Back to top

STANDARD TERMS OF POOLING AND SERVICING AGREEMENT

Pooling and Servicing Agreement

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: STANDARD TERMS OF POOLING AND SERVICING AGREEMENT
Governing Law: New York     Date: 4/13/2005

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 MARCH 1, 2005,

 

                                       TO

 

                                STANDARD TERMS OF

                         POOLING AND SERVICING AGREEMENT

                           dated as of August 1, 2004

 

                 Mortgage Asset-Backed Pass-Through Certificates

 

                                 Series 2005-QS3

 

 

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

<PAGE>

 

 

<TABLE>

 

 

<S>                                                                                         <C>

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

 

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

 

        Section 1.02.   Use of Words and Phrases............................................31

 

        Section 1.03.   Determination of LIBOR..............................................32

 

 

                                     Article II    CONVEYANCE OF MORTGAGE LOANS; ORIGINAL

 

        ISSUANCE OF CERTIFICATES...........................................................34

 

        Section 2.01.    Conveyance of Mortgage Loans.......................................34

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

                      Terms)...............................................................35

 

        Section 2.03.    Representations, Warranties and Covenants of the

                      Master Servicer and the Company......................................35

 

        Section 2.04. Representations and Warranties of Sellers............................39

 

        Section 2.05. Execution and Authentication of Certificates/Issuance of

                      Certificates Evidencing Interests in REMIC I and REMIC II............39

 

        Section 2.06. Conveyance of Uncertificated REMIC I Regular Interests and

                      REMIC II Regular Interests; Acceptance by the Trustee................39

 

        Section 2.07. Issuance of Certificates Evidencing Interests in REMIC III...........39

 

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

                      Standard Terms)......................................................39

 

Article III   ADMINISTRATION AND SERVICING OF MORTGAGE LOANS................................40

 

Article IV   PAYMENTS TO CERTIFICATEHOLDERS.................................................41

 

        Section 4.01. Certificate Account.   (See Section 4.01 of the Standard Terms)   .....41

 

        Section 4.02. Distributions. ......................................................41

 

        Section 4.03. Statements to Certificateholders; Statements to the Rating

                      Agencies; Exchange Act Reporting (See Section 4.03 of the

                      Standard Terms)......................................................52

 

        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)......................................................52

 

        Section 4.05. Allocation of Realized Losses. ......................................52

 

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

                      (See Section 4.06 of the Standard Terms).............................54

 

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

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

 

        Section 4.08. Surety Bond. (See Section 4.08 of the Standard Terms)................54

 

        Section 4.09. Reserve Fund.........................................................54

 

 

                                        i

 

<PAGE>

 

 

Article V   THE CERTIFICATES................................................................56

 

Article VI     THE COMPANY AND THE MASTER SERVICER..........................................57

 

 

Article VII    DEFAULT......................................................................58

 

 

Article VIII   CONCERNING THE TRUSTEE.......................................................59

 

 

 

Article IX     TERMINATION..................................................................60

 

 

        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................................................60

 

        Section 9.02. Additional Termination Requirements..................................60

 

        Section 9.03. Termination of Multiple REMICs.......................................60

 

 

 

Article X       REMIC PROVISIONS............................................................61

 

 

        Section 10.01.REMIC Administration.   (See Section 10.01 of the Standard Terms).....61

 

        Section 10.02.Master Servicer; REMIC Administrator and Trustee

                      Indemnification.   (See Section 10.02 of the Standard Terms)..........61

 

        Section 10.03.Designation of REMICs................................................61

 

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

                      Regular Interests....................................................61

 

        Section 10.05.Compliance with Withholding Requirements.............................61

 

Article XI    MISCELLANEOUS PROVISIONS......................................................65

 

 

        Section 11.01.Amendment.   (See Section 11.01 of the Standard Terms)................65

 

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

                       the Standard Terms)..................................................65

 

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

                      of the Standard Terms)...............................................65

 

        Section 11.04.Governing Laws.   (See Section 11.04 of the Standard Terms)...........65

 

        Section 11.05.Notices..............................................................65

 

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

                      Section 11.06 of the Standard Terms).................................66

 

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

                      Terms)...............................................................66

 

 

                                        ii

 

<PAGE>

 

        Section 11.08.Supplemental Provisions for Resecuritization.   (See Section

                      11.08 of the Standard Terms).........................................66

 

        Section 11.09.Allocation of Voting Rights..........................................66

 

        Section 11.10.No Petition..........................................................66

 

</TABLE>

 

                                        iii

<PAGE>

 

 

                                           EXHIBITS

 

Exhibit One-I:         Mortgage Loan Schedule (Sub-Group I-1 Loans)

Exhibit One-II:        Mortgage Loan Schedule (Sub-Group I-2 Loans)

Exhibit One-III:       Mortgage Loan Schedule (Group II Loans)

Exhibit Two-I:         Schedule of Discount Fractions for Sub-Group I-1 Loans

Exhibit Two-II:        Schedule of Discount Fractions for Group II Loans

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

 

 

 

                                        iv

<PAGE>

 

 

 

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

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

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

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

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

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

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

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

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

 

                                    PRELIMINARY STATEMENT:

 

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

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

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

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

the REMIC   Administrator   will make an election   to treat the entire   segregated

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

Agreement   (including   the   Mortgage   Loans),   as   three   real   estate   mortgage

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

 

        The terms and provisions of the Standard   Terms are hereby   incorporated

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

contained   herein shall   conflict   with or be   inconsistent   with any   provision

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

Supplement   shall govern.   All   capitalized   terms not otherwise   defined herein

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

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

 

 

                                       1

<PAGE>

 

 

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

aggregate Initial Certificate Principal Balance,   Maturity Date, initial ratings

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

the Trust Fund created hereunder.

 

<TABLE>

<CAPTION>

 

                                 Aggregate Initial                                                     Fitch/                       

                  Pass-Through       Certificate                                     Maturity       -----------------      Minimum

  Designation          Rate        Principal Balance    Features1                        Date            Moody's/S&P      Denominations2

                                                                                                                   

                                                                                                                           

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

  Class I-A1-1         5.50%        $88,912,100.00      Senior/Fixed Rate            March 25, 2035       AAA/Aaa/NA      $25,000.00

                                                                                                                  

  Class I-A1-2         5.50%        $10,000,000.00     Senior/Fixed Rate            March 25, 2035       AAA/Aaa/NA      $25,000.00

                                                                                                                  

  Class I-A1-3         5.50%        $10,990,200.00     Senior/Lockout/Fixed Rate     March 25, 2035       AAA/Aaa/NA      $25,000.00

                                                                                                                              

                                                    Senior/Super                                                            

                  Adjustable3     $167,418,000.00     Senior/Floater/Adjustable                                                     

  Class I-A2-1         Rate                                   Rate                 March 25, 2035       AAA/Aaa/AAA     $25,000.00

                                                                                                                              

                                                    Senior/Interest                                                           

                   Adjustable3                           Only/Inverse                                                           

  Class I-A2-2         Rate                  $0.00(4) Floater/Adjustable Rate      March 25, 2035       AAA/Aaa/NA      $2,000,000.00

                                  $24,048,000.00                                                                              

  Class I-A2-3         5.50%                          Senior/Lockout/Fixed Rate    March 25, 2035       AAA/Aaa/NA      $25,000.00

                                                                                                                 

                                                    Senior/Super                                                  

  Class I-A2-4         5.50%        $41,338,100.00     Senior/Lockout/Fixed Rate    March 25, 2035       AAA/Aaa/NA      $25,000.00

                                                                                                                               

                                                    Senior/Senior Support/                                                      

  Class I-A2-5         5.50%         $1,947,900.00          Lockout/Fixed Rate      March 25, 2035       AAA/Aa1/NA      $25,000.00

                                                                                                                              

                   Adjustable       $5,725,700.00     Senior/Senior Support/                                                       

  Class I-A2-6         Rate3                          Floater/Adjustable Rate      March 25, 2035       AAA/Aa1/NA      $25,000.00

