Back to top

STANDARD TERMS OF POOLING AND SERVICING AGREEMENT

Pooling and Servicing Agreement

STANDARD TERMS OF

                         POOLING AND SERVICING AGREEMENT
 | Document Parties: RALI Series 2005-QS11 Tru | RESIDENTIAL ACCREDIT LOANS, INC., | RESIDENTIAL FUNDING CORPORATION, | DEUTSCHE BANK TRUST COMPANY AMERICAS, You are currently viewing:
This Pooling and Servicing Agreement involves

RALI Series 2005-QS11 Tru | 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: 8/11/2005

STANDARD TERMS OF

                         POOLING AND SERVICING AGREEMENT
, Parties: rali series 2005-qs11 tru , 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 JULY 1, 2005,

 

                                       TO

 

                                STANDARD TERMS OF

                         POOLING AND SERVICING AGREEMENT

                           dated as of August 1, 2004

 

                 Mortgage Asset-Backed Pass-Through Certificates

 

                                Series 2005-QS11

 

 

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

<PAGE>

 

<TABLE>

<CAPTION>

 

 

<S>                                                                                         <C>

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

 

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

 

        Section 1.02.   Use of Words and Phrases............................................20

 

        Section 1.03.   Determination of LIBOR..............................................21

 

 

Article II    CONVEYANCE OF MORTGAGE LOANS; ORIGINAL

 

        ISSUANCE OF CERTIFICATES...........................................................23

 

        Section 2.01.    Conveyance of Mortgage Loans.......................................23

 

        Section 2.02.    Acceptance by Trustee.   (See Section 2.02 of the Standard Terms)...24

 

        Section 2.03.    Representations, Warranties and Covenants of the

 

                      Master Servicer and the Company......................................24

 

         Section 2.04. Representations and Warranties of Sellers............................27

 

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

                      Evidencing Interests in REMIC I Certificates.........................27

 

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

                      Acceptance by the Trustee............................................27

 

        Section 2.07. Issuance of Certificates Evidencing Interest in REMIC II.............27

 

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

                      Terms)...............................................................27

 

Article III   ADMINISTRATION AND SERVICING OF MORTGAGE LOANS................................28

 

 

Article IV   PAYMENTS TO CERTIFICATEHOLDERS.................................................29

 

        Section 4.01. Certificate Account. (See Section 4.01 of the Standard Terms)........29

 

        Section 4.02. Distributions. ......................................................29

 

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

                      Exchange Act Reporting (See Section 4.03 of the Standard Terms)......36

 

        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).........36

 

        Section 4.05. Allocation of Realized Losses. ......................................36

 

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

                      Section 4.06 of the Standard Terms)..................................38

 

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

                      the Standard Terms)..................................................38

 

        Section 4.08. Surety Bond. (See Section 4.08 of the Standard Terms)................38

 

Article V   THE CERTIFICATES................................................................39

 

Article VI     THE COMPANY AND THE MASTER SERVICER..........................................40

 

Article VII    DEFAULT......................................................................41

 

Article VIII   CONCERNING THE TRUSTEE.......................................................42

 

Article IX     TERMINATION..................................................................43

 

 

Article X       REMIC PROVISIONS............................................................44

 

 

        Section 10.01.REMIC Administration.   (See Section 10.01 of the Standard Terms).....44

 

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

                       (See Section 10.02 of the Standard Terms)............................44

 

        Section 10.03.Designation of REMICs................................................44

 

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

                     Regular Interests................................................... 44

 

        Section 10.05.Compliance with Withholding Requirements.............................46

 

Article XI    MISCELLANEOUS PROVISIONS......................................................47

 

        Section 11.01.Amendment.   (See Section 11.01 of the Standard Terms)................47

 

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

                      Standard Terms)......................................................47

 

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

                      Standard Terms)......................................................47

 

         Section 11.04.Governing Laws.   (See Section 11.04 of the Standard Terms)...........47

 

        Section 11.05.Notices..............................................................47

 

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

                      of the Standard Terms)...............................................48

 

        Section 11.07.Severability of Provisions. (See Section 11.07 of the Standard Terms)49

 

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

                      the Standard Terms)..................................................49

 

        Section 11.09.Allocation of Voting Rights..........................................49

 

        Section 11.10.No Petition..........................................................49

 

</TABLE>

 

 

 

 

 

<PAGE>

 

 

                                    EXHIBITS

 

Exhibit One:           Mortgage Loan Schedule

Exhibit Two:           Schedule of Discount Fractions

Exhibit Three:         Information to be Included in

                      Monthly Distribution Date Statement

Exhibit Four:          Standard Terms of Pooling and Servicing

                      Agreement Dated as of August 1, 2004

 

 

 

<PAGE>

 

 

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

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

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

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

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

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

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

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

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

 

                             PRELIMINARY STATEMENT:

 

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

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

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

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

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

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

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

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

 

        The terms and provisions of the Standard   Terms are hereby   incorporated

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

contained   herein shall   conflict   with or be   inconsistent   with any   provision

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

Supplement   shall govern.   All   capitalized   terms not otherwise   defined herein

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

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

 

 

                                       1

<PAGE>

 

 

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

aggregate Initial Certificate Principal Balance,   Maturity Date, initial ratings

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

the Trust Fund created hereunder.

