Back to top

SERIES SUPPLEMENT TO STANDARD TERMS OF POOLING AND SERVICING AGREEMENT

Pooling and Servicing Agreement

SERIES SUPPLEMENT TO STANDARD TERMS OF POOLING AND SERVICING AGREEMENT | Document Parties: RESIDENTIAL ACCREDIT LOANS, INC., | RESIDENTIAL FUNDING CORPORATION, | DEUTSCHE BANK TRUST COMPANY AMERICAS, You are currently viewing:
This Pooling and Servicing Agreement involves

RESIDENTIAL ACCREDIT LOANS, INC., | RESIDENTIAL FUNDING CORPORATION, | DEUTSCHE BANK TRUST COMPANY AMERICAS,

. RealDealDocs™ contains millions of easily searchable legal documents and clauses from top law firms. Search for free - click here.
Title: SERIES SUPPLEMENT TO STANDARD TERMS OF POOLING AND SERVICING AGREEMENT
Governing Law: New York     Date: 7/14/2005

SERIES SUPPLEMENT TO STANDARD TERMS OF POOLING AND SERVICING AGREEMENT, Parties: residential accredit loans  inc.  , residential funding corporation  , deutsche bank trust company americas
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 JUNE 1, 2005,

 

                                       TO

 

                                STANDARD TERMS OF

                         POOLING AND SERVICING AGREEMENT

                           dated as of August 1, 2004

 

                 Mortgage Asset-Backed Pass-Through Certificates

 

                                 Series 2005-QS7

 

 

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

<PAGE>

 

<TABLE>

<CAPTION>

<S>                                                                                         <C>

ARTICLE I       DEFINITIONS..................................................................4

 

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

 

        Section 1.02. Use of Words and Phrases.............................................22

 

        Section 1.03. Determination of LIBOR...............................................22

 

ARTICLE II CONVEYANCE OF MORTGAGE LOANS; ORIGINAL ISSUANCE OF CERTIFICATES.................24

 

        Section 2.01. Conveyance of Mortgage Loans.........................................24

 

        Section 2.02. Acceptance by Trustee.   (See Section 2.02 of the Standard Terms).....25

 

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

                      and the Company......................................................25

 

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

                      the Standard Terms)..................................................28

 

        Section 2.05. Execution and Authentication of Certificates/Issuance of

                      Certificates.........................................................28

 

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

                      Interests; Acceptance by the Trustee.................................28

 

        Section 2.07. Issuance of Certificates Evidencing Interest in REMIC II ............28

 

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

                      Standard Terms)......................................................29

 

ARTICLE III ADMINISTRATION AND SERVICING OF MORTGAGE LOANS.................................30

 

ARTICLE IV      PAYMENTS TO CERTIFICATEHOLDERS..............................................31

 

        Section 4.01. Certificate Account.   (See Section 4.01 of the Standard Terms).......31

 

        Section 4.02. Distributions........................................................31

 

        Section 4.03. Statements to Certificateholders; Statements to the Rating

                      Agencies; Exchange Act Reporting. (See Section 4.03 of the

                      Standard Terms)......................................................40

 

        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)......................................................40

 

        Section 4.05. Allocation of Realized Losses........................................40

 

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

                      (See Section 4.06 of the Standard Terms).............................42

 

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

                      4.07 of the Standard Terms)..........................................42

 

        Section 4.08. Surety Bond. (See Section 4.08 of the Standard Terms)................42

 

        Section 4.09. Reserve Fund.........................................................42

 

ARTICLE V        THE CERTIFICATES............................................................44

 

        Section 5.01. The Certificates.....................................................44

 

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

                      Section 5.02 of the Standard Terms)..................................46

 

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

                      5.03 of the Standard Terms)..........................................46

 

        Section 5.04. Persons Deemed Owners (See Section 5.04 of the Standard Terms).......46

 

        Section 5.05. Appointment of Paying Agent (See Section 5.04 of the Standard

                      Terms)...............................................................46

 

        Section 5.06. U.S.A. Patriot Act Compliance 82 (See Section 5.05 of the

                      Standard Terms)......................................................46

 

ARTICLE VI      THE COMPANY AND THE MASTER SERVICER.........................................47

 

ARTICLE VII     DEFAULT.....................................................................48

 

ARTICLE VIII    CONCERNING THE TRUSTEE......................................................49

 

ARTICLE IX      TERMINATION.................................................................50

 

        Section 9.01   Optional   Purchase by the Master Servicer of All Certificates;

                      Termination Upon Purchase by the Master Servicer or Liquidation

                       of All Mortgage Loans................................................50

 

        Section 9.02   Additional Termination Requirements. (See Section 9.02 of the

                      Standard Terms)......................................................50

 

        Section 9.03   Termination of Multiple REMICs. (See Section 9.03 of the

                      Standard Terms)......................................................50

 

ARTICLE X       REMIC PROVISIONS............................................................51

 

        Section 10.01.REMIC Administration.   (See Section 10.01 of the Standard Terms).....51

 

        Section 10.02.Master Servicer; REMIC Administrator and Trustee

                      Indemnification.   (See Section 10.02 of the Standard Terms)..........51

 

        Section 10.03.Designation of REMIC.................................................51

 

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

                      Regular Interests....................................................51

 

        Section 10.05.Compliance with Withholding Requirements.............................53

 

ARTICLE XI      MISCELLANEOUS PROVISIONS....................................................54

 

        Section 11.01.Amendment.   (See Section 11.01 of the Standard Terms)................54