                                                                March 25, 2020                                     

  Class II-A-1         5.00%       $100,604,000.00     Senior/Fixed Rate            March 25, 2020       AAA/Aaa/NA      $25,000.00

 

  Class I-A-P          0.00%           $781,468.00     Senior/Principal Only                            AAA/Aaa/NA      $25,000.00

                                                                                 March 25, 2035  

  Class I-A-V        Variable                $0.00     Senior/Interest                                  AAA/Aaa/NA      $2,000,000.00

                  Rate1                               Only/Variable Rate           March 25, 2035  

  Class II-A-P         0.00%           $205,934.00     Senior/Principal Only        March 25, 2020       AAA/Aaa/NA      $25,000.00

 

  Class II-A-V       Variable                $0.00     Senior/Interest              March 25, 2020       AAA/Aaa/NA      $2,000,000.00

                  Rate2                              Only/Variable Rate

   Class R-I           5.50%               $100.00     Senior/Residual/Fixed Rate   March 25, 2035       AAA/Aaa/NA      (3)       

   Class R-II          5.00%               $100.00     Senior/Residual/Fixed Rate   March 25, 2020       AAA/Aaa/NA      (7)

  Class R-III          5.50%               $100.00     Senior/Residual/Fixed Rate   March 25, 2035       AAA/Aaa/NA      (7)

  Class I-M-1           5.50%        $10,590,600.00     Mezzanine/Fixed Rate         March 25, 2035        AA/NA/NA       $25,000.00

  Class I-M-2          5.50%         $3,344,400.00     Mezzanine/Fixed Rate         March 25, 2035         A/NA/NA       $250,000.00

  Class I-M-3           5.50%         $1,858,000.00     Mezzanine/Fixed Rate         March 25, 2035        BBB/NA/NA      $250,000.00

  Class II-M-1         5.00%         $2,235,600.00     Mezzanine/Fixed Rate         March 25, 2020        AA/NA/NA       $25,000.00

  Class II-M-2         5.00%           $208,000.00     Mezzanine/Fixed Rate         March 25, 2020         A/NA/NA       $250,000.00

  Class II-M-3         5.00%           $312,000.00     Mezzanine/Fixed Rate         March 25, 2020        BBB/NA/NA      $250,000.00

  Class I-B-1          5.50%         $1,858,000.00     Subordinate/Fixed Rate       March 25, 2035        BB/NA/NA       $250,000.00

  Class I-B-2          5.50%         $1,114,800.00     Subordinate/Fixed Rate       March 25, 2035         B/NA/NA       $250,000.00

  Class I-B-3          5.50%         $1,672,286.00     Subordinate/Fixed Rate       March 25, 2035        NA/NA/NA       $250,000.00

  Class II-B-1         5.00%           $156,000.00     Subordinate/Fixed Rate       March 25, 2020        BB/NA/NA       (2)

  Class II-B-2         5.00%            $104,000.00     Subordinate/Fixed Rate       March 25, 2020         B/NA/NA       (2)

  Class II-B-3         5.00%           $156,040.00     Subordinate/Fixed Rate       March 25, 2020        NA/NA/NA       (2)

</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 I-A-P,   Class   II-A-P,   Class I-B-1,   Class

      I-B-2,    Class   I-B-3,    Class   II-B-1,    Class   II-B-2   and   Class   II-B-3

     Certificates) in excess thereof,   except that one Certificate of any of the

     Class I-A-P,   Class II-A-P,   Class I-B-1,   Class I-B-2,   Class I-B-3, Class

     II-B-1,   Class II-B-2 and Class II-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 (or in the case of the

     Class   II-B-1,   Class   II-B-2   and Class   II-B-3   Certificates   in   minimum

     original   denominations equal to the initial Certificate   Principal Balance

     of such   Certificate) 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 I-A2-1 Certificates   3.35%     LIBOR + 0.50%    Subject to the          0.50%

                                                    Available Funds Cap

Class I-A2-2 Certificates   2.15%     5.00% - LIBOR    5.00%                  0.00%

Class I-A2-6 Certificates   3.35%     LIBOR + 0.50%    Subject to the         0.50%

                                                     Available Funds Cap

 

The Class I-A2-1 and Class I-A2-6   Certificates will represent   ownership of the

REMIC II   together   with   certain   rights to   payments   to be made from   amounts

received   under the Yield   Maintenance   Agreement   which will be deemed made for

federal income tax purposes outside of REMIC II by the Underwriter, as the owner

of the Yield Maintenance Agreement.

 

4     The Class   I-A2-2   Certificates   do not have a principal   balance.   For the

     purpose of   calculating   interest   payments,   interest on the Class   I-A2-2

     Certificates    will   accrue   on   a   notional    amount   equal   to   aggregate

     Certificate   Principal   Balance   of   the   Class   I-A2-1   and   Class   I-A2-6

     Certificates immediately prior to the related Distribution Date.

 

 

 

 

                                       2

<PAGE>

 

 

5        The   initial   Pass-Through   Rate   on the   Class   I-A-V   Certificates   is

        0.4059%.

 

6        The   initial   Pass-Through   Rate on the   Class   II-A-V   Certificates   is

        0.4051%.

                                                                        

7        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 Certificate of each Class will be issuable to

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

        and (e) in a minimum denomination   representing a Percentage Interest of

        not less than 0.01%.

 

 

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

Date of $371,599,754.   The Group II Loans have an aggregate principal balance as

of the Cut-off Date of $103,981,675.

 

        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.

 

        Accrued Certificate Interest: With respect to each Distribution Date, as

to any   Class   or   Subclass   of   Certificates   (other   than any   Principal   Only

Certificates),   interest   accrued during the related   Interest Accrual Period at

the related   Pass-Through Rate on the Certificate   Principal Balance or Notional

Amount thereof   immediately prior to such Distribution Date. Accrued Certificate

Interest will be calculated on the basis of a 360-day year, consisting of twelve

30-day   months.   In each   case   Accrued   Certificate   Interest   on any   Class or

Subclass of Certificates will be reduced by the amount of:

 

        (i)     Prepayment   Interest   Shortfalls   on all   Mortgage   Loans   in the

               related   Loan   Group (to the   extent   not   offset   by the   Master

               Servicer with a payment of   Compensating   Interest as provided in

               Section 4.01),

 

         (ii)   the interest   portion   (adjusted to the Net Mortgage Rate (or the

               Modified   Net   Mortgage   Rate in the case of a Modified   Mortgage

               Loan)) of Realized   Losses on all   Mortgage   Loans in the related

               Loan Group (including Excess Special Hazard Losses,   Excess Fraud

               Losses,   Excess Bankruptcy   Losses and Extraordinary   Losses) not

               allocated   solely to one or more specific Classes of Certificates

               pursuant to Section 4.05,

 

         (iii) the interest   portion of Advances that were (A)   previously   made

               with   respect to a Mortgage   Loan or REO Property on the Mortgage

                Loans in the related   Loan   Group,   which   remained   unreimbursed

               following   the   Cash   Liquidation   or   REO   Disposition   of   such

               Mortgage   Loan or REO   Property   and (B)   made   with   respect   to

               delinquencies   that   were   ultimately   determined   to   be   Excess

               Special Hazard   Losses,   Excess Fraud Losses,   Excess   Bankruptcy

               Losses   or   Extraordinary   Losses   on the   Mortgage   Loans in the

               related Loan Group and were not   allocated   solely to one or more

               specific Classes of Certificates pursuant to Section 4.05, and

 

          (iv) any other interest   shortfalls   not covered by the   subordination

               provided by the related Class M Certificates   and related Class B

               Certificates, including interest that is not collectible from the

               Mortgagor   pursuant to the   Servicemembers   Civil   Relief Act, as

               amended,   or similar legislation or regulations as in effect from

               time to time, all allocated as described below.