<TABLE>

<CAPTION>

 

                              AGGREGATE

                              INITIAL                                                                          

                            CERTIFICATE                                                  FITCH/

                PASS-THROUGH   PRINCIPAL                                   MATURITY      ------------      MINIMUM

  DESIGNATION       RATE         BALANCE            FEATURES(1)                  DATE            S&P        DENOMINATIONS(2)

                                                                                                            

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

  Class A-1       5.50%        $ 36,149,700.00     Senior/Lockout/Fixed      July 25, 2035     AAA/AAA         $25,000.00

                                                Rate

 

  Class A-2     Adjustable     $145,078,000.00     Senior/Super             July 25, 2035     AAA/AAA         $25,000.00

               Rate(3)                            Senior/Floater/Adjustable

                                                Rate

  Class A-3     Adjustable     $           0.00     Senior/Interest          July 25, 2035     AAA/AAA      $2,000,000.00

                Rate(3)                          Only/Inverse

                                                Floater/Adjustable

                                                Rate

  Class A-4       5.50%       $   13,000,000.00     Senior/Lockout/Fixed     July 25, 2035     AAA/AAA         $25,000.00

                                                 Rate

  Class A-5       5.50%       $    8,364,400.00     Senior/Senior            July 25, 2035     AAA/AAA         $25,000.00

                                                Support/Lockout/Fixed

                                                 Rate

  Class A-P       0.00%       $      369,201.92     Senior/Principal Only    July 25, 2035     AAA/AAA         $25,000.00

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

                Rate(4)                           Only/Variable Rate

  Class R-I       5.50%       $           50.00     Senior/Residual/Fixed    July 25, 2035     AAA/AAA           (6)

                                                Rate

  Class R-II       5.50%       $            50.00     Senior/Residual/Fixed    July 25, 2035     AAA/AAA           (6)

                                                Rate                                        

 

  Class M-1       5.50%       $   5,341,600.00      Mezzanine/Fixed Rate     July 25, 2035      AA/NA         $25,000.00

                                          

  Class M-2       5.50%       $   1,816,000.00      Mezzanine/Fixed Rate     July 25, 2035       A/NA        $250,000.00

                                          

  Class M-3       5.50%        $   1,281,800.00      Mezzanine/Fixed Rate     July 25, 2035      BBB/NA       $250,000.00

                            

  Class B-1       5.50%       $     854,600.00      Subordinate/Fixed Rate   July 25, 2035      BB/NA        $250,000.00

  Class B-2       5.50%        $     747,800.00      Subordinate/Fixed Rate   July 25, 2035       B/NA        $250,000.00

  Class B-3       5.50%       $     641,035.31      Subordinate/Fixed Rate   July 25, 2035      NA/NA        $250,000.00

 

</TABLE>

 

______________

 

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

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

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

 

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

        in minimum   dollar   denominations   as   indicated   above (by   Certificate

        Principal   Balance or   Notional   Amount,   as   applicable)   and   integral

        multiples   of $1 (or $1,000 in the case of the Class B-1,   Class B-2 and

        Class B-3   Certificates) in excess thereof,   except that one Certificate

        of any of the Class   B-1,   Class B-2 and   Class   B-3   Certificates   that

        contain an uneven   multiple of $1,000 shall be issued in a   denomination

        equal to the sum of the related minimum denomination set forth above and

        such uneven multiple for such Class or the sum of such   denomination and

        an integral multiple of $1,000.

 

(3)

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

  Adjustable Initial        Formula              Maximum       Minimum

Rates:

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

Class A-2    3.84%      LIBOR + 0.50%    Subject to the        0.50%

                                       available funds cap

Class A-3    1.66%      5.00% - LIBOR         5.00%            0.00%

 

The Class A-3 Certificates do not have a certificate   principal balance. For the

purpose of calculating interest payments, interest on the Class A-3 Certificates

will accrue on a notional amount equal to the certificate   principal   balance of

the Class A-2 Certificates immediately prior to the related distribution date.

 

(4)      The initial Pass-Through Rate on the Class A-V Certificates is 0.4322%.

 

(5)      The Class A-V Certificates do not have a certificate   principal balance.

        For the purpose of calculating interest payments,   interest on the Class

        A-V Certificates will accrue on a notional amount equal to the aggregate

         Stated Principal   Balance of the Mortgage Loans immediately prior to the

        related Distribution Date.

 

(6)      Each   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%.

 

 

 

 

 

                                       2

<PAGE>

 

 

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

Date of $213,644,237.23.

 

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

the Master Servicer and the Trustee agree as follows:

 

 

                                       3

<PAGE>

 

ARTICLE I

 

 

                                   DEFINITIONS

 

Section 1.01.   Definitions.

           

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

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

Article.

 

        Adjustable   Rate   Certificates:   Any of the Class A-2   Certificates   and

Class A-3 Certificates.

 

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

the Distribution Date in December 2011 and the Class A-2 Certificates, 5.50% per

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

expressed   as a per annum   rate.   With   respect to any   Distribution   Date after

December 2011 and the Class A-2 Certificates, 5.50% per annum.

 

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

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

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

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

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

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

 

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

        close of business on the Business   Day   immediately   preceding   the most

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

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

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

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

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

 

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

               to the largest   difference in the related Monthly Payment for any

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

               than    Additional    Collateral    Loans)   which   had   an   original

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

               Net   Mortgage   Rate   thereof   was equal to the   weighted   average

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

               Relevant   Anniversary)   of the Net Mortgage Rates of all Mortgage

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

               number equal to the weighted average   remaining term to maturity,

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

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

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

               remaining   in the   Mortgage   Pool   divided by the total number of

               Outstanding   Mortgage   Loans   in   the   Mortgage   Pool   as of   the

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

 

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

               principal   balance of all the Mortgage Loans in the Mortgage Pool

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

               (other than   Additional   Collateral   Loans) at origination   which

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

 

 

 

                                        4

<PAGE>

 

               over (2) the   aggregate   amount of   Bankruptcy   Losses   allocated

        solely to one or more   specific   Classes of   Certificates   in accordance

        with Section 4.05 since the Relevant Anniversary.

 

        The   Bankruptcy   Amount   may be further   reduced by the Master   Servicer

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

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

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

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

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

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

written confirmation to the Trustee.