 

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

                      the Standard Terms)..................................................54

 

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

                      of the Standard Terms)...............................................54

 

        Section 11.04.Governing Law.   (See Section 11.04 of the Standard Terms)............54

 

        Section 11.05.Notices..............................................................54

 

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

                      Section 11.06 of the Standard Terms).................................55

 

        Section 11.07.Severability of Provisions. (See Section 11.07 of the Standard

                      Terms)...............................................................55

 

        Section 11.08.Supplemental Provisions for Resecuritization.   (See Section

                      11.08 of the Standard Terms).........................................55

 

        Section 11.09.Allocation of Voting Rights..........................................55

 

        Section 11.10.No Petition..........................................................55

 

 

</TABLE>

 

<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

 

 

 

 

<PAGE>

 

 

        This is a Series   Supplement,   dated   as of June 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   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>

                                                                                                       Fitch/                     

                                 Aggregate Initial                                                 ---------------               

                  Pass-Through        Certificate                                      Maturity          Moody's/            Minimum

  Designation          Rate       Principal Balance    Features(1)                       Date               S&P         Denominations(2)

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

      A-1             5.50%                                Senior/ Fixed Rate        June 25, 2035      AAA/Aaa/NA          $25,000.00

                                   $148,100,000.00

      A-2             5.50%         $12,550,000.00          Senior/ Fixed Rate        June 25, 2035      AAA/Aaa/NA          $25,000.00

 

      A-3           Adjustable      $62,517,000.00            Senior/ Super           June 25, 2035      AAA/Aaa/AAA         $25,000.00

                  Rate(3)                             Senior/Floater/Adjustable

                                                                Rate

      A-4           Adjustable               $0.00           Senior/ Interest          June 25, 2035      AAA/Aaa/NA       $2,000,000.00

                    Rate(3)                                  Only/Inverse

                                                      Floater/Adjustable Rate

      A-5             5.50%         $23,827,000.00             Senior/ Super           June 25, 2035      AAA/Aaa/NA          $25,000.00

                                                     Senior/Lockout/Fixed Rate

      A-6             5.50%          $1,189,000.00            Senior/ Senior          June 25, 2035      AAA/Aa1/NA          $25,000.00

                                                     Support/Lockout/Fixed Rate

      A-7           Adjustable       $1,983,000.00            Senior/ Senior          June 25, 2035      AAA/Aa1/NA          $25,000.00

                     Rate(3)                           Support/Floater/Adjustable

                                                                Rate

    Class CB          5.50%         $99,840,000.00          Senior/Fixed Rate         June 25, 2035      AAA/Aaa/NA          $25,000.00

 

   Class A-P          0.00%            $548,115.22        Senior/Principal Only       June 25, 2035      AAA/Aaa/NA          $25,000.00

 

   Class A-V         Variable                $0.00        Senior/Interest Only/       June 25, 2035      AAA/Aaa/NA       $2,000,000.00

                  Rate(4)                                   Variable Rate

   Class R-I          5.50%                $100.00      Senior/Residual/Fixed Rate    June 25, 2035      AAA/Aaa/NA      (5)           

   Class R-II         5.50%                 $100.00      Senior/Residual/Fixed Rate    June 25, 2035      AAA/Aaa/NA                 (5)

   Class M-1          5.50%          $9,619,500.00         Mezzanine/Fixed Rate       June 25, 2035       AA/NA/NA           $25,000.00

   Class M-2          5.50%          $3,329,900.00         Mezzanine/Fixed Rate       June 25, 2035        A/NA/NA          $250,000.00

   Class M-3          5.50%          $1,849,900.00         Mezzanine/Fixed Rate       June 25, 2035       BBB/NA/NA         $250,000.00

   Class B-1          5.50%           $1,849,900.00        Subordinate/Fixed Rate      June 25, 2035       BB/NA/NA          $250,000.00

   Class B-2          5.50%          $1,110,000.00        Subordinate/Fixed Rate      June 25, 2035        B/NA/NA          $250,000.00

   Class B-3          5.50%          $1,665,647.06        Subordinate/Fixed Rate      June 25, 2035       NA/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   and   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 A-P,

            Class B-1, Class B-2 and Class B-3   Certificates) in excess thereof,

            except that one   Certificate   of any of the Class A-P and 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)

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

Adjustable Rates:   Initial        Formula           Maximum       Minimum

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

Class A-3            3.85%      LIBOR + 0.75%   Subject to the      0.75%

                                              available funds

                                             cap

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

Class A-4            1.65%      4.75% - LIBOR         4.75%         0.00%

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

Class A-7            3.85%      LIBOR + 0.75%   Subject to the      0.75%

                                             available funds

                                             cap

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

The Class A-4 Certificates do not have a certificate   principal balance. For the

purpose of calculating interest payments, interest on the Class A-4 Certificates

will accrue on a notional amount equal to the sum of the   Certificate   Principal

Balances of the Class A-3 and Class A-7   Certificates   immediately   prior to the

related Distribution Date.

 

(4)          The   initial   Pass-Through   Rate on the   Class A-V   Certificates   is

            0.5561%.  

 

(5)          Each class 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-I   Certificate   and   one   Class   R-II

             Certificate will be issuable to Residential   Funding as "tax matters

            person"   pursuant   to   Sections    10.01(c)   and   (e)   in   a   minimum

            denomination   representing   a   Percentage   Interest of not less than

            0.01%.