 

The Class I-A1 Percentage of these   reductions with respect to the Sub-Group I-1

Loans,   will be allocated   among the Holders of the Class I-A-V,   Sub-Group   I-1

Senior, Class R-I and Class R-III Certificates,   in proportion to the amounts of

Accrued Certificate   Interest that would have been payable to those Certificates

from the Sub-Group I-1 Loans on that   Distribution   Date absent such reductions.

The Class I-A2 Percentage of these   reductions with respect to the Sub-Group I-2

Loans will be allocated   among the Holders of the Class I-A-V   Certificates   and

Sub-Group   I-2 Senior   Certificates,   in   proportion   to the   amounts of Accrued

Certificate Interest that would have been payable to those Certificates from the

Sub-Group I-2 Loans on that Distribution Date absent such reductions.   The Class

 

 

                                       4

<PAGE>

 

II-A   Percentage of these   reductions with respect to the Group II Loans will be

allocated among the Holders of the Group II Senior Certificates,   other than the

Class II-A-P   Certificates,   in proportion to the amounts of Accrued Certificate

Interest   that would have been payable to those   Certificates   from the Group II

Loans on that   Distribution   Date absent such   reductions.   The remainder of all

such   reductions   will be   allocated   among the Holders of the   related   Class M

Certificates   and related Class B Certificates in proportion to their respective

amounts of Accrued Certificate Interest payable on such Distribution Date absent

such reductions.   In addition to that portion of the reductions described in the

preceding   sentence that are allocated to any Class of Class B   Certificates   or

any Class of Class M Certificates, Accrued Certificate Interest on such Class of

Class B Certificates   or such Class of Class M   Certificates   will be reduced by

the interest portion (adjusted to the Net Mortgage Rate) of Realized Losses that

are   allocated   solely to such   Class of Class B   Certificates   or such Class of

Class M Certificates pursuant to Section 4.05.

 

        Adjustable Rate Certificates:   Any of the Class I-A2-1, the Class I-A2-2

and the Class I-A2-6 Certificates.

 

        Aggregate Available   Distribution Amount: With respect to a Distribution

Date, the sum of the Available Distribution Amounts for both Sub-Loan Groups for

such Distribution Date.

 

        Aggregate   Senior   Interest   Distribution   Amount:   With   respect   to   a

Distribution Date, the sum of the Senior Interest   Distribution Amounts for both

Sub-Loan Groups for such Distribution Date.

 

        Aggregate   Senior   Principal   Distribution   Amount:   With   respect   to a

Distribution Date, the sum of the Senior Principal Distribution Amounts for both

Sub-Loan Groups for such Distribution Date.

 

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

Group or Sub-Loan   Group,   as applicable,   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

 

 

                                        5

<PAGE>

 

be included   with respect to such Sub-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 or   Sub-Loan   Group,   as   applicable,

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 July 2010 and the Class I-A2-1   Certificates   or the Class

I-A2-6 Certificates,   as applicable, 5.50% per annum, 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   July 2010 and the Class   I-A2-1   Certificates   or the Class   I-A2-6

Certificates, 5.50% per annum.

 

        Bankruptcy   Amount:   With   respect   to each Loan Group 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) $156,694,   in the case of Loan Group I, and

$150,000,   in the case of Loan   Group   II,   over   (B) the   aggregate   amount   of

Bankruptcy    Losses   allocated   solely   to   one   or   more   specific   Classes   of

Certificates in the related Certificate Group 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 related Bankruptcy Amount calculated as

        of the close of business on the Business Day   immediately   preceding the

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

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

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

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

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

 

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

               Non-Primary   Residence   Loans in the related Loan Group as of the

               Relevant   Anniversary   is less than 10% of the   Stated   Principal

               Balance of the Mortgage Loans in the related Loan Group as of the

               Relevant   Anniversary,   $0.00, or (ii) if the aggregate principal

               balance of the   Non-Primary   Residence   Loans in the related Loan

               Group as of the Relevant   Anniversary is equal to or greater than

               10% of the Stated Principal   Balance of the Mortgage Loans in the

               related Loan Group as of the Relevant Anniversary, the sum of (I)

               the   aggregate   principal   balance of the   Non-Primary   Residence

               Loans in the   related   Loan Group 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   in the

               related   Loan Group 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 in the related Loan

               Group 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; and

 

                      (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 related Loan Group

               (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 in the

               related   Loan Group as of the   Relevant   Anniversary)   of the Net

 

 

                                        6

<PAGE>

 

               Mortgage Rates of all Mortgage Loans in the related Loan Group 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

               related   Loan Group as of the Relevant   Anniversary,   and (z) one

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

                Loans   remaining in the related   Loan Group   divided by the total

               number of Outstanding Mortgage Loans in the related Loan Group as

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

 

               over (2) the aggregate   amount of   Bankruptcy   Losses on Mortgage

        Loans in the related Loan Group allocated solely to one or more specific

        Classes of related   Certificates   in accordance   with Section 4.05 since

        the Relevant Anniversary.

 

        The Bankruptcy   Amount for each Loan Group 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 related   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.

 

        Capitalization   Reimbursement   Amount:   As to any Distribution   Date and

Loan Group or Sub-Loan Group, as applicable, the amount of Advances or Servicing

Advances that were added to the Stated   Principal   Balance of the Mortgage Loans

in such Loan Group or Sub-Loan Group,   as applicable,   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   related

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, or Sub-Loan Group,   as applicable,   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 or Sub-Loan Group, as

applicable,   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 or Sub-Loan Group and Distribution Date.

 

        Certificate: Any Class I-A1-1, Class I-A1-2, Class I-A1-3, Class I-A2-1,

Class I-A2-2,   Class I-A2-3,   Class I-A2-4,   Class I-A2-5,   Class I-A2-6,   Class

I-A-V, Class I-A-P, Class II-A-1,   Class II-A-V,   Class II-A-P, Class R-I, Class

R-II, Class R-III, Class I-M-1,   Class I-M-2,   Class I-M-3, Class II-M-1,   Class

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

II-B-2 and Class II-B-3 Certificates.

 

                                        7

<PAGE>

 

        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-QS3"   and   which   must be an   Eligible

Account.

 

        Certificate Group: With respect to (i) Loan Group I, the Group I Senior,

Class I-M, Class I-B-1, Class I-B-2 and Class I-B-3 Certificates;   and (ii) Loan

Group II, the Group II Senior,   Class II-M, Class II-B-1, Class II-B-2 and Class

II-B-3 Certificates.

 

        Certificate Policy:   None.

 

        Certificate   Principal Balance:   With respect to each Certificate (other

than any Interest Only   Certificate),   on any date of   determination,   an amount

equal to:

 

         (i)    the Initial Certificate   Principal Balance of such Certificate as

               specified on the face thereof, plus

 

         (ii)   any   Subsequent   Recoveries   added to the   Certificate   Principal

               Balance of such Certificate pursuant to Section 4.02, minus

 

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

               distributed   with respect to such Certificate (or any predecessor

               Certificate)   and   applied   to reduce the   Certificate   Principal

               Balance thereof pursuant to Section 4.02(a) and (y) the aggregate

               of all reductions in Certificate Principal Balance deemed to have

               occurred in connection with Realized Losses which were previously

               allocated to such   Certificate (or any   predecessor   Certificate)

                pursuant to Section 4.05;

 

provided,   that the   Certificate   Principal   Balance of each   Certificate of the

Class of   Subordinate   Certificates   with the Lowest   Priority at any given time

shall   be   further   reduced   by an   amount   equal   to   the   Percentage   Interest

represented   by such   Certificate   multiplied by the excess,   if any, of (A) the

then aggregate   Certificate   Principal Balance of all Classes of Certificates in

the   related   Certificate   Group then   outstanding   over (B) the then   aggregate

Stated Principal Balance of the Mortgage Loans in the related Loan Group.

 

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

Sub-Group I-1 Senior, Class R-I and Class R-III Certificates;   and (ii) Sub-Loan

Group I-2, the Sub-Group I-2 Senior Certificates.