 

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

   

        Certificate   Account:   The   separate   account or   accounts   created   and

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

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

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

Pass-Through   Certificates,   Series   2005-QS11"   and which   must be an   Eligible

Account.

 

        Certificate Policy:   None.

 

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

Class   A-4,   Class A-5,   Class A-V or Class A-P   Certificates,   executed   by the

Trustee and authenticated by the Certificate Registrar substantially in the form

annexed to the Standard Terms as Exhibit A.

 

        Class A-1 Lockout   Amount:   With respect to any   Distribution   Date,   an

amount equal to the product of (i) the Lockout   Percentage for that Distribution

Date,   (ii) a fraction,   the   numerator of which is sum of   $10,110,000   and the

Certificate   Principal Balance of the Class A-1 Certificates and the denominator

of which is the   aggregate   Certificate   Principal   Balance   of all   Classes   of

Certificates (other than the Class A-P Certificates)) and (iii) the aggregate of

the collections   described in clauses (A), (B), (C), (D) and (E) (net of amounts

set forth in clause (F)) of Section   4.02(a)(ii)(Y),   without application of the

Senior Percentage or the Senior Accelerated Distribution   Percentage;   provided,

however,   that if the   aggregate of the amounts set forth in clauses   (A),   (B),

(C),   (D)   and (E)   (net   of   amounts   set   forth   in   clause   (F))   of   Section

4.02(a)(ii)(Y)   is more than the balance of the   Available   Distribution   Amount

remaining   after   the   Senior   Interest   Distribution   Amount   and the Class A-P

Principal   Distribution   Amount   have been   distributed,   the Class A-1   Lockout

Amount shall be reduced by an amount equal to the product of such difference and

the fraction described in clause (ii) above.

 

        Class A-4/A-5 Lockout Amount:   With respect to any Distribution Date, an

amount equal to the product of (i) the Lockout   Percentage for that distribution

date,   (ii) a   fraction,   the   numerator   of   which   the   aggregate   Certificate

Principal   Balance of the Class A-4   Certificates and Class A-5 Certificates and

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

classes of Certificates   (other than the Class A-P   Certificates)) and (iii) the

aggregate of the   collections   described in clauses (A),   (B),   (C), (D) and (E)

(net of   amounts   set forth in clause   (F)) of Section   4.02(a)(ii)(Y),   without

application   of the Senior   Percentage   or the Senior   Accelerated   Distribution

Percentage; provided, however, that if the aggregate of the amounts set forth in

 

 

                                       5

<PAGE>

 

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

Section   4.02(a)(ii)(Y)   is more than the balance of the Available   Distribution

Amount remaining after the Senior Interest Distribution Amount and the Class A-P

Principal   Distribution Amount have been distributed,   the Class A-4/A-5 Lockout

Amount shall be reduced by an amount equal to the product of such difference and

the fraction described in clause (ii) above.

 

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

R-II Certificates.

 

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

the Trustee and authenticated by the Certificate Registrar   substantially in the

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

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

Provisions.

 

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

by the Trustee and authenticated by the Certificate   Registrar   substantially in

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

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

Provisions.

 

        Closing Date:   July 28, 2005.

 

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

any particular   time its corporate trust business with respect to this Agreement

shall   be   administered,   which   office   at the   date of the   execution   of this

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

92705-4934, Attention: Residential Funding Corporation Series 2005-QS11.

 

        Cut-off Date:   July 1, 2005.

 

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

Business Day prior to each Distribution Date.

 

        Discount Net Mortgage Rate:   5.50% per annum.

 

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

in which such Distribution Date occurs.

 

        Eligible   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

 

 

                                       6

<PAGE>

 

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 lower of

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

Closing Date by such Rating Agency).

 

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

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

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

Principal    Distribution    Amount    (determined    without    regard   to    Section

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

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

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

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

 

        Floater Certificates:   The Class A-2 Certificates.

  

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

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

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

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

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

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

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

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

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

(b) 2.00% of the aggregate   outstanding principal balance of all of the Mortgage

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

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

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

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

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

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

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

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

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

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

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

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

Date, the Fraud Loss Amount shall be zero.

 

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

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

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

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

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

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

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

written confirmation to the Trustee.

 

 

 

                                        7

<PAGE>

 

        Initial Monthly Payment Fund: $38,523   representing   scheduled principal

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

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

entitled to receive such payment.

 

        Initial   Notional   Amount:   With respect to the Class A-3   Certificates,

$145,078,000.   With respect to the Class A-V   Certificates   or Subclass   thereof

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

Date Principal Balance of the Mortgage Loans corresponding to the Uncertificated

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

 

        Initial   Subordinate   Class   Percentage:   With   respect to each Class of

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

Certificate Principal Balance of such Class of Subordinate   Certificates divided

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

Cut-off Date as follows:

 

        Class M-1:   2.50%            Class B-1:   0.40%

        Class M-2:   0.85%            Class B-2:   0.35%

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

 

        Interest   Accrual   Period:   With   respect   to any Class of   Certificates

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

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

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

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

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

Distribution Date occurs.

 

        Interest   Only   Certificates:   Any one of the   Class   A-3 or   Class   A-V

Certificates.   The Interest Only Certificates will have no Certificate Principal

Balance.

 

        Inverse Floater Certificates:   The Class A-3 Certificates.

 

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

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

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

 

        Lockout    Certificates:    The   Class   A-1,   Class   A-4,   and   Class   A-5

Certificates.

 

        Lockout   Percentage:   For any   Distribution   Date occurring prior to the

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

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

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

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

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

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

 

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

following the latest scheduled maturity date of any Mortgage Loan.

 

 

 

                                       8

<PAGE>

 

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

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

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

following information as to each Mortgage Loan:

 

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

 

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

 

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

 

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

 

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

 

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

 

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

                  and interest ("ORIGINAL P & I");

 

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

 

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

 

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

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

 

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

                  indicating   that the   Mortgage   Loan is secured by a second or

                  vacation residence; and

 

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

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

 

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

the information required.

