

        Regular   Interests for such Distribution   Date, plus any   Uncertificated

        Accrued Interest thereon remaining unpaid from any previous Distribution

        Date; and

 

               (ii) In   accordance   with   the   priority   set   forth   in   Section

        10.04(b),   an   amount   equal to the sum of the   amounts   in   respect   of

        principal   distributable   on each Class of Certificates   (other than the

        Class R-I   Certificates)   under Section   4.02(a),   as allocated   thereto

        pursuant to Section 4.02(b).

 

 

                                       37

<PAGE>

 

        (b)The   amount   described   in   Section    10.04(a)(ii)   shall   be   deemed

distributed    to   (i)    Uncertificated    REMIC   I   Regular    Interest    W,   (ii)

Uncertificated   REMIC I   Regular   Interest   X and (iii)   Uncertificated   REMIC I

Regular   Interest   Y with the   amount to be   distributed   allocated   among   such

interests   in   accordance   with the priority   assigned to each Related   Class of

Certificates   (other   than the   Class   R-I   Certificates),   respectively,   under

Section 4.02(b) until the Uncertificated Principal Balance of each such interest

is reduced to zero.

 

        (c)The   portion   of   the    Uncertificated    REMIC   I   Regular    Interest

Distribution    Amounts   described   in   Section    10.04(a)(ii)   shall   be   deemed

distributed by REMIC I to REMIC II in accordance   with the priority   assigned to

the REMIC II Certificates   relative to that assigned to the REMIC I Certificates

under Section 4.02(b).

 

        (d)In determining from time to time the   Uncertificated   REMIC I Regular

Interest   Distribution   Amounts   and   Uncertificated   REMIC II Regular   Interest

Distribution Amounts:

 

               (i) Realized Losses allocated to the Class A-V Certificates under

        Section 4.05 shall be deemed   allocated to the   Uncertificated   REMIC II

        Regular   Interests Z pro-rata   according   to the   respective   amounts of

        Uncertificated    Accrued   Interest   that   would   have   accrued   on   such

        Uncertificated   REMIC II Regular   Interests Z for the Distribution   Date

        for   which   such   allocation   is   being   made   in the   absence   of   such

        allocation;

 

               (ii) Realized Losses allocated to the Class A-1, Class A-2, Class

        A-3, Class A-4, Class A-5 and Class A-6 Certificates   under Section 4.05

        shall be deemed allocated to Uncertificated REMIC I Regular Interest W;

 

               (iii)   Realized   Losses   allocated to the Class A-P   Certificates

        under Section 4.05 shall be deemed allocated to   Uncertificated   REMIC I

        Regular Interest X;

 

               (iv) Realized Losses allocated to the Class M-1, Class M-2, Class

        M-3, Class B-1, Class B-2, Class B-3 and Class R-II   Certificates   under

        Section 4.05 shall be deemed allocated to Uncertificated REMIC I Regular

        Interest Y; and

 

               (v)   Realized   Losses   allocated to the   Uncertificated   REMIC II

        Regular Interests Z under clause (i), above,   shall be deemed allocated,

        in each case, to the related Uncertificated REMIC I Regular Interest Z.

 

        (e)On each   Distribution   Date the Trustee shall be deemed to distribute

from REMIC II, in the   priority   set forth in   Sections   4.02(a) and (b), to the

Holders of each Class of   Certificates   (other than the Class R-I   Certificates)

the   amounts   distributable   thereon   from the   Uncertificated   REMIC I   Regular

Interest   Distribution   Amounts   deemed to have been   received   by REMIC II from

REMIC I under this Section 10.04. The amounts deemed distributed   hereunder with

respect to the Class A-V   Certificates   shall be deemed to have been distributed

in respect of the Uncertificated REMIC II Regular Interests Z in accordance with

their respective   Uncertificated REMIC II Regular Interest Distribution Amounts,

as such   Uncertificated   REMIC II Regular   Interests   Z   comprise   the Class A-V

Certificates.

 

                                       38

<PAGE>

 

        (f)Notwithstanding   the deemed distributions on the Uncertificated REMIC

I Regular Interests described in this Section 10.04, distributions of funds from

the Certificate Account shall be made only in accordance with Section 4.02.

 

Section 10.05. Compliance with Withholding Requirements.

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

 

               Notwithstanding   any   other   provision   of   this   Agreement,   the

Trustee or any Paying   Agent,   as   applicable,   shall   comply   with all   federal

withholding   requirements   respecting payments to Certificateholders,   including

interest or original   issue   discount   payments   or   advances   thereof   that the

Trustee or any Paying Agent, as applicable,   reasonably   believes are applicable

under the Code. The consent of Certificateholders shall not be required for such

withholding.   In the event the Trustee or any Paying Agent, as applicable,   does

withhold   any amount   from   interest   or   original   issue   discount   payments or

advances   thereof   to any   Certificateholder   pursuant   to   federal   withholding

requirements, the Trustee or any Paying Agent, as applicable, shall indicate the

amount   withheld   to   such   Certificateholder   pursuant   to the   terms   of   such

requirements.