 

        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)(1) of the

definition   of Class A-P   Principal   Distribution   Amount for such Loan Group or

Sub-Loan   Group,   as   applicable,   is less than the amount   described   in clause

(C)(2) of such definition.

 

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

Distribution   Date and Loan Group or Sub-Loan   Group,   as applicable,   an amount

equal to the aggregate of:

 

                                       8

<PAGE>

 

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

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

        Group or Sub-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;

 

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

        unscheduled   collections   on each Discount   Mortgage Loan in the related

        Loan Group or Sub-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 Sub-Loan   Group (or, in the case of a substitution

        of a Deleted   Mortgage Loan in the related Loan Group or Sub-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 or Sub-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   or

        Sub-Loan   Group for such   Distribution   Date,   if any,   related   to each

        Discount Mortgage Loan in the related Loan Group or Sub-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 or Sub-Loan Group shall equal the excess of

(i) the sum of (a) the related   Discount   Fraction of the   principal   portion of

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

Sub-Loan Group received or advanced prior to the related   Determination Date and

not previously   distributed minus the Discount Fraction of the principal portion

of any related Debt   Service   Reduction   which   together   with other   Bankruptcy

Losses exceeds the   Bankruptcy   Amount and (b) the aggregate   amount   calculated

pursuant to clauses (B) and (C) above over (ii) the amount   calculated   pursuant

to clause (F) above.

 

                                       9

<PAGE>

 

        Class A-P   Certificates:   The Class I-A-P   Certificates and Class II-A-P

Certificates,   which   relate to and are payable from the Group I Loans and Group

II Loans, respectively.

 

        Class A-V   Certificates:   The Class I-A-V   Certificates and Class II-A-V

Certificates,   which   relate to and are payable from the Group I Loans and Group

II Loans, respectively.

 

        Class B Certificates:   The Class I-B-1,   Class I-B-2, Class I-B-3, Class

II-B-1, Class II-B-2 and Class II-B-3 Certificates. The Class I-B-1, Class I-B-2

and Class I-B-3   Certificates   relate to and are payable from the Group I Loans.

The Class II-B-1,   Class II-B-2 and Class II-B-3   Certificates relate to and are

payable from the Group II Loans.

 

        Class   M   Certificates:   The   Class   I-M-1,   Class   I-M-2,   Class   I-M-3

Certificates,   which relate to and are payable   from the Group I Loans,   and the

Class II-M-1,   Class II-M-2 and Class II-M-3   Certificates,   which relate to and

are payable from the Group II Loans.

 

        Class R   Certificate:   Any one of the Class   R-I,   Class   R-II and Class

R-III 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.

 

        Class   R-III   Certificate:   Any   one of   the   Class   R-III   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 III for

purposes of the REMIC Provisions.

 

        Class I-A1 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 Sub-Group I-1 Senior, Class R-I

and Class R-III   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 Sub-Loan Group I-1 immediately prior

to such Distribution Date.

 

        Class I-A2 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 Sub-Group I-2 Senior 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) in Sub-Loan Group I-2 immediately prior to such Distribution Date.

 

 

 

                                       10

<PAGE>

 

        Class I-M   Certificates:   The Class   I-M-1,   Class I-M-2 and Class I-M-3

Certificates.

  

        Class II-A 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 Group II Senior   Certificates

(other   than   the   Class   II-A-P    Certificates)    immediately    prior   to   such

Distribution Date and the denominator of which is the aggregate Stated Principal

Balance of all of the Mortgage Loans (or related REO Properties) (other than the

related   Discount   Fraction   of each   Discount   Mortgage   Loan) in Loan Group II

immediately prior to such Distribution Date.

 

        Class II-M Certificates: The Class II-M-1, Class II-M-2 and Class II-M-3

Certificates.

 

        Closing Date:   March 30, 2005.

 

        Compensating   Interest:   With respect to any Distribution   Date and each

Loan Group or Sub-Loan   Group,   as   applicable,   an amount   equal to   Prepayment

Interest   Shortfalls   resulting   from   Principal   Prepayments in Full during the

related   Prepayment Period and Curtailments   during the prior calendar month and

included   in the   Available   Distribution   Amount   for the   such   Loan   Group or

Sub-Loan Group, as applicable,   on such Distribution Date, but not more than the

lesser of (a) one-twelfth of 0.125% of the aggregate Stated Principal Balance of

the Mortgage Loans in the related Loan Group or Sub-Loan   Group,   as applicable,

immediately   preceding such   Distribution   Date and (b) the sum of the Servicing

Fee and all income and gain on amounts   held in the   Custodial   Account   and the

Certificate   Account and payable to the   Certificateholders   with respect to the

Mortgage Loans in the related Loan Group or Sub-Loan Group,   as applicable,   and

such Distribution Date; provided that for purposes of this definition the amount

of the Servicing Fee will not be reduced   pursuant to Section   7.02(a) except as

may be required pursuant to the last sentence of such Section.

 

        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-QS3.

 

        Credit Support   Depletion   Date: With respect to Loan Group I, the first

Distribution Date on which the Certificate   Principal Balances of the Class I-M,

Class I-B-1, Class I-B-2 and Class I-B-3 Certificates have been reduced to zero.

With   respect   to Loan   Group   II,   the   first   Distribution   Date on which   the

Certificate Principal Balances of the Class II-M, Class II-B-1, Class II-B-2 and

Class II-B-3 Certificates have been reduced to zero.

 

        Credit Repository: Equifax, Transunion and Experian, or their successors

in interest.

 

        Cut-off Date:   March 1, 2005.

 

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

Business Day prior to each Distribution Date.

 

                                       11

<PAGE>

 

        Discount   Net   Mortgage   Rate:   With   respect to Loan Group I, 5.50% per

annum. With respect to Loan Group II, 5.00% per annum.

 

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

in which such Distribution Date occurs.

 

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

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

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

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

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

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

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

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

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

interest    against   any    collateral    (which   shall   be   limited   to   Permitted

Investments)   securing   such   funds   that is   superior   to   claims   of any other

depositors or creditors of the depository institution with which such account is

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

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

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

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

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

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

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

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

then-current rating assigned to such Certificates by such Rating Agency).

 

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

amount   equal to the excess of (a) the   Available   Distribution   Amount for such

Loan Group or the Aggregate Available   Distribution Amount, as applicable,   over

(b) the sum of (i) the aggregate amount of Accrued   Certificate   Interest on the

related   Senior   Certificates   or the   Aggregate   Senior   Interest   Distribution

Amount, as applicable,   (ii) the related Senior Principal Distribution Amount or

Aggregate   Senior   Principal   Distribution   Amount,   as applicable,   (determined

without regard to Section 4.02(a)(ii)(Y)(D) hereof), (iii) the related Class A-P

Principal   Distribution   Amount   for both   Sub-Loan   Groups or Loan Group II, as

applicable   (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 I-M, Class I-B-1 and Class I-B-2 Certificates,

or the Class II-M, Class II-B-1 and Class II-B-2 Certificates, as applicable.

 

    Excess Subordinate   Principal Amount:   With respect to any Distribution Date

on which the aggregate Certificate Principal Balance of the Class of Subordinate

Certificates in the Certificate   Group related to a Loan Group then   outstanding

with the Lowest   Priority is to be reduced to zero and on which Realized   Losses

are to be   allocated   to such Class or Classes,   the excess,   if any, of (i) the

amount that would   otherwise   be   distributable   in respect of principal on such

class or classes of Certificates on such Distribution Date over (ii) the excess,

if any, of the aggregate   Certificate Principal Balance of such Class or Classes

of Certificates   immediately   prior to such Distribution Date over the aggregate

amount of Realized   Losses to be allocated to such   Classes of   Certificates   on

such   Distribution Date as reduced by any amount calculated with respect to that

 

 

                                       12

<PAGE>

 

Loan Group   pursuant   to clause   (E) of the   definition   of Class A-P   Principal

Distribution   Amount. The Excess Subordinate   Principal Amount will be allocated

between the   Sub-Loan   Groups in Loan Group I on a pro rata basis in   accordance

with the amount of Realized   Losses on the Mortgage Loans in each Sub-Loan Group

allocated to the Certificates on that Distribution Date.