 

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

Class A-3 Certificates,   an amount equal to the Certificate Principal Balance of

the Class A-2 Certificates   immediately prior to such date,   provided,   however,

for federal income tax purposes,   as of any   Distribution   Date, with respect to

the Class A-3   Certificates,   the equivalent of the foregoing,   expressed as the

Uncertificated   Principal Balance of Uncertificated   REMIC I Regular Interest W;

and (iii) with respect to any Class A-V   Certificates or Subclass thereof issued

pursuant   to   Section   5.01(c)   of the   Standard   Terms,   the   aggregate   Stated

Principal   Balance of the Mortgage   Loans   corresponding   to the   Uncertificated

REMIC I Regular   Interests Z represented   by such Class or Subclass   immediately

prior to such date.

 

 

 

                                       9

<PAGE>

 

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

the Adjustable Rate, Class A-V 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.

 

o               With   respect to the Class A-2 and the initial   Interest   Accrual

                Period,   3.84% 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.   For federal   income tax   purposes,   the

               Pass-Through   Rate   described   above will be subject to a maximum

               rate equal to 5.50%.

 

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

                Interest Accrual Period,   1.66% 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.   For federal   income tax   purposes,   the

               Pass-Through   Rate   described   above will be subject to a maximum

               rate equal to 5.00%.

 

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

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

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

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

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

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

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

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

equal   to   0.4322%   per   annum.   With   respect   to any   Subclass   of   Class   A-V

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

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

corresponding to the   Uncertificated   REMIC I Regular Interests Z represented by

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

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

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

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

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

Accrued Certificate Interest.

 

        Permitted Investments:   One or more of the following:

 

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

        interest by the United States or any agency or   instrumentality   thereof

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

        United States;

 

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

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

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

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

        in its highest short-term rating available;

 

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

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

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

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

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

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

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

 

 

                                       10

<PAGE>

 

        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

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

 

 

                                       11

<PAGE>

 

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

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

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

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

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

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

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

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

 

        Prepayment   Assumption:    The   prepayment   assumption   to   be   used   for

determining   the   accrual of   original   issue   discount   and   premium and market

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

constant   prepayment   rate of 6.0% per annum of the then   outstanding   principal

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

Mortgage Loans and an additional approximately 1.090909% per annum in each month

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

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

prepayment rate of 18.0% per annum.

 

        Prepayment   Distribution   Percentage:   With respect to any   Distribution

Date   and   each   Class   of   Subordinate    Certificates,    under   the   applicable

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

 

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

               August 2010   (unless the   Certificate   Principal   Balances of the

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

               been reduced to zero), 0%.

 

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

               which any Class of Subordinate Certificates are outstanding:

 

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

               then   outstanding   with the Highest Priority and each other Class

               of   Subordinate   Certificates   for which the   related   Prepayment

               Distribution Trigger has been satisfied, a fraction, expressed as

               a percentage, the numerator of which is the Certificate Principal

               Balance   of such   Class   immediately   prior to such   date and the

               denominator   of   which   is the sum of the   Certificate   Principal

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

               Subordinate    Certificates   then   outstanding   with   the   Highest

               Priority and (2) all other   Classes of   Subordinate   Certificates

               for which the respective   Prepayment   Distribution   Triggers have

               been satisfied; and

 

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

               Certificates for which the Prepayment   Distribution Triggers have

               not been satisfied, 0%; and

 

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

                foregoing   percentages on any   Distribution   Date as provided in

                Section   4.02   of this   Series   Supplement   (determined   without

                regard   to   the   proviso   to   the   definition   of    "Subordinate

                Principal   Distribution   Amount") would result in a distribution

                in respect of principal   of any Class or Classes of   Subordinate

                Certificates in an amount greater than the remaining Certificate

                Principal Balance thereof (any such class, a "Maturing   Class"),

                then:   (a)   the   Prepayment    Distribution   Percentage   of   each

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

 

 

                                       12

<PAGE>

 

                described above, would exactly reduce the Certificate   Principal

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

                Percentage of each other Class of Subordinate   Certificates (any

                such Class, a   "Non-Maturing   Class") shall be   recalculated   in

                accordance   with the provisions in paragraph   (ii) above,   as if

                the   Certificate   Principal   Balance of each Maturing   Class had

                been   reduced   to zero (such   percentage   as   recalculated,   the

                "Recalculated    Percentage");    (c)   the   total   amount   of   the

                reductions in the   Prepayment   Distribution   Percentages   of the

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

                sentence,    expressed   as   an   aggregate   percentage,   shall   be

                allocated among the Non-Maturing   Classes in proportion to their

                respective    Recalculated    Percentages   (the   portion   of   such

                aggregate   reduction so allocated to any Non-Maturing Class, the

                "Adjustment    Percentage");    and   (d)   for    purposes   of   such

                Distribution   Date,   the Prepayment   Distribution   Percentage of

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

                Prepayment   Distribution    Percentage   thereof,    calculated   in

                accordance with the provisions in paragraph (ii) above as if the

                Certificate   Principal   Balance of each   Maturing   Class had not

                 been    reduced   to   zero,    plus   (2)   the   related    Adjustment

                Percentage.

 

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

     

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

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

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

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

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

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

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

 

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

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

such Uncertificated REMIC I Regular Interest in the definition of Uncertificated

REMIC I Regular Interest.