 

 

                                       2

<PAGE>

 

 

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

Date of $369,979,162.28.

 

            In   consideration of the mutual   agreements   herein   contained,   the

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

 

                                       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.

 

        Adjustable   Rate   Certificates:   Any of the Class A-3, Class A-4 and the

Class A-7 Certificates.

 

        Available Distribution Amount: As to any Distribution Date and each Loan

Group, an amount equal to (a) the sum of (i) the amount relating to the Mortgage

Loans on deposit in the   Custodial   Account as of the close of   business   on the

immediately preceding   Determination Date, including any Subsequent   Recoveries,

and   amounts    deposited   in   the   Custodial   Account   in   connection   with   the

substitution   of Qualified   Substitute   Mortgage   Loans,   (ii) the amount of any

Advance made on the   immediately   preceding   Certificate   Account   Deposit Date,

(iii) any amount deposited in the Certificate Account on the related Certificate

Account Deposit Date pursuant to the second paragraph of Section   3.12(a),   (iv)

any amount   deposited in the Certificate   Account   pursuant to Section 4.07, (v)

any amount   that the Master   Servicer   is not   permitted   to   withdraw   from the

Custodial Account or the Certificate   Account pursuant to Section 3.16(e),   (vi)

any amount   received   by the   Trustee   pursuant to the Surety Bond in respect of

such   Distribution Date and (vii) the proceeds of any Pledged Assets received by

the Master   Servicer and any   additional   amounts to be included with respect to

such Loan Group, as applicable,   pursuant to Section 4.02(j), reduced by (b) the

sum as of the close of business on the immediately preceding   Determination Date

of   (w)   aggregate    Foreclosure    Profits,   (x)   the   Amount   Held   for   Future

Distribution,   and (y) amounts   permitted to be withdrawn by the Master Servicer

from the Custodial   Account in respect of the Mortgage Loans in the related Loan

Group pursuant to clauses (ii)-(x), inclusive, of Section 3.10(a).

 

        Available Funds Cap: With respect to any Distribution   Date on or before

the   Distribution   Date in June 2013 and the Class A-3 Certificates or the Class

A-7 Certificates, 5.50% per annum payable from amounts due on the group I loans,

plus   amounts,   if any,   paid   pursuant to the Yield   Maintenance   Agreement and

allocated to that Class of   certificates,   expressed   as a per annum rate.   With

respect to any distribution   date after June 2013 and the Class A-3 Certificates

or the Class A-7 Certificates, 5.50% per annum.

 

        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)

$154,925 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 greatest of

 

 

 

                                       4

<PAGE>

 

                      (A)   (i)   if   the   aggregate    principal   balance   of   the

               Non-Primary   Residence   Loans as of the Relevant   Anniversary   is

               less than 10% of the Stated   Principal   Balance   of the   Mortgage

               Loans   as of the   Relevant   Anniversary,   $0.00,   or   (ii) if the

                aggregate principal balance of the Non-Primary Residence Loans as

               of the   Relevant   Anniversary   is equal to or greater than 10% of

               the   Stated   Principal   Balance of the   Mortgage   Loans as of the

               Relevant   Anniversary,   the   sum of (I) the   aggregate   principal

               balance of the   Non-Primary   Residence Loans with a Loan-to-Value

               Ratio of   greater   than   80.00%   but less than or equal to 90.00%

               (other than Additional   Collateral Loans),   times 0.25%, (II) the

               aggregate   principal   balance of the Non-Primary   Residence Loans

               with a   Loan-to-Value   Ratio of greater than 90.00% but less than

               or equal to 95.00%   (other   than   Additional   Collateral   Loans),

               times 0.50%,   and (III) the   aggregate   principal   balance of the

               Non-Primary Residence Loans with a Loan-to-Value Ratio of greater

               than 95.00% (other than Additional Collateral Loans) times 0.75%,

               in each case as of the Relevant Anniversary;

 

                      (B) 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

 

                      (C)   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.

 

                                       5

<PAGE>

 

        Capitalization   Reimbursement   Amount:   As to any Distribution   Date and

Loan Group, the amount of Advances or Servicing   Advances that were added to the

Stated   Principal   Balance of the   Mortgage   Loans in such Loan Group during the

prior calendar month and reimbursed to the Master   Servicer or Subservicer on or

prior to such   Distribution   Date   pursuant   to Section   3.10(a)(vii),   plus the

Capitalization   Reimbursement   Shortfall Amount remaining   unreimbursed from any

prior   Distribution Date and reimbursed to the Master Servicer or Subservicer on

or prior to such Distribution Date.

 

        Capitalization   Reimbursement   Shortfall   Amount: As to any Distribution

Date and Loan   Group,   the   amount,   if any,   by which the amount of Advances or

Servicing   Advances   that were   added to the   Stated   Principal   Balance   of the

Mortgage   Loans in such Loan Group during the preceding   calendar   month exceeds

the amount of principal payments on the Mortgage Loans included in the Available

Distribution Amount for that Loan Group and Distribution Date.

 

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

Certificate.

 

        Certificate   Group:   With   respect   to (i) Loan   Group I, the Class A-1,

Class A-2,   Class A-3,   Class A-4, Class A-5, Class A-6, Class A-7 and Class R-I

Certificates, and (ii) Loan Group II, the Class CB and Class R-II Certificates.