 

 

 

                                       39

<PAGE>

 

ARTICLE XI

 

 

                            MISCELLANEOUS PROVISIONS

 

        Section 11.01. Amendment. (See Section 11.01 of the Standard Terms)

            

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

                11.02 of the Standard Terms)

  

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

                11.03 of the Standard Terms)

      

        Section 11.04. Governing Law. (See Section 11.04 of the Standard Terms)

         

Section 11.05.   Notices.   All demands and notices   hereunder shall be in writing

and shall be deemed to have been duly given if personally delivered at or mailed

by registered   mail,   postage   prepaid   (except for notices to the Trustee which

shall be deemed to have been duly given only when received),   to the appropriate

address   for each   recipient   listed in the table   below or, in each case,   such

other address as may   hereafter be furnished in writing to the Master   Servicer,

the Trustee and the Company, as applicable:

 

<TABLE>

<CAPTION>

 

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

            RECIPIENT                                          ADDRESS

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

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

<S>                                  <C>                           

Company                             8400 Normandale Lake Boulevard

                                   Suite 250, Minneapolis, Minnesota   55437,

                                   Attention: President

 

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

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

Master Servicer                     2255 N. Ontario Street, Suite 400

                                   Burbank, California 91504-2130,

                                   Attention:   Managing Director/Master Servicing

 

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

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

Trustee                             Corporate Trust Office

                                   1761 East St. Andrew Place

                                   Santa Ana, California 92705-4934,

                                   Attention:   Residential Accredit Loans, Inc. Series 2005-QS1

 

                                   The Trustee designates its offices located at

                                   c/o DTC Transfer   Services,   55 Water Street,

                                   Jeanette Street Park Entrance,   New York, New

                                   York 10041,   for the purposes of Section 8.12

                                   of the Standard Terms

 

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

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

Fitch Ratings                       One State Street Plaza

                                    New York, New York 10004

 

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

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

Standard & Poor's Ratings           55 Water Street

Services, a division of The         New York, New York 10041

McGraw-Hill Companies, Inc.

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

</TABLE>

 

                                        40

<PAGE>

 

 

Any notice   required or permitted to be mailed to a   Certificateholder   shall be

given by first class   mail,   postage   prepaid,   at the address of such holder as

shown   in the   Certificate   Register.   Any   notice   so   mailed   within   the time

prescribed in this Agreement   shall be   conclusively   presumed to have been duly

given, whether or not the Certificateholder receives such notice.

 

        Section 11.06.   Required Notices to Rating Agency and Subservicer.   (See

                Section 11.06 of the Standard Terms)

  

        Section 11.07.   Severability   of   Provisions.   (See Section 11.07 of the

                Standard Terms)

    

        Section 11.08.    Supplemental   Provisions   for   Resecuritization.    (See

                Section 11.08 of the Standard Terms)

                  

        Section 11.09. Allocation of Voting Rights.

 

               97% of all of the Voting Rights shall be allocated   among Holders

of   Certificates,   other   than   the   Interest   Only   Certificates   and   Class   R

Certificates, in proportion to the outstanding Certificate Principal Balances of

their respective Certificates,   1% of all Voting Rights shall be allocated among

the Holders of the Class A-6   Certificates,   in accordance with their respective

Percentage   Interests;   1% of all Voting   Rights   shall be   allocated   among the

Holders of the Class A-V   Certificates,   in   accordance   with   their   respective

Percentage   Interests;   0.5% of all Voting   Rights shall be allocated   among the

Holders of the Class R-I   Certificates,   in   accordance   with   their   respective

Percentage Interests; and 0.5% of all Voting Rights shall be allocated among the

Holders of the Class R-II   Certificates,   in   accordance   with their   respective

Percentage Interests.

 

Section 11.10. No Petition.

             

               The Depositor,   Master Servicer and the Trustee, by entering into

this Agreement, and each Certificateholder,   by accepting a Certificate,   hereby

covenant   and agree that they will not at any time   institute   against the Trust

Fund,   or join in any   institution   against   the Trust Fund of,   any   bankruptcy

proceedings   under any United States federal or state   bankruptcy or similar law

in   connection   with any   obligation   with respect to the   Certificates   or this

Agreement.

 

 

                                       41

<PAGE>

 

 

        IN WITNESS   WHEREOF,   the Company,   the Master   Servicer and the Trustee

have   caused   their   names to be   signed   hereto   by their   respective   officers

thereunto   duly   authorized and their   respective   seals,   duly attested,   to be

hereunto affixed, all as of the day and year first above written.

 

 

 

                                            RESIDENTIAL ACCREDIT LOANS, INC.

[Seal]