 

         REMIC   I:   The   segregated   pool   of   assets   (exclusive   of   the   Yield

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

which a REMIC election is to be made, consisting of:

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

 

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

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

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

                      on deposit in the Custodial   Account or in the Certificate

                      Account and   identified   as   belonging   to the Trust Fund,

                      including the proceeds from the   liquidation of Additional

                      Collateral   for any   Additional   Collateral   Loan, but not

                      including   amounts   on   deposit   in   the   Initial   Monthly

                      Payment Fund,

 

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

                      acquired   for the   benefit   of the   Certificateholders   by

                      foreclosure or deed in lieu of foreclosure,

 

                                       13

<PAGE>

 

               (iv)    the   hazard   insurance    policies   and   Primary   Insurance

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

                      Pledged   Asset   Mortgage   Loan,   and the   interest   in the

                      Surety Bond transferred to the Trustee pursuant to Section

                      2.01 herein, and

 

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

 

        REMIC I Certificates:   The Class R-I Certificates.

        --------------------

 

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

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

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

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

election is to be made.

 

        Senior   Accelerated   Distribution    Percentage:    With   respect   to   any

Distribution   Date occurring on or prior to the 60th   Distribution   Date,   100%.

With respect to any   Distribution   Date   thereafter and any such Loan Group,   if

applicable, as follows:

 

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

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

        Distribution   Date   plus   70% of the   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 Senior   Percentage   for such

        Distribution   Date   plus   60% of the   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 Senior   Percentage   for such

        Distribution   Date   plus   40% of the   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 Senior   Percentage for such

        Distribution   Date   plus   20% of the   Subordinate   Percentage   for   such

        Distribution Date; and

 

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

        Distribution Date;

 

provided, however,

--------   -------

 

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

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

either

 

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

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

        foreclosure,   have been   foreclosed   or   otherwise   liquidated,   or with

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

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

        outstanding    Certificate    Principal    Balance    of    the    Subordinate

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

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

 

 

                                       14

<PAGE>

 

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

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

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

        aggregate   outstanding   principal balance of all Mortgage Loans averaged

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

        the   Mortgage   Loans   to date for such   Distribution   Date if   occurring

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

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

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

        Balances of the Subordinate Certificates or

 

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

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

        foreclosure,   have been   foreclosed   or   otherwise   liquidated,   or with

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

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

        outstanding   principal   balance of all Mortgage   Loans averaged over the

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

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

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

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

        respectively,   of the sum of the Initial Certificate   Principal Balances

        of the Subordinate Certificates, and

 

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

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

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

 

Notwithstanding the foregoing,   upon the reduction of the Certificate   Principal

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

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

Percentage shall thereafter be 0%.

 

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

Certificates,   executed   by the   Trustee and   authenticated   by the   Certificate

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

and Exhibit D.

 

        Senior Interest   Distribution   Amount:   With respect to any Distribution

Date, the aggregate amount of Accrued Certificate   Interest to be distributed to

the Holders of the Senior Certificates for that Distribution Date.

 

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

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

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

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

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

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

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

Date.

 

        Senior Principal   Distribution   Amount: With respect to any Distribution

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

remaining   after the   distribution   of all amounts   required   to be   distributed

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

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

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

distributed to the Senior   Certificateholders on such Distribution Date pursuant

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

 

                                        15

<PAGE>

 

        Senior Support Certificates: The Class A-5 Certificates.

    

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

$3,769,400   minus the sum of (i) the aggregate   amount of Special   Hazard Losses

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

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

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

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

amount   calculated in accordance   with the preceding   sentence   (without   giving

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

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

Percentage for such anniversary   multiplied by the outstanding principal balance

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

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

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

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

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

the   Distribution   Date immediately   preceding such anniversary   multiplied by a

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

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

Mortgage   Loans   secured   by   Mortgaged   Properties   located   in   the   State   of

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

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

as a   percentage,   and the   denominator   of   which is   equal   to   20.74%   (which

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

balance   initially   secured   by   Mortgaged   Properties   located   in the State of

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

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

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

Cooperative Apartment) located in the State of California.

 

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

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

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

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

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

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

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

written confirmation to the Trustee.

 

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

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

aggregate    outstanding    principal    balance   (as   of    immediately    preceding

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

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

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

preceding Distribution Date.

 

                                       16

<PAGE>

 

        Subordinate    Principal    Distribution    Amount:   With   respect   to   any

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

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

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

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

and (3) of Section 4.02(a)(ii)(Y)(A); (ii) such Class's pro rata share, based on

the Certificate Principal Balance of each Class of Subordinate Certificates then

outstanding,      of    the     principal     collections     described    in    Section

4.02(a)(ii)(Y)(B)(b)    (without    giving    effect   to   the   Senior    Accelerated

Distribution   Percentage)   to the   extent   such   collections   are not   otherwise

distributed   to the Senior   Certificates;   (iii) the   product of (x) the related

Prepayment   Distribution   Percentage   and (y)   the   aggregate   of all   Principal

Prepayments in Full received in the related   Prepayment   Period and Curtailments

received in the   preceding   calendar   month   (other   than the   related   Discount

Fraction of such Principal   Prepayments in Full and Curtailments with respect to

a Discount Mortgage Loan) to the extent not payable to the Senior   Certificates;

(iv) if such Class is the Class of   Subordinate   Certificates   with the   Highest

Priority, any Excess Subordinate Principal Amount for such Distribution Date not

paid to the Senior   Certificates;   and (v) any amounts described in clauses (i),

(ii) and (iii) as determined   for any previous   Distribution   Date,   that remain

undistributed   to the extent that such amounts are not   attributable to Realized

Losses which have been allocated to a Class of Subordinate   Certificates;   minus

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

the   Lowest   Priority,    any   Excess   Subordinate    Principal   Amount   for   such

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

Distribution   Date, other than the related   Discount   Fraction of any portion of

that amount related to each Discount   Mortgage   Loan,   multiplied by a fraction,

the numerator of which is the Subordinate Principal Distribution Amount for such

Class of Subordinate Certificates, without giving effect to this clause (b)(ii),

and the   denominator of which is the sum of the principal   distribution   amounts

for all Classes of Certificates   other than the Class A-P Certificates,   without

giving effect to any reductions for the Capitalization Reimbursement Amount.