 

        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-QS7"   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-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 A-P Collection Shortfall:   With respect to the Cash Liquidation or

REO Disposition of a Discount   Mortgage Loan, any Distribution Date and any Loan

Group,   the extent to which the amount described in clause (C) of the definition

of Class A-P Principal   Distribution Amount for such Loan Group is less than the

amount described in clause (C)(1) of such definition.

 

        Class   A-P    Principal    Distribution    Amount:    With   respect   to   any

Distribution Date and Loan Group, an amount equal to the aggregate of:

 

               (A) the related   Discount   Fraction of the   principal   portion of

        each Monthly Payment on each Discount   Mortgage Loan in the related Loan

        Group due during the related Due Period,   whether or not   received on or

        prior to the related   Determination Date, minus the Discount Fraction of

        the   principal   portion of any   related   Debt   Service   Reduction   which

        together with other Bankruptcy Losses exceeds the Bankruptcy Amount;

 

 

                                       6

<PAGE>

 

               (B) the related Discount Fraction of the principal portion of all

        unscheduled   collections   on each Discount   Mortgage Loan in the related

        Loan Group received during the preceding   calendar month or, in the case

        of Principal   Prepayments in Full, during the related   Prepayment Period

        (other than amounts   received in connection   with a Cash   Liquidation or

        REO   Disposition   of a Discount   Mortgage   Loan   described in clause (C)

        below),    including    Principal    Prepayments   in   Full,    Curtailments,

        Subsequent   Recoveries and   repurchases   (including   deemed   repurchases

        under   Section   3.07(b)) of Discount   Mortgage   Loan in the related Loan

        Group (or, in the case of a substitution   of a Deleted   Mortgage Loan in

        the   related   Loan   Group,   the   Discount   Fraction of the amount of any

        shortfall   deposited in the Custodial   Account in   connection   with such

        substitution);

 

               (C) in connection with the Cash Liquidation or REO Disposition of

        a Discount   Mortgage Loan in the related Loan Group that occurred during

        the preceding calendar month (or was deemed to have occurred during such

        period in   accordance   with Section   3.07(b)) that 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 (1) the

        applicable   Discount   Fraction of the Stated   Principal   Balance of such

        Discount   Mortgage Loan immediately   prior to such Distribution Date and

        (2) the aggregate amount of the collections on such Mortgage Loan to the

        extent applied as recoveries of principal;

 

               (D)   any   amounts    allocable   to   principal    for   any   previous

        Distribution Date (calculated pursuant to clauses (A) through (C) above)

        that remain undistributed; and

 

               (E) the amount of any Class A-P   Collection   Shortfalls   for such

        Distribution   Date   and Loan   Group   and the   amount   of any   Class   A-P

        Collection   Shortfalls   for such Loan   Group   remaining   unpaid   for all

        previous   Distribution   Dates,   but only to the   extent of the   Eligible

        Funds for such Distribution Date; minus

 

               (F)   the   related   Discount    Fraction   of   the   portion   of   the

        Capitalization   Reimbursement Amount for the related Loan Group for such

        Distribution Date, if any, related to each Discount Mortgage Loan in the

         related Loan Group.

 

        Notwithstanding the foregoing,   with respect to any Distribution Date on

and   after   the   Credit   Support    Depletion    Date,   the   Class   A-P   Principal

Distribution   Amount for a Loan Group shall equal the related Discount   Fraction

of the principal   portion of each Monthly Payment on each Discount Mortgage Loan

in   the   related   Loan   Group    received   or   advanced    prior   to   the   related

Determination   Date and not previously   distributed   minus the related   Discount

Fraction of the portion of the related   Capitalization   Reimbursement Amount for

such   Distribution   Date, if any, related to each Discount   Mortgage Loan in the

related Loan Group.

 

        Class CB Certificates: The Class CB Certificates.

 

        Class I 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 Class A-1, Class A-2, Class A-3, Class A-5,

Class   A-6,   Class   A-7 and   Class R-I   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) in Loan   Group I

immediately prior to such Distribution Date.

 

 

                                       7

<PAGE>

 

        Class II 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 Class CB Certificates   and the Class R-II

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) in Loan Group II immediately prior to such Distribution

Date.

 

        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:   June 29, 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-QS7.

 

        Cut-off Date:   June 1, 2005.

 

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

Business Day prior to each Distribution Date.

 

        Discount Net Mortgage Rate:   5.50% per annum.

 

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

in which such Distribution Date occurs.

 

        Eligible Funds:   With respect to any   Distribution   Date and Loan Group,

such Loan Group's   portion of an amount that is allocated   among the Loan Groups

pro rata,   based on the   aggregate   unpaid   Class A-P   Shortfalls   for each Loan

Group,   which   amount   is equal to the   excess   of (i) the sum of the   Available

Distribution   Amount   for both Loan   Groups   over (ii) the sum of, for both Loan

Groups, the Senior Interest Distribution Amounts,   Senior Principal Distribution

Amounts (determined   without regard to Section   4.02(a)(ii)(Y)(D)   hereof),   the

Class A-P Principal   Distribution   Amounts   (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.

 

                                       8

<PAGE>

 

        Floater Certificates:   Any of the Class A-3 or A-7 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 3.00% 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) 2.00% 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.

 

        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.

 

        Group I Loans:   The   Mortgage   Loans   designated   on the   Mortgage   Loan

Schedule as Group I Loans.

 

        Group II Loans:   The Mortgage   Loans   designated   on the   Mortgage   Loan

Schedule as Group II Loans.