 

        Fraud   Loss   Amount:   With   respect to each Loan Group 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% (in the case of Group I

Loans) or 2.25% (in the case of Group II   Loans)   of the   aggregate   outstanding

principal   balance of the   Mortgage   Loans in the   related   Loan Group as of the

Cut-off Date minus the aggregate   amount of Fraud Losses allocated solely to one

or more specific Classes of related 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 for such Loan Group as of the most recent anniversary of the Cut-off Date

and (b)   2.00%   (in the case of Group I Loans) or 1.50% (in the case of Group II

Loans) of the   aggregate   outstanding   principal   balance of all of the Mortgage

Loans in the related Loan Group 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 related   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 for the related   Loan Group 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 in the   related   Loan Group as of the most recent

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

for the related Loan Group 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 for such Loan Group shall

be zero.

 

        The Fraud Loss   Amount   for a Loan   Group 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 related   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 Sub-Group I-1 Loans and Sub-Group I-2 Loans.

 

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

Schedule as Group II Loans.

 

        Group I Senior   Certificates:   The Class   I-A1-1,   Class   I-A1-2,   Class

I-A1-3,   Class I-A2-1,   Class I-A2-2,   Class I-A2-3, Class I-A2-4, Class I-A2-5,

Class I-A2-6, Class I-A-V, Class I-A-P, Class R-I and Class R-III Certificates.

 

                                       13

<PAGE>

 

        Group II Senior   Certificates:   The Class II-A-1,   Class   II-A-V,   Class

II-A-P and Class R-II   Certificates,   which relate to and payable from the Group

II Loans.

 

        Highest Priority: As of any date of determination,   the Class of related

Subordinate   Certificates then outstanding with a Certificate   Principal Balance

greater than zero, with the earliest   priority for payments   pursuant to Section

4.02(a), in the following order: (a) for the Subordinate Certificates related to

Loan Group I, Class I-M-1,   Class I-M-2,   Class I-M-3,   Class I-B-1, Class I-B-2

and Class I-B-3 Certificates and (b) for the Subordinate Certificates related to

Loan Group II, Class II-M-1,   Class II-M-2,   Class II-M-3,   Class II-B-1,   Class

II-B-2 and Class II-B-3 Certificates.

 

        Initial Monthly Payment Fund: $0.00,   representing   scheduled   principal

amortization and interest at the Net Mortgage Rate payable during the April 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 I-A-V   Certificates,

the aggregate   Cut-off Date Principal Balance of the Group I Loans; with respect

to the Class II-A-V   Certificates,   the aggregate Cut-off Date Principal Balance

of the Group II Loans;   and with   respect to the Class I-A2-2   Certificates,   an

amount equal to the aggregate   Certificate Principal Balance of the Class I-A2-1

and Class   I-A2-6   Certificates   as of the   Cut-Off   Date.   With   respect to any

Subclass   issued pursuant to Section   5.01(c),   the aggregate   Stated   Principal

Balance of the Mortgage Loans   corresponding   to such Subclass as of the Cut-Off

Date.

 

        Initial   Subordinate   Class   Percentage:   With   respect to each Class of

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

aggregate   Certificate   Principal   Balance of such related Class of   Subordinate

Certificates   divided   by the   aggregate   Stated   Principal   Balance   of all the

Mortgage Loans in the related Loan Group as of the Cut-off Date as follows:

 

        Class I-M-1:   2.85%          Class I-B-1:   0.50%

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

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

 

        Class II-M-1:   2.15%         Class II-B-1:   0.15%

        Class II-M-2:   0.20%         Class II-B-2:   0.10%

        Class II-M-3:   0.30%         Class II-B-3:   0.15%

 

        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.   The

Interest   Accrual Period for the Adjustable   Rate   Certificates is the one-month

period   commencing on the 25th day of the month preceding the month in which the

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

Distribution Date occurs.

 

        Interest Only Certificates: Any one of the Class I-A-V, Class II-A-V and

Class   I-A2-2   Certificates.    The   Interest   Only   Certificates   will   have   no

Certificate Principal Balance.

 

                                       14

<PAGE>

 

        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.

 

        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.

 

        Lockout   Percentage:   For any   Distribution   Date occurring prior to the

Distribution   Date in April 2010, 0%, and for any Distribution   Date thereafter,

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

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

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

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

April 2014; and 100% for any Distribution Date thereafter.

 

    Lockout Share Percentage:   For any distribution   date, is the product of (i)

the Lockout   Percentage and (ii) a fraction the numerator of which is the sum of

the aggregate   Certificate   Principal Balance of the Class I-A2-4   Certificates,

the Class I-A2-5   Certificates and $35,000,000,   and the denominator of which is

the sum of the Certificate   Principal Balance of the Class I-A2-1, Class I-A2-4,

Class I-A2-5 and Class I-A2-6 Certificates.

 

        Lower   Priority:   As of any   date   of   determination   and any   Class   of

Subordinate   Certificates,   any other Class of related Subordinate   Certificates

then   outstanding   with a later   priority for payments   pursuant to Section 4.02

(a).

 

        Lowest Priority:   As of any date of determination,   the Class of related

Subordinate   Certificates then outstanding with a Certificate   Principal Balance

greater than zero,   with the latest   priority   for payments   pursuant to Section

4.02(a), in the following order: (a) for the Subordinate Certificates related to

Loan Group I, Class I-B-3,   Class I-B-2,   Class I-B-1,   Class I-M-3, Class I-M-2

and Class I-M-1 Certificates and (b) for the Subordinate Certificates related to

Loan Group II, Class II-B-3,   Class II-B-2,   Class II-B-1,   Class II-M-3,   Class

II-M-2 and Class II-M-1 Certificates .

 

         Maturity Date: With respect to   Certificates   in the   Certificate   Group

related to Loan Group I,   March 25,   2035,   the   Distribution   Date   immediately

following the latest scheduled   maturity date of any Mortgage Loan in Loan Group

I. With respect to Certificates   in the Certificate   Group related to Loan Group

II, March 25, 2020,   the   Distribution   Date   immediately   following   the latest

scheduled maturity date of any Mortgage Loan in Loan Group II.

 

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

hereto as Exhibit One-I (with   respect to Sub-Loan   Group I-1),   Exhibit   One-II

(with respect to Sub-Loan   Group I-2) and Exhibit   One-III (with respect to Loan

Group II) (in each case, 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 in the related   Loan Group or

Sub-Loan Group, as applicable:

 

                                       15

<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   I-A2-2   Certificates,   an   amount   equal   to   the   aggregate   Certificate

Principal Balance of the Class I-A2-1 and Class I-A2-6 Certificates   immediately

prior to the related   Distribution   Date;   (ii) with   respect to any Class I-A-V

Certificates   or   Subclass   thereof   issued   pursuant   to Section   5.01(c),   the

aggregate   Stated   Principal   Balance of the Group I Loans   corresponding to the

Uncertificated   Class A-V REMIC Regular   Interests   represented by such Class or

Subclass   immediately   prior to such date;   and (iii) with   respect to any Class

II-A-V Certificates or Subclass thereof issued pursuant to Section 5.01(c),   the

aggregate   Stated Principal   Balance of the Group II Loans   corresponding to the

Uncertificated   Class A-V REMIC Regular   Interests   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.

 

                                        16

<PAGE>

 

o               With   respect to the Class   I-A2-1   Certificates   and the initial

               Interest Accrual Period,   3.35% per annum, and as to any Interest

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

               0.50%, subject to a maximum rate equal to the Available Funds Cap

               and a minimum rate of 0. 50% per annum.

 

o               With   respect to the Class   I-A2-2   Certificates   and the initial

                Interest Accrual Period,   2.15% per annum, and as to any Interest

               Accrual Period thereafter,   a per annum rate equal to 5.00% minus

               LIBOR, subject to a maximum rate of 5.00% per annum and a minimum

               rate of 0.00% per annum.