 

        Super Senior Certificates: The Class A-2 Certificates.

 

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

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

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

Certificates   immediately prior to that Distribution Date and the denominator of

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

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

Date.

 

        Super   Senior   Optimal    Principal    Distribution    Amount:   As   to   any

Distribution   Date on and after the Credit   Support   Depletion   Date,   an amount

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

and (b) the amounts described in Section 4.02(a)(ii)(Y).

 

        Uncertificated Accrued Interest: With respect to each Distribution Date,

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

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

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

definition   thereof   on the   Related   Classes   of   Certificates   (excluding   any

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

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

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

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

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

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

prepayment   interest shortfalls or other reductions of interest allocable to the

Class A-V Certificates.

 

                                       17

<PAGE>

 

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

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

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

Uncertificated   REMIC I Regular Interests.   With respect to each   Uncertificated

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

the Pool Strip Rate for the related Mortgage Loan.

 

        Uncertificated   Principal Balance:   With respect to each   Uncertificated

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

Regular Interest.

 

        Uncertificated   REMIC I Regular Interests:   The   Uncertificated   REMIC I

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

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

having the following characteristics:

 

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

                REMIC I Regular Interest   identified in the table below shall be

                the amount   identified as the Initial   Principal Balance thereof

                in such table, minus the sum of (x) the aggregate of all amounts

                previously deemed   distributed with respect to such interest and

                applied to reduce the   Uncertificated   Principal Balance thereof

                pursuant to Section   10.04(a)(ii)   and (y) the   aggregate of all

                reductions   in   Certificate   Principal   Balance   deemed   to have

                occurred in connection with Realized Losses that were previously

                deemed allocated to the Uncertificated Principal Balance of such

                Uncertificated   REMIC I Regular   Interest   pursuant   to   Section

                10.04(d),   which equals the aggregate   principal   balance of the

                Classes    of    Certificates    identified    as   related   to   such

                 Uncertificated REMIC I Regular Interest in such table.

 

        2.       The   Uncertificated   Pass-Through   Rate for each   Uncertificated

                REMIC I Regular Interest   identified in the table below shall be

                the per annum rate set forth in the Pass-Through   Rate column of

                such table.

 

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

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

                 Distribution Date, the amount deemed distributed with respect to

                such    Uncertificated    REMIC   I    Regular    Interest    on   such

                Distribution    Date   pursuant   to   the    provisions   of   Section

                10.04(a).

 

                                       18

<PAGE>

<TABLE>

<CAPTION>

 

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

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

  I Regular Interest                                                                Balance

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

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

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

          W              Class A-2, Class A-3               5.50%                   $145,078,000.00

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

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

          X              Class A-P                          0.00%                        $369,201.92

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

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

          Y              Class A-1, Class A-4, Class        5.50%                    $68,196,985.31

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

                        Class M-2, Class M-3, Class

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

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

</TABLE>

 

        Uncertificated    REMIC   I   Regular    Interests   Z:   Each   of   the   1,105

uncertificated   partial undivided   beneficial   ownership   interests in the Trust

Fund,   numbered   sequentially   from 1 to 1,105,   each relating to the particular

Mortgage   Loan   identified   by   such   sequential   number   on the   Mortgage   Loan

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

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

Mortgage Loan.

 

        Uncertificated   REMIC I Regular   Interests Z Distribution   Amount:   With

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

distributed   on   the   Uncertificated   REMIC   I   Regular   Interests   Z   for   such

Distribution Date pursuant to Section 10.04(a).

 

        Uncertificated   REMIC I   Regular   Interest   Distribution   Amounts:   With

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

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

Uncertificated REMIC I Regular Interest Distribution Amount with respect thereto

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

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

Regular Interests Z Distribution Amount.

 

        Uncertificated    REMIC   II   Regular   Interests   Z:   Each   of   the   1,105

uncertificated   partial   undivided   beneficial   ownership   interests in REMIC II

numbered   sequentially   from 1 through 1,105,   each relating to the   identically

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

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

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

numbered    Uncertificated    REMIC   I   Regular    Interests   Z,    comprising   such

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

distributed pursuant to Section 10.04(a).

 

        Uncertificated   REMIC II Regular   Interests   Distribution   Amount:   With

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

distributed   on   the   Uncertificated   REMIC   I   Regular   Interests   Z   for   such

Distribution Date pursuant to Section 10.04(a).

 

        Underwriter:   Bear, Stearns & Co., Inc..

 

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

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

the Class A-2 Certificates, or any replacement,   substitute, collateral or other

arrangement in lieu thereof.

 

                                       19

<PAGE>

 

        Yield Maintenance   Agreement Provider:   Bear, Stearns Financial Products

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

substitute, collateral or other arrangement in lieu thereof.

 

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

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

Date.

 

Section 1.02.   Use of Words and Phrases.

 

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

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

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

corresponding   Articles,   Sections and   Subsections in the Pooling and Servicing

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

plural.

 

        Section 1.03. Determination of LIBOR.

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

 

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

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

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

 

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

one month in amounts   approximately equal to the aggregate Certificate Principal

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

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

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

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

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

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

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

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

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

approximately   equal   to the   aggregate   Certificate   Principal   Balance   of the

 

 

                                       20

<PAGE>

 

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

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

case of the   first   LIBOR   Rate   Adjustment   Date,   3.34% per   annum;   provided,

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

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

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

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

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

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

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

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

or authorized by law to be closed.

 

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

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

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

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

 

        Promptly   following   each LIBOR Rate   Adjustment   Date the Trustee shall

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

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

of the   Adjustable   Rate   Certificates   for   the   current   and   the   immediately

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

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

 

 

 

                                       21

<PAGE>

 

ARTICLE II

 

<PAGE>

 

                           CONVEYANCE OF MORTGAGE LOANS;

 

                        ORIGINAL ISSUANCE OF CERTIFICATES

 

Section 2.01.   Conveyance of Mortgage Loans.  