 

        Initial Monthly Payment Fund: $87,468,   representing scheduled principal

amortization   and interest at the Net Mortgage Rate payable during the July 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-4   Certificates,

$64,500,000.   With   respect to the Class A-V   Certificates   or Subclass   thereof

issued pursuant to Section 5.01(c), 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.

 

                                       9

<PAGE>

 

        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:   2.60%            Class B-1:   0.50%

        Class M-2:   0.90%            Class B-2:   0.30%

        Class M-3:   0.50%            Class B-3:   0.45%

 

        Interest   Accrual   Period:   With   respect   to any Class of   Certificates

(other than the Adjustable Rate   Certificates)   and any   Distribution   Date, the

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

respect to the   Adjustable   Rate   Certificates   and any   Distribution   Date, the

period   beginning on the 25th day of the month preceding the month in which such

Distribution   Date   occurs and ending on the 24th day of the month in which such

Distribution Date occurs.

 

        Interest Only   Certificates:   The Class A-4 and Class A-V   Certificates.

The Interest Only Certificates will have no Certificate Principal Balance.

 

        Inverse Floater Certificates:   The Class A-4 Certificates.

 

        LIBOR: With respect to any Distribution Date, the arithmetic mean of the

London   interbank   offered rate quotations for one-month U.S.   Dollar   deposits,

expressed on a per annum basis, determined in accordance with Section 1.03.

 

        Lockout Certificates:   The Class A-5 and Class A-6 Certificates.

 

        Lockout   Percentage:   For any   Distribution   Date occurring prior to the

Distribution Date in July 2010, 0%, and for any Distribution Date thereafter, as

follows:   30% for any Distribution   Date on or after July 2010 and prior to July

2011;   40% for any   Distribution   Date on or after   July   2011 and prior to July

2012;   60% for any   Distribution   Date on or after   July   2012 and prior to July

2013;   80% for any   Distribution   Date on or after   July   2013 and prior to July

2014; and 100% for any Distribution Date thereafter.

 

        Loan Group:   Any of Loan Group I or Loan Group II.

 

        Loan   Group I: The   group of   Mortgage   Loans   comprised   of the Group I

Loans.

 

        Loan Group II: The group of   Mortgage   Loans   comprised   of the Group II

Loans.

 

        Maturity   Date:   June   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:

 

                                       10

<PAGE>

 

(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");

 

(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-4 Certificates,   an amount equal to the sum of the Certificate Principal

Balances of the Class A-3 and Class A-7 Certificates   immediately   prior to such

date; 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   Adjustable   Rate   Certificates,    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.

 

                                       11

<PAGE>

 

o               With   respect   to the   Class   A-3   Certificates   and the   initial

               Interest Accrual Period,   3.85% per annum, and as to any Interest

               Accrual Period   thereafter,   a per annum rate equal to LIBOR plus

               0.75%, subject to a maximum rate equal to the Available Funds Cap

               and a minimum rate of 0. 75% per annum.

 

o               With   respect   to the   Class   A-4   Certificates   and the   initial

               Interest Accrual Period,   1.65% per annum, and as to any Interest

               Accrual Period thereafter,   a per annum rate equal to 4.75% minus

                LIBOR, subject to a maximum rate of 4.75% per annum and a minimum

               rate of 0.00% per annum.

 

o               With   respect   to the   Class   A-7   Certificates   and the   initial

               Interest Accrual Period,   3.85% per annum, and as to any Interest

               Accrual Period   thereafter,   a per annum rate equal to LIBOR plus

               0.75%, subject to a maximum rate equal to the Available Funds Cap

               and a minimum rate of 0. 75% per annum.

 

        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

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   0.5561%   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    Class   A-V   REMIC   Regular    Interests

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

 

 

                                       12

<PAGE>

 

         debt obligations of such depository   institution or trust 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

        original maturity of such short-term 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 a 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

 

(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, that 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   debt   shall mean AAA in the case of

Standard & Poor's and Fitch and Aaa in the case of Moody's,   and for purposes of

this   Agreement,   any   references   herein to the   highest   rating   available   on

unsecured   commercial   paper and   short-term   debt   obligations   shall   mean the

following:   A-1 in the case of Standard & Poor's, P-1 in the case of Moody's and

F-1 in the case of Fitch; provided,   however, 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.

 

                                       13

<PAGE>

 

        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 8.0% 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   1.45454545%   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 24.0% 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 July

               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:

 

                      (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

 

 

                                       14

<PAGE>

 

                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   (other than the Adjustable   Rate   Certificates   for so long as the

Adjustable Rate   Certificates are in book-entry   form), the close of business on

the last   Business   Day of the month   preceding   the month in which the   related

Distribution   Date   occurs.   With   respect   to each   Distribution   Date   and the

Adjustable Rate Certificates (so long as they are Book-Entry Certificates),   the

close of business on the Business Day prior to such Distribution Date.

 

        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   (exclusive   of   the   Yield

Maintenance   Agreement,   which is not an asset of any   REMIC),   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

 

                                       15

<PAGE>

 

               (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.

 

        Senior   Accelerated   Distribution    Percentage:    With   respect   to   any

Distribution   Date occurring on or prior to the 60th   Distribution   Date and any

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

Loan Group, as 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;

 

        (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 related 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

 

 

                                       16

<PAGE>

 

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

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,   Class   CB 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 Interest   Distribution   Amount:   With respect to any Distribution

Date and Loan Group, the aggregate amount of Accrued Certificate   Interest to be

distributed   to   the   Holders   of   the   related   Senior   Certificates   for   that

Distribution Date.