 

o               With   respect to the Class   I-A2-6   Certificates   and the initial

               Interest Accrual Period,   3.35% per annum, and as to any Interest

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

               0.50%, subject to a maximum rate equal to the Available Funds Cap

               and a minimum rate of 0.50% per annum.

 

        With   respect to each Class of 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 in the   related   Loan Group 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 I-A-V Certificates and the Class II-A-V

Certificates and the initial Distribution Date the Pass-Through Rate is equal to

0.4059% and 0.4051% per annum,   respectively.   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 in the related Loan Group   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 Class A-P   Certificates   have no

Pass-Through Rate and are not entitled to Accrued Certificate Interest.

 

        Pool Strip Rate: With respect to each Mortgage Loan in any Loan Group, a

per annum rate equal to the excess of (a) the Net Mortgage Rate of such Mortgage

Loan over (b) the Discount   Net Mortgage   Rate for such Loan Group (but not less

than 0.00%) per annum.

 

        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;

 

                                       17

<PAGE>

 

(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

        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

 

 

                                       18

<PAGE>

 

following additional   conditions:   (i) the total amount of debt from A-1 issuers

must be limited to the   investment of monthly   principal   and interest   payments

(assuming fully amortizing collateral); (ii) the total amount of A-1 investments

must not   represent   more   than   20% of the   aggregate   outstanding   Certificate

Principal Balance of the Certificates and each investment must not mature beyond

30 days;   (iii) the terms of the debt must   have a   predetermined   fixed   dollar

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

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

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

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

 

        Prepayment    Assumption:    With   respect   to   Sub-Loan   Group   I-1,   the

prepayment   assumption to be used for   determining the accrual of original issue

discount and premium and market discount on the related Certificates for federal

income tax purposes,   which assumes a constant prepayment rate of 6.0% per annum

of the then   outstanding   principal   balance of the   Sub-Group   I-1 Loans in the

first   month   of the   life   of   such   Sub-Group   I-1   Loans   and   an   additional

approximately   1.090909091% 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 Sub-Group   I-1 Loans,   a constant   prepayment   rate of 18.0% per

annum. With respect to Sub-Loan Group I-2, the prepayment   assumption to be used

for   determining   the accrual of original   issue discount and premium and market

discount on the related   Certificates   for federal   income tax   purposes,   which

assumes a constant   prepayment   rate of 10.0% per annum of the then   outstanding

principal   balance of the   Sub-Group I-2 Loans in the first month of the life of

such Sub-Group I-2 Loans and an additional approximately   0.909090909% per annum

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

month and in each month thereafter during the life of the Sub-Group I-2 Loans, a

constant   prepayment rate of 20.0% per annum. With respect to Loan Group II, the

prepayment   assumption to be used for   determining the accrual of original issue

discount and premium and market discount on the related Certificates for federal

income tax purposes,   which assumes a constant prepayment rate of 6.0% per annum

of the then   outstanding   principal   balance   of the Group II Loans in the first

month   of the   life of such   Group   II   Loans   and an   additional   approximately

1.090909091%   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 Group II Mortgage Loans, a constant prepayment rate of 18.0% per annum.

 

        Prepayment   Distribution   Percentage:   With respect to any   Distribution

Date and each Class of Subordinate   Certificates   in the   Certificate   Group for

each Loan   Group,   under the   applicable   circumstances   set   forth   below,   the

respective percentages set forth below:

 

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

               2010 (unless the   Certificate   Principal   Balances of the related

               Senior    Certificates    (other     than   the    related    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   related    Subordinate    Certificates    are

               outstanding:

 

                      (a) in   the   case   of the   Class   of   related   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

 

 

                                       19

<PAGE>

 

               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     related    Subordinate    Certificates    then

               outstanding   with the Highest   Priority and (2) all other Classes

               of   related   Subordinate   Certificates   for which the   respective

               Prepayment Distribution Triggers have been satisfied; and

 

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

               Certificates for which the Prepayment   Distribution Triggers have

               not been satisfied, 0%; and

 

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

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

        Series   Supplement   (determined   without   regard to the   proviso   to the

        definition of "Subordinate   Principal Distribution Amount") would result

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

        Subordinate   Certificates   in   an   amount   greater   than   the   remaining

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

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

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

        described above, would exactly reduce the Certificate   Principal Balance

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

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

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

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

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

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

        the   reductions   in   the   Prepayment   Distribution   Percentages   of   the

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

        expressed   as an   aggregate   percentage,   shall be   allocated   among the

        Non-Maturing   Classes in   proportion   to their   respective   Recalculated

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

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

        of such   Distribution   Date, the Prepayment   Distribution   Percentage of

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

        Distribution   Percentage   thereof,   calculated   in   accordance   with the

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

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

        the related Adjustment Percentage.

 

        Prepayment   Distribution   Trigger: With respect to any Distribution Date

and any Class of related   Subordinate   Certificates   (other than the Class I-M-1

Certificates and the Class II-M-1 Certificates),   a test that shall be satisfied

if the fraction   (expressed as a percentage) equal to the sum of the Certificate

Principal   Balances   of   such   Class   and   each   Class   of   related   Subordinate

Certificates   with a Lower   Priority than such Class   immediately   prior to such

Distribution   Date divided by the aggregate Stated   Principal   Balance of all of

the   Mortgage   Loans (or   related   REO   Properties)   in the   related   Loan Group

immediately   prior to such Distribution Date is greater than or equal to the sum

of the related Initial   Subordinate Class Percentages of such Classes of related

Subordinate Certificates.

 

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

Class II-A-P Certificates.

 

                                       20

<PAGE>

 

        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 the Adjustable Rate Certificates and

any   Distribution    Date   provided   the   Adjustable   Rate   Certificates   are   in

book-entry   form,   the   close of   business   on the   Business   Day   prior to that

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.   As to any   Uncertificated   REMIC II Regular Interest,

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

such    Uncertificated    REMIC   II   Regular    Interest   in   the    definition    of

Uncertificated REMIC II 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 Group I Loans and the related Mortgage Files,

 

                (ii)    all   payments   and   collections   in respect of the Group I

                      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 Group I 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, in each case related to Group I Loans, and

 

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

 

        REMIC I Certificates:   The Class R-I Certificates.

 

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

election   is to be made,   consisting   of: (i) the Group II Loans and the related

Mortgage Files,

 

               (ii)    all   payments and   collections   in respect of the Group II

                      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

 

 

                                       21

<PAGE>

 

                      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 Group II 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, in each case related to Group II Loans, and

 

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

 

         REMIC II Certificates:   The Class R-II Certificates.

 

        REMIC   III:    The    segregated    pool   of   assets    consisting    of   the

Uncertificated REMIC I Regular Interests and the Uncertificated REMIC II 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 and the Class

R-II   Certificates)   pursuant to Section 2.06,   with respect to which a separate

REMIC election is to be made.

 

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

R-I Certificates and the Class R-II Certificates).

 

        Senior   Accelerated   Distribution    Percentage:    With   respect   to   any

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

Loan   Group   or   Sub-Loan   Group,   as   applicable,   100%.   With   respect   to any

Distribution   Date   thereafter   and   such   Loan   Group   or   Sub-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

 

                                       22

<PAGE>

 

(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

        in the related Loan Group 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 related

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

        principal balance of Mortgage Loans in the related Loan Group 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 in the related Loan Group   averaged   over

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

        Mortgage   Loans in the related Loan Group 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 related Subordinate Certificates; or

 

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

        the related Loan Group   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 in the

        related Loan Group averaged over the last six months, does not exceed 4%

        and (2) Realized   Losses on the Mortgage Loans in the related Loan Group

        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 related

        Subordinate Certificates; and

 

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

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

the related Senior   Accelerated   Distribution   Percentage for such   Distribution

Date shall be 100%.