 

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

 

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

 

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

 

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

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

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

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

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

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

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

1229, effective as of January 1, 2005.

 

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

 

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

 

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

 

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

 

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

 

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

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

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

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

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

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

 

 

 

                                       22

<PAGE>

 

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

           

Section 2.03.   Representations, Warranties and Covenants

                       of the Master Servicer and the Company.

               

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

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

 

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

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

specified below, as of the date so specified):

 

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

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

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

        Date;

 

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

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

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

        such information is furnished;

 

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

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

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

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

        modification of not more than 30 years;

 

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

        Mortgage   Loans    representing    approximately   0.3%   of   the   aggregate

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

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

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

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

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

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

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

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

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

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

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

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

 

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

        whose   claims-paying   abilities are currently   acceptable to each Rating

        Agency;

 

(vi)     No more than 1.4% of the Mortgage   Loans by aggregate   Stated   Principal

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

        located in any one zip code area in California   and no more than 0.6% of

        the   Mortgage   Loans by   aggregate   Stated   Principal   Balance as of the

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

        code area outside California;

 

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

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

        flood   insurance if required under the National   Flood   Insurance Act of

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

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

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

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

        reimbursement therefor from the Mortgagor;

 

                                       23

<PAGE>

 

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

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

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

        security    interest    (other   than   rights   to   servicing    and   related

        compensation)   and such assignment   validly   transfers   ownership of the

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

        encumbrance or security interest;

 

(ix)     Approximately 69.27% of the Mortgage Loans by aggregate Stated Principal

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

        documentation   program,   approximately   13.42% of the Mortgage   Loans by

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

        underwritten under a no-stated income program,   and approximately 13.36%

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

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

 

(x)      Except with respect to   approximately   17.35% of the   Mortgage   Loans by

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

        represented in its loan application with respect to the related Mortgage

        Loan that the Mortgaged Property would be owner-occupied;

 

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

 

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

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

        1.860G-2(a)(1),    (2),   (4),   (5)   and   (6),   without   reliance   on   the

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

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

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

        notwithstanding    its   failure   to   meet   the   requirements   of   Section

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

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

 

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

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

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

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

        Program Guide;

 

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

 

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

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

        Mortgaged   Properties   are obtained in connection   with the   refinancing

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

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

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

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

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

        of   the   Mortgage   Loan   generally   meets   the   Company's    underwriting

        guidelines;

 

                                       24

<PAGE>

 

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

        year consisting of twelve 30-day months;

 

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

        Destroyed Mortgage Note;

 

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

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

        diplomatic rank;

 

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

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

        government; and

 

(xx)     None of the Mortgage Loans is an Additional   Collateral Loan and none of

        the Mortgage Loans is a Pledged Asset Loan.

 

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

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

the Trustee or any Custodian.

 

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

is continuing shall constitute the sole remedy   respecting such breach available

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

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

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

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

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

 

                                       25

<PAGE>

 

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

        the Standard Terms)

                

Section 2.05.    Execution   and    Authentication   of    Certificates/Issuance    of

        Certificates Evidencing Interests in REMIC I Certificates.

 

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

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

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

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

is   hereby   acknowledged.   Concurrently   with   such   delivery   and   in   exchange

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

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

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

authorized   denominations which together with the Uncertificated REMIC I Regular

Interests, evidence the beneficial interest in REMIC I.

 

Section                2.06.   Conveyance of   Uncertificated   REMIC I and REMIC II

                      Regular Interests; Acceptance by the Trustee.

 

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

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

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

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

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

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

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

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

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

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

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

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

Agreement.

 

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

 

        The Trustee   acknowledges   the   assignment   to it of the   Uncertificated

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

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

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

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

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

beneficial interest in the entire REMIC II.

 

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

        Standard Terms).

 

                                        26

<PAGE>

         

                                  ARTICLE III

 

                          ADMINISTRATION AND SERVICING

                            OF MORTGAGE LOANS

 

                               (SEE ARTICLE III OF THE STANDARD TERMS)

 

 

 

                                       27

<PAGE>

 

                                   ARTICLE IV

 

                         PAYMENTS TO CERTIFICATEHOLDERS

 

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

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

 

Section 4.02.   Distributions.

               -------------

 

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

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

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

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

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

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

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

having   appropriate   facilities   therefor,   if   such   Certificateholder   has   so

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

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

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

address   of   such    Holder    appearing    in   the    Certificate    Register    such

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

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

based on the aggregate of the Percentage   Interests   represented by Certificates

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

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

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

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

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

the Available Distribution Amount:

 

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

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

        payable on such   Certificates   with respect to such   Distribution   Date,

        Accrued   Certificate   Interest   on   such   Classes   of   Certificates   (or

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

        Distribution   Date   (provided   that   for the   purpose   of   this   Section

        4.02(a)(i)   the   Available   Funds Cap shall be 5.50%),   plus any Accrued

        Certificate    Interest   thereon    remaining   unpaid   from   any   previous

        Distribution   Date   except as   provided   in the last   paragraph   of this

        Section 4.02(a); and

 

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

        Principal    Distribution   Amount   (applied   to   reduce   the   Certificate

        Principal Balance of such Senior Certificates); and

 

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

        Class A-3 and Class A-V Certificates), in the priorities and amounts set

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

        reduce the Certificate   Principal Balances of such Senior   Certificates,

        as applicable):

 

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

following:

 

                                       28

<PAGE>

 