 

        Senior   Percentage:   The Class I Percentage or Class II   Percentage,   as

applicable.

 

        Senior Principal   Distribution   Amount: With respect to any Distribution

Date and Loan   Group,   the lesser of (a) the   balance of the   related   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   of the

related   Certificate   Group   on such   Distribution   Date   pursuant   to   Sections

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

 

                                       17

<PAGE>

 

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

$3,992,571   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

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

as a   percentage,   and the   denominator   of   which is   equal   to   22.19%   (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   Percentage:   With   respect to either Loan Group,   as of any

date of   determination   a   percentage   equal to 100%   minus the   related   Senior

Percentage as of that date.

 

                                       18

<PAGE>

 

        Subordinate    Principal    Distribution    Amount:   With   respect   to   any

Distribution Date and Loan Group and each Class of Subordinate Certificates, (a)

the sum of the   following:   (i)   such   Class's   pro   rata   share,   based   on the

Certificate   Principal   Balance of each Class of Subordinate   Certificates   then

outstanding,   of the aggregate of the amounts calculated   (without giving effect

to the related Senior   Percentages) for such   Distribution   Date for the related

Loan Group 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)   for the related Loan Group   (without   giving effect to the

related   Senior   Accelerated   Distribution    Percentages)   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 for

the   related   Loan Group   (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 the   related   Loan Group 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   Capitalization

Reimbursement   Amount for such Loan Group and Distribution   Date, other than the

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

Mortgage Loan in the related Loan Group, 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-3   Certificates   and Class A-5

Certificates.

 

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

after   the   Credit   Support   Depletion   Date   and   any   Class   of   Super   Senior

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

the   Certificate   Principal   Balance   such   Class of Super   Senior   Certificates

immediately   prior to such Distribution Date and the denominator of which is the

aggregate Certificate Principal Balance of the Class A Certificates,   other than

the Class A-P Certificates,   and Class R-I Certificate 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 Section 4.02(a)(ii)(Y) in respect of Loan Group I.

 

        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

 

 

                                       19

<PAGE>

 

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:

 

        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).

 

                                       20

<PAGE>

<TABLE>

<CAPTION>

 

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

  I Regular Interest                                                                Balance

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

          W              Class A-3, Class A-4, Class A-7    5.50%                     64,500,000.00

          X              Class A-P                           0.00%                       $548,115.22

          Y              Class A-1, Class A-2, Class        5.50%                    304,930,947.06

                        A-5, Class A-6,   Class CB, Class R-II,   Class M-1, Class

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

                        B-2, Class B-3

</TABLE>

 

        Uncertificated    REMIC   I   Regular    Interests   Z:   Each   of   the   1,935

uncertificated   partial undivided   beneficial   ownership   interests in the Trust

Fund,   numbered   sequentially   from 1 to 1,935,   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   1,935

uncertificated   partial   undivided   beneficial   ownership   interests in REMIC II

numbered   sequentially   from 1 through   1,935 each   relating to the   identically

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

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).

 

        Undercollateralized   Amount:   With   respect   any   Certificate   Group and

Distribution Date, the excess of (i) the aggregate Certificate Principal Balance

of such Certificate   Group over (ii) the aggregate   Stated Principal   Balance of

the Mortgage   Loans in the related Loan Group,   in each case   calculated on such

Distribution Date after giving effect to distributions to be made thereon (other

than amounts to be distributed   pursuant to Section 4.02(i) on such Distribution

Date).

 

                                       21

<PAGE>

 

        Undercollateralized   Certificate   Group:   With respect any   Distribution

Date,   a   Certificate   Group for which the   related   Undercollateralized   Amount

exceeds zero.

 

        Underwriters:   Citigroup   Global   Markets Inc.,   UBS   Securities LLC and

Residential Funding Securities Corporation.

 

        Yield Maintenance Agreement: The agreement dated as of the Closing Date,

between the Trustee and the Yield Maintenance   Agreement   Provider,   relating to

the   Class   A-3 and   Class A-7   Certificates,   or any   replacement,   substitute,

collateral or other arrangement in lieu thereto.

 

        Yield Maintenance   Agreement Provider:   Bear, Stearns Financial Products

Inc.,   and   its   successors   and   assigns   or   any   party   to   any   replacement,

substitute, collateral or other arrangement in lieu thereof.

 

        Yield Maintenance   Payment:   For any Distribution Date, the payment,   if

any, due under the Yield   Maintenance   Agreement in respect of such Distribution

Date.

 

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.

 

        Section 1.03. Determination of LIBOR.

 

        LIBOR   applicable to the   calculation of the   Pass-Through   Rates on the

Adjustable   Rate   Certificates   for any Interest   Accrual Period (other than the

initial Interest Accrual Period) will be determined as described below:

 

        On each   Distribution   Date,   LIBOR shall be   established by the Trustee

and, as to any Interest Accrual Period, will equal the rate for one month United

States   dollar   deposits   that appears on the   Telerate   Screen Page 3750 of the