 

        Notwithstanding   the   foregoing,   upon the reduction of the   Certificate

Principal   Balances   of the   Senior   Certificates   related   to a Loan   Group   or

Sub-Loan Group, as applicable,   (other than the related Class A-P   Certificates,

if any) to zero, the related Senior   Accelerated   Distribution   Percentage shall

thereafter be 0%.

 

                                        23

<PAGE>

 

        Senior   Certificate:   Any one of the Sub-Group I-1 Senior   Certificates,

Sub-Group I-2 Senior Certificates or Group II Senior   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 a Sub-Loan Group the amount of Accrued Certificate Interest required to

be distributed from the related Available   Distribution Amount to the Holders of

the   Certificates   in the   related   Certificate   Sub-Group   and the Class   I-A-V

Certificates on such Distribution Date pursuant to Sections 4.02(a)(i).

 

        Senior Percentage:   The Class I-A1 Percentage,   Class I-A2 Percentage or

Class II-A Percentage, as applicable.

 

        Senior Principal   Distribution   Amount: With respect to any Distribution

Date and Loan Group or   Sub-Loan   Group,   as   applicable,   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 or Certificate

Sub-Group on such   Distribution   Date   pursuant to Sections   4.02(a)(ii)(Y)   and

4.02(a)(xvi).

 

        Special Hazard Amount:   As of any   Distribution   Date and Loan Group, an

amount   equal to (a) with   respect   to Loan   Group   I,   $3,715,998   and (b) with

respect   to Loan   Group II,   1,978,376,   in each   case   minus the sum of (i) the

aggregate   amount   of   Special   Hazard   Losses   allocated   solely to one or more

specific Classes of Certificates in the related   Certificate Group 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 related   Special Hazard

Percentage for such anniversary   multiplied by the outstanding principal balance

of all the   Mortgage   Loans in the related Loan Group on the   Distribution   Date

immediately   preceding such anniversary and (ii) twice the outstanding principal

balance   of the   Mortgage   Loan in the   related   Loan   Group   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 in the related Loan

Group 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 in the related Loan Group   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 in the related Loan Group, expressed as a percentage, and the

denominator of which is equal to 22.66%, in the case of Loan Group I and 19.01%,

in the case of Loan   Group II (which   percentages   are   equal to the   respective

percentages of Mortgage   Loans in the related Loan Group by aggregate   principal

 

 

                                       24

<PAGE>

 

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 in the

related   Loan Group   secured by a   Mortgaged   Property   (or,   with   respect to a

Cooperative   Loan, the related   Cooperative   Apartment)   located in the State of

California.

 

        The related   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 related   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:   With respect to each Loan Group 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 in the related

Loan Group 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 in the related Loan Group as of the   immediately   preceding

Distribution Date.

 

        Sub-Group I-1 Loans:   The Mortgage Loans designated on the Mortgage Loan

Schedule as Sub-Group I-1 Loans.

 

        Sub-Group I-2 Loans:   The Mortgage Loans designated on the Mortgage Loan

Schedule as Sub-Group I-2 Loans.

 

        Sub-Group   I-1 Senior   Certificates:   The Class   I-A-1,   Class I-A-2 and

Class I-A-3   Certificates,   which relate to and are payable   primarily   from the

Sub-Group I-1 Loans.

 

        Sub-Group I-2 Senior Certificates: The Class I-A2-1, Class I-A2-2, Class

I-A2-3, Class I-A2-4,   Class I-A2-5 and Class I-A2-6 Certificates,   which relate

to and are payable primarily from the Sub-Group I-2 Loans.

 

        Sub-Group I-1 Loans:   The Mortgage Loans designated on the Mortgage Loan

Schedule as Sub-Group I-1 Loans.

 

        Sub-Loan Group: Any of Sub-Loan Group I-1 or Sub-Loan Group I-2.

 

        Sub-Loan   Group   I-1:   The   group of   Mortgage   Loans   comprised   of the

Sub-Group I-1 Loans.

 

        Sub-Loan   Group   I-2:   The   group of   Mortgage   Loans   comprised   of the

Sub-Group I-2 Loans.

 

        Subordinate   Certificate:   With   respect to Loan Group I, any one of the

Class I-M Certificates or Class I-B-1, Class I-B-2 and Class I-B-3 Certificates,

executed   by   the   Trustee   and   authenticated   by   the   Certificate    Registrar

substantially    in   the   form   annexed   hereto   as   Exhibit   B   and   Exhibit   C,

respectively.   With   respect   to   Loan   Group   II,   any   one of the   Class   II-M

Certificates   or Class   II-B-1,   Class   II-B-2   and Class   II-B-3   Certificates,

executed   by   the   Trustee   and   authenticated   by   the   Certificate    Registrar

substantially    in   the   form   annexed   hereto   as   Exhibit   B   and   Exhibit   C,

respectively.

 

                                       25

<PAGE>

 

        Subordinate Class Percentage:   With respect to any Distribution Date and

any Class of Subordinate   Certificates,   a fraction,   expressed as a percentage,

the numerator of which is the aggregate   Certificate   Principal   Balance of such

Class   of   Subordinate   Certificates   immediately   prior   to such   date   and the

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

Mortgage Loans in the related Loan Group (or related REO Properties) (other than

the   related   Discount    Fraction   of   each   related   Discount    Mortgage   Loan)

immediately prior to such Distribution Date.

 

        Subordinate   Component:   With   respect   to each   Sub-Loan   Group and any

Distribution   Date, the aggregate Stated Principal Balance of the Mortgage Loans

in the related   Sub-Loan   Group,   less the   Discount   Fraction   of the   Discount

Mortgage   Loans in the case of Sub-Loan   Group I-1, for that   Distribution   Date

minus the aggregate   Certificate   Principal   Balance of the   Certificates in the

related Certificate Sub-Group immediately prior to that distribution date.

 

        Subordinate   Percentage:   With   respect to either Loan Group or Sub-Loan

Group, as applicable, as of any date of determination a percentage equal to 100%

minus the related Senior Percentage as of that date.

 

        Subordinate    Principal    Distribution    Amount:   With   respect   to   any

Distribution   Date   and   Loan   Group   and   each   Class   of   related   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 related 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 related Senior Certificates;

(ii) such Class's pro rata share, based on the Certificate   Principal Balance of

each   Class   of   related   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

related   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 related   Discount   Mortgage   Loan) to the extent not payable to the

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

Subordinate    Certificates   with   the   Highest   Priority,    any   related   Excess

Subordinate   Principal   Amount for the related Loan Group for such   Distribution

Date not paid to the related 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 related   Subordinate

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

Certificates with the Lowest Priority,   any related Excess Subordinate Principal

Amount   for   such   Distribution   Date;   and   (ii)   the   related    Capitalization

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

 

 

                                       26

<PAGE>

 

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

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 related 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 in the related   Certificate Group (other

than the Class A-P   Certificates),   without   giving effect to any reductions for

the Capitalization Reimbursement Amount.

 

        Super   Senior   Certificates:   Any of the Class   I-A2-1   or Class   I-A2-4

Certificates.

 

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

the Credit Support   Depletion Date for Sub-Loan Group I-2 and any class of Super

Senior   Certificates,   a percentage   expressed as a fraction,   the   numerator of

which is the   Certificate   Principal   Balance   of that   class   of   Super   Senior

Certificates   immediately prior to that distribution date and the denominator of

which is the aggregate Certificate Principal Balance of the Sub-Group I-2 Senior

Certificates immediately prior to that distribution date.

 

    Super Senior Optimal Principal   Distribution   Amount: As to any Distribution

Date on and   after   the   Credit   Support   Depletion   Date and any class of Super

Senior   Certificates,   an amount equal to the product of (a) the then-applicable

Super Senior Optimal Percentage for that class of Super Senior   Certificates and

(b) the amounts   described   in Section   4.02(a)(ii)(Y)   with respect to Sub-Loan

Group I-2.