Moneyline   Telerate Capital Markets Report as of 11:00 a.m., London time, on the

second LIBOR Business Day prior to the first day of such Interest Accrual Period

("LIBOR Rate Adjustment   Date").   "Telerate   Screen Page 3750" means the display

designated   as page 3750 on the   Telerate   Service   (or such   other   page as may

replace page 3750 on that service for the purpose of displaying London interbank

offered   rates of major   banks).   If such rate does not   appear on such page (or

such other page as may replace that page on that service,   or if such service is

no longer offered, any other service for displaying LIBOR or comparable rates as

may be selected by the Trustee after consultation with the Master Servicer), the

rate   will be the   Reference   Bank   Rate.   The   "Reference   Bank   Rate"   will be

determined   on the   basis of the rates at which   deposits   in U.S.   Dollars   are

offered by the   reference   banks   (which shall be any three major banks that are

engaged in transactions in the London interbank market,   selected by the Trustee

after   consultation   with the Master Servicer) as of 11:00 a.m., London time, on

the day   that is one   LIBOR   Business   Day   prior to the   immediately   preceding

Distribution   Date to prime banks in the London interbank market for a period of

one month in amounts   approximately equal to the aggregate Certificate Principal

Balance of the Adjustable Rate Certificates   then outstanding.   The Trustee will

request the principal   London office of each of the reference banks to provide a

quotation of its rate. If at least two such   quotations   are provided,   the rate

will be the arithmetic mean of the quotations rounded up to the next multiple of

1/16%. If on such date fewer than two quotations are provided as requested,   the

 

 

                                       22

<PAGE>

 

rate will be the arithmetic   mean of the rates quoted by one or more major banks

in New York City,   selected by the Trustee   after   consultation   with the Master

Servicer,   as of 11:00 a.m.,   New York City time, on such date for loans in U.S.

Dollars   to   leading   European   banks   for a   period   of one   month   in   amounts

approximately   equal   to the   aggregate   Certificate   Principal   Balance   of the

Adjustable   Rate   Certificates   then   outstanding.   If no such quotations can be

obtained,   the rate will be LIBOR for the prior   Distribution   Date,   or, in the

case of the   first   LIBOR   Rate   Adjustment   Date,   2.06% per   annum;   provided,

however, if, under the priorities described above, LIBOR for a Distribution Date

would be   based   on   LIBOR   for the   previous   Distribution   Date for the   third

consecutive   Distribution   Date, the Trustee shall,   after consultation with the

Master Servicer,   select an alternative comparable index (over which the Trustee

has no control), used for determining one-month Eurodollar lending rates that is

calculated and published (or otherwise made available) by an independent   party.

"LIBOR Business Day" means any day other than (i) a Saturday or a Sunday or (ii)

a day on which banking institutions in the city of London,   England are required

or authorized by law to be closed.

 

        The   establishment   of LIBOR by the Trustee on any LIBOR Rate Adjustment

Date and the Master Servicer's subsequent   calculation of the Pass-Through Rates

applicable to each of the Adjustable Rate Certificates for the relevant Interest

Accrual Period, in the absence of manifest error, will be final and binding.

 

        Promptly   following   each LIBOR Rate   Adjustment   Date the Trustee shall

supply the Master   Servicer   with the results of its   determination   of LIBOR on

such date.   Furthermore,   the Trustee will supply the Pass-Through Rates on each

of the   Adjustable   Rate   Certificates   for   the   current   and   the   immediately

preceding Interest Accrual Period via the Trustee's internet website,   which may

be obtained by telephoning the Trustee at (800) 735-7777.

 

 

 

                                       23

<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).

 

        (i) In connection with such assignment,   and contemporaneously   with the

delivery of this   Agreement,   the Company   delivered   or caused to be   delivered

hereunder to the Trustee, the Yield Maintenance Agreement (the delivery of which

shall   evidence that the fixed payment for the Yield   Maintenance   Agreement has

been paid and the   Trustee   and the Trust Fund   shall   have no   further   payment

obligation thereunder and that such fixed payment has been authorized hereby).

 

                                        24

<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 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 0.8% of the Group I 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   Missouri,   and no more than 0.7% of

        the   Group I 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   Missouri;   no more than 1.3% of the Group II 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 Florida, and no

         more   than   0.7% of the   Group II 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 Florida;

 

                                        25

<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   52.43% of the Group I Loans by aggregate Stated Principal

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

        documentation   program,   approximately   20.5%   of the   Group I Loans   by

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

        underwritten under a no-stated income program, and approximately 7.4% of

        the   Group I Loans   by   aggregate   Stated   Principal   Balance   as of the

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

        approximately 61.10% of the Group II Loans by aggregate Stated Principal

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

        documentation   program,   approximately   28.3%   of the   Group II Loans by

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

        underwritten under a no-stated income program, and 10.5% of the Group II

        Loans were underwritten under a no income/no asset program;

 

(x)      Except   with   respect   to   approximately   16.92% of the Group I Loans by

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

        approximately 27.18% of the Group II 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),    (2),   (4),   (5)   and   (6),   without   reliance   on   the

        provisions of Treasury   Regulation   Section   1.860G-2(a)(3)   or Treasury

        Regulation   Section   1.860G-2(f)(2)   or any other   provision   that would

        allow   a   Mortgage   Loan   to   be   treated   as   a   "qualified    mortgage"

        notwithstanding    its   failure   to   meet   the   requirements   of   Section

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

        1.860G-2(a)(1), (2), (4), (5) and (6);

 

 

                                       26

<PAGE>

 

(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;

 

(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

 

 

                                        27

<PAGE>

 

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.

 

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.

 

        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

 

 

                                       28

<PAGE>

 

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).

 

                                       29

<PAGE>

 

ARTICLE III

 

                          ADMINISTRATION AND SERVICING

 

                                 OF MORTGAGE LOANS

 

                     (SEE ARTICLE III OF THE STANDARD TERMS)

 

 

 

                                       30

<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 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), (e) and (i)

        below), in each case to the extent of the related or specified Available

        Distribution   Amount remaining in the case of clauses (i) through (iii),

        and to the extent of the remaining Available   Distribution   Amounts from

        both Loan Groups, in the case of clauses (iv) through (xvii):

 

(i)      (X) from the Available   Distribution Amount related to the Loan Group I,

        to the Class A Certificates   (other than the Class A-P Certificates) and

        Class R-I 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   (provided   that   for the   purpose   of   this   Section

        4.02(a)(i)(X) the Available Funds Cap shall be 5.50%),   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);

 

                      (Y) from the Available   Distribution Amount related to the

        Loan Group II, to the Class CB Certificates and Class R-II 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    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

 

                      (Z) from the Available   Distribution   Amount   derived from

        the related Loan Group, on a parity with the   distributions   in Sections

        4.02(a)(i)(X)   and   4.02(a)(i)(Y),   as   applicable,   to   the   Class   A-V

        Certificates   (or   Subclasses,   if any) in proportion to the   respective

        amounts of Accrued   Certificate   Interest thereon derived from each Loan

        Group,   Accrued   Certificate   Interest on the Class A-V Certificates (or

        Subclasses,   if any) with respect to such   Distribution Date and derived

        from the related   Loan   Group,   plus any   Accrued   Certificate   Interest

        thereon   remaining   unpaid   from any   previous   Distribution   Date   with

        respect to such Loan Group   except as provided in the last   paragraph of

         this Section 4.02(a);

 

                                       31

<PAGE>

 

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

        Amount for the   respective   Loan Groups,   the sum of Class A-P Principal

        Distribution   Amounts   for both   Loan   Groups   (applied   to   reduce   the

        Certificate Principal Balance of the Class A-P Certificates); and

 

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

        Class A-4 and the Class A-V   Certificates)   of each   Certificate   Group,

        from the Available   Distribution   Amount for the related Loan Group,   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 related Senior Percentage for such Distribution Date and Loan

               Group 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 in the

                related Loan Group (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;

 

        (2)      the Stated Principal Balance of any Mortgage Loan in the related

                Loan Group 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 in such Loan Group   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 with

                respect   to   the   related   Loan   Group   (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);

 

                                       32

<PAGE>

 

(B)      with respect to each Mortgage Loan in the related Loan Group 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 related 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 related 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);

 

(C)      the   related   Senior   Accelerated    Distribution    Percentage   for   such

        Distribution   Date times the aggregate of all Principal   Prepayments   in

        Full with   respect to the   related   Loan Group   received   in the related

        Prepayment   Period and   Curtailments   with   respect to the related   Loan

        Group   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   portion   of   the   Excess   Subordinate   Principal   Amount   for   such

        Distribution Date allocated to the related Loan Group;

 

(E)      amounts   allocated   to the related   Certificate   Group,   as   applicable,

        pursuant to Section 4.02(j); and

 

(F)      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

 

                                       33

<PAGE>

 

(G)      the related   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 in the related Loan Group,

        multiplied by a fraction, the numerator of which is the Senior Principal

         Distribution   Amount,   without giving effect to this clause (G), 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,

        payable   from the   Available   Distribution   Amount for the related   Loan

        Group 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 each Loan Group 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;

 

(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 each Loan Group 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;

 

                                       34

<PAGE>

 

(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 each Loan Group 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 each Loan Group 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 each Loan Group 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;

 

(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 each Loan Group 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;

 

                                       35

<PAGE>

 

(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 Amounts for each Loan Group 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 Amounts

        for each Loan Group   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   Certificates,   the   balance,   if any,   of the   Available

        Distribution Amounts for the related Loan Group.

 

        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:

 

(i)      the Class A-P Principal Distribution Amount for each Loan Group shall be

        distributed   to   the   Class   A-P   Certificates,   until   the   Certificate

        Principal Balance thereof has been reduced to zero; and

 

(ii)     an amount   equal to the Senior   Principal   Distribution   Amount for Loan

        Group I shall be distributed as follows:

 

               (A) first,   to the Class R-I   Certificates   until the Certificate

           Principal   Balance of the Class R-I   Certificates has been reduced to

           zero;

 

               (B) second, any remaining amount to the Lockout Certificates,   on

           a pro rata   basis in   accordance   with their   respective   Certificate

           Principal Balances,   until the Certificate   Principal Balances of the

            Lockout   Certificates   have been reduced to zero,   an amount equal to

           the Lockout   Percentage of the Lockout   Certificates'   pro rata share

           (based   on   the   aggregate    Certificate   Principal   Balance   thereof

           relative to the aggregate   Certificate Principal Balance of the Class

           A-1,   Class   A-2,   Class   A-3,   Class   A-5,   Class   A-6 and Class A-7

           Certificates)   of the   aggregate   of   the   collections   described   in

 

 

                                        36

<PAGE>

 

           clauses (A),   (B), (C), (D), (E) and (F) (net of amounts set forth in

           clause   (G))   of   Section   4.02(a)(ii)(Y)   for   Loan   Group   I,   with

           application of the related   Senior   Percentage and the related Senior

           Accelerated Distribution Percentage;   provided,   however, that if the

           aggregate of the amounts set forth in clauses (A), (B), (C), (D), (E)

           and (F)   (net   of   amounts   set   forth   in   clause   (G))   of   Section

            4.02(a)(ii)(Y)   for   Loan   Group I is more   than the   balance   of the

           Available   Distribution