 

        Uncertificated Accrued Interest: With respect to each Distribution Date,

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

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

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

definition   thereof   on the   Related   Classes   of   Certificates   (excluding   any

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

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

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

Uncertificated   REMIC III Regular   Interest   Z1, 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   I-A-V   Certificates,   (iii) as to each   Uncertificated   REMIC II   Regular

Interest other than each   Uncertificated   REMIC II Regular Interest Z, an amount

equal to the aggregate amount of Accrued Certificate   Interest that would result

under the terms of the definition thereof on the Related Classes of Certificates

(excluding   any Interest Only   Certificates)   if the   Pass-Through   Rate on such

Classes    were    equal   to   the    Uncertificated    Pass-Through    Rate   on   such

Uncertificated   REMIC II   Regular   Interest   and (iv) as to each   Uncertificated

REMIC II Regular Interest Z and each   Uncertificated   REMIC III Regular Interest

Z2,   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 II-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 III Regular Interest

Z1, the Pool Strip Rate for the related   Mortgage Loan.   With respect to each of

 

 

                                       27

<PAGE>

 

the   Uncertificated   REMIC II Regular   Interests,   other than the Uncertificated

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

Uncertificated   REMIC II Regular Interests.   With respect to each Uncertificated

REMIC II Regular Interest Z and each   Uncertificated   REMIC III Regular Interest

Z2, 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. With respect to each Uncertificated REMIC II Regular Interest,

as defined in the definition of Uncertificated REMIC II 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).

 

                                       28

<PAGE>

<TABLE>

 

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

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

  I Regular Interest                                                                Balance

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

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

          W              Class I-A2-1, Class I-A2-2,        5.50%                       $173,143,700

                        Class I-A2-6

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

          X              Class I-A-P                        0.00%                          $781,468

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

          Y              Class I-A1-1, Class I-A1-2,        5.50%                      $197,674,396

                        Class I-A1-3, Class I-A2-3,

                         Class   I-A2-4,   Class   I-A2-5,   Class R-I,   Class I-M-1,

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

                        Class I-B-3

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

</TABLE>

 

 

        Uncertificated   REMIC II Regular Interests:   The Uncertificated REMIC II

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

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

having the following characteristics:

 

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

        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 II   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 II Regular Interest in such table.

 

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

        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 II   Distribution   Amount   for   each   REMIC II

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

        Distribution   Date, the amount deemed   distributed   with respect to such

        Uncertificated   REMIC II   Regular   Interest   on such   Distribution   Date

        pursuant to the provisions of Section 10.04(a).

 

                                       29

<PAGE>

<TABLE>

<CAPTION>

 

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

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

  II Regular Interest                                                                 Balance

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

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

          W              Class II-A-1                        5.00%                      $100,604,000

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

          X              Class II-A-P                       0.00%                          $781,468

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

          Y              Class II-M-1, Class II-M-2,        5.00%                        $3,171,640

                        Class II-M-3, Class II-B-1,

                         Class II-B-2, Class II-B-3

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

</TABLE>

 

        Uncertificated    REMIC   I   Regular    Interests   Z:   Each   of   the   2,650

uncertificated   partial undivided   beneficial   ownership   interests in the Trust

Fund,   numbered   sequentially   from 1 to 2,650,   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   747

uncertificated   partial undivided   beneficial   ownership   interests in the Trust

Fund,   numbered   sequentially   from 1 to 747,   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 II Regular Interests Z Distribution   Amount:   With

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

distributed   on   the   Uncertificated   REMIC   II   Regular   Interests   Z for   such

Distribution Date pursuant to Section 10.04(a).

 

        Uncertificated   REMIC II Regular   Interest   Distribution   Amounts:   With

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

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

Uncertificated   REMIC II   Regular   Interest   Distribution   Amount   with   respect

thereto in the definition of   Uncertificated   REMIC II Regular   Interests.   With

respect to the   Uncertificated   REMIC II Regular Interests Z, the Uncertificated

REMIC II Regular Interests Z Distribution Amount.

 

        Uncertificated   REMIC   III   Regular   Interests   Z1:   Each   of the   2,650

uncertificated   partial undivided   beneficial   ownership   interests in REMIC III

numbered   sequentially   from 1 through   2,650 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 III   Regular   Interests   Z1's pro rata share of the amount

distributed pursuant to Section 10.04(a).

 

                                       30

<PAGE>

 

        Uncertificated    REMIC   III   Regular   Interests   Z2:   Each   of   the   747

uncertificated   partial undivided   beneficial   ownership   interests in REMIC III

numbered   sequentially   from 1   through   747 each   relating   to the   identically

numbered   Uncertificated   REMIC II 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   II   Regular    Interests   Z,   comprising   such

Uncertificated   REMIC III   Regular   Interests   Z2's pro rata share of the amount

distributed pursuant to Section 10.04(a).

 

        Uncertificated   REMIC III 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 and Uncertificated

REMIC II Regular   Interests   Z for such   Distribution   Date   pursuant to Section

10.04(a).

 

        Undercollateralized   Amount: With respect any Certificate   Sub-Group and

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

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

of the Mortgage Loans in the related   Sub-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(j) on such

Distribution Date).

 

        Undercollateralized Certificate Sub-Group: With respect any Distribution

Date, a Certificate Sub-Group for which the related   Undercollateralized   Amount

exceeds zero.

 

        Underwriter:   Deutsche Bank Securities Inc.

 

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

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

each of the Class   I-A2-1 and Class   I-A2-6   Certificates,   or any   replacement,

substitute, collateral or other arrangement in lieu thereto.

 

        Yield   Maintenance   Agreement   Provider:   Barclays   Bank   PLC,   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.

 

                                       31

<PAGE>

 

        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 for the Adjustable Rate   Certificates,   other

than the initial Interest   Accrual Period,   LIBOR will equal the rate for United

States dollar   deposits for one month which 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 that Interest

Accrual   Period,   or the LIBOR rate adjustment   date.   Telerate Screen Page 3750

means the display   designated as page 3750 on the Telerate   Service or any other

page as may replace   page 3750 on that   service   for the   purpose of   displaying

London   interbank   offered rates of major banks.   If the rate does not appear on

that page or any other page as may replace that page on that service,   or if the

service   is no   longer   offered,   any   other   service   for   displaying   LIBOR or

comparable rates that 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 three major banks that are engaged in   transactions   in the London   interbank

market, selected by the trustee after consultation with the Master Servicer. The

reference bank rate will be determined 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   quotations   are   provided,   the   rate   will be the

arithmetic mean of the quotations. If on that date fewer than two quotations are

provided as requested,   the 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

that 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 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,   2.85% per annum;   provided

however, if, under the priorities listed previously in this paragraph, 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.

 

                                        32

<PAGE>

 

        The   establishment   of LIBOR by the   Trustee   and the Master   Servicer's

subsequent   calculation of the   Pass-through   Rates applicable to the Adjustable

Rate   Certificates for the relevant   Interest Accrual Period,   in the absence of

manifest error, will be final and binding.

 

 

 

                                       33

<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   Home Loan   Practices

Act, 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).

 

                                       34

<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 15 years,   in the case of Group II Loans,

        and 30 years, in the case of Group I Loans;

 

(iv)     To the best of the Company's knowledge,   if a Group I 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% and, if a Group

        II 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 30% 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 25% 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 12% of

        such balance if the Loan-to-Value Ratio is between 90.00% and 85.01% and

        (d) at least 6% 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;

 

                                       35

<PAGE>

 

(vi)     No more   than 0.5% 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   Arizona,   and no more than 0.4% 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 Arizona;   no more than 0.9% of the Sub-Group I-1 Loans

        by aggregate Stated Principal Balance as of the Cut-off Date are secured

        by Mortgaged   Properties located in any one zip code area in California,

        and no more than 0.9% of the   Sub-Group   I-1 Loans by   aggregate   Stated

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

        Properties located in any one zip code area outside California;   no more

        than 0.7% of the   Sub-Group   I-2   Loans by   aggregate   Stated   Principal

        Balance