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

        Period   on each   Outstanding   Mortgage   Loan   (other   than   the   related

        Discount   Fraction of the principal portion of such payment with respect

        to a Discount Mortgage Loan), whether or not received on or prior to the

        related   Determination   Date,   minus the   principal   portion of any Debt

        Service   Reduction   (other   than the   related   Discount   Fraction of the

        principal   portion of such Debt Service   Reductions with respect to each

        Discount   Mortgage   Loan) which   together with other   Bankruptcy   Losses

        exceeds the Bankruptcy Amount;

 

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

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

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

        Section   2.02,   2.03,   2.04 or   4.07   and the   amount   of any   shortfall

        deposited in the Custodial   Account in connection with the   substitution

        of a Deleted   Mortgage   Loan pursuant to Section 2.03 or 2.04 during the

        preceding   calendar month (other than the related   Discount   Fraction of

        such Stated Principal Balance or shortfall with respect to each Discount

        Mortgage Loan); and

 

(3)      the principal portion of all other unscheduled   collections   (other than

        Principal   Prepayments in Full and   Curtailments and amounts received in

        connection with a Cash Liquidation or REO Disposition of a Mortgage Loan

        described   in   Section   4.02(a)(ii)(Y)(B)   of   this   Series   Supplement,

        including without limitation   Insurance Proceeds,   Liquidation   Proceeds

        and REO Proceeds), including Subsequent Recoveries,   received during the

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

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

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

        Mortgage Loan pursuant to Section 3.14 of the Standard Terms (other than

        the   related   Discount    Fraction   of   the   principal   portion   of   such

        unscheduled collections, with respect to each Discount Mortgage Loan);

 

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

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

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

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

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

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

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

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

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

Distribution Date times the related unscheduled   collections   (including without

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

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

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

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

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

Distribution Amount);

 

                                       29

<PAGE>

 

        (C) the Senior Accelerated Distribution Percentage for such Distribution

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

related   Prepayment Period and Curtailments   received in the preceding   calendar

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

Full and Curtailments, with respect to each Discount Mortgage Loan);

 

        (D) any Excess Subordinate   Principal Amount for such Distribution Date;

and

 

        (E) any amounts   described in subsection   (ii)(Y),   clauses (A), (B) and

(C) of this Section 4.02(a),   as determined for any previous   Distribution Date,

which remain unpaid after application of amounts previously distributed pursuant

to this   clause (E) to the extent   that such   amounts   are not   attributable   to

Realized Losses which have been allocated to the Subordinate Certificates; minus

 

        (F) the Capitalization   Reimbursement Amount for such Distribution Date,

other than the related   Discount   Fraction of any portion of that amount related

to each Discount Mortgage Loan, multiplied by a fraction, the numerator of which

is the Senior   Principal   Distribution   Amount,   without   giving   effect to this

clause   (F),   and   the   denominator   of   which   is   the   sum   of   the   principal

distribution   amounts for all Classes of   Certificates   other than the Class A-P

Certificates,   without giving effect to any   reductions   for the   Capitalization

Reimbursement Amount;

 

               (iii) if the   Certificate   Principal   Balances of the Subordinate

        Certificates   have not been reduced to zero, to the Master Servicer or a

        Sub-Servicer,   by remitting for deposit to the Custodial Account, to the

        extent of and in reimbursement for any Advances or Sub-Servicer Advances

        previously   made with respect to any Mortgage Loan or REO Property which

        remain   unreimbursed in whole or in part following the Cash   Liquidation

        or REO Disposition of such Mortgage Loan or REO Property, minus any such

        Advances that were made with respect to   delinquencies   that   ultimately

        constituted   Excess Special Hazard Losses,   Excess Fraud Losses,   Excess

        Bankruptcy Losses or Extraordinary Losses;

 

               (iv) to the   Holders of the Class M-1   Certificates,   the Accrued

         Certificate   Interest   thereon   for   such   Distribution   Date,   plus any

        Accrued Certificate   Interest thereon remaining unpaid from any previous

        Distribution Date, except as provided below;

 

               (v) to the Holders of the Class M-1 Certificates, an amount equal

        to (x) the Subordinate   Principal   Distribution Amount for such Class of

        Certificates   for such   Distribution   Date,   minus (y) the amount of any

        Class A-P Collection   Shortfalls for such Distribution Date or remaining

        unpaid for all previous   Distribution   Dates,   to the extent the amounts

        available pursuant to clause (x) of Sections   4.02(a)(vii),   (ix), (xi),

        (xiii),   (xiv)   and   (xv) of this   Series   Supplement   are   insufficient

        therefor,   applied in reduction of the Certificate   Principal Balance of

        the Class M-1 Certificates;

 

                                       30

<PAGE>

 

               (vi) to the   Holders of the Class M-2   Certificates,   the Accrued

        Certificate   Interest   thereon   for   such   Distribution   Date,   plus any

        Accrued Certificate   Interest thereon remaining unpaid from any previous

        Distribution Date, except as provided below;

 

               (vii) to the   Holders   of the Class M-2   Certificates,   an amount

        equal to (x) the   Subordinate   Principal   Distribution   Amount   for such

        Class of Certificates for such   Distribution   Date, minus (y) the amount

        of any Class A-P   Collection   Shortfalls for such   Distribution   Date or

        remaining unpaid for all previous   Distribution Dates, to the extent the

        amounts available pursuant to clause (x) of Sections 4.02(a) (ix), (xi),

        (xiii), (xiv) and (xv) are insufficient   therefor,   applied in reduction

        of the Certificate Principal Balance of the Class M-2 Certificates;

 

               (viii) to the Holders of the Class M-3 Certificates,   the Accrued

        Certificate   Interest   thereon   for   such   Distribution   Date,   plus any

        Accrued Certificate   Interest thereon remaining unpaid from any previous

        Distribution Date, except as provided below;

 

               (ix) to the   Holders   of the   Class M-3   Certificates,   an amount

        equal to (x) the   Subordinate   Principal   Distribution   Amount   for such

        Class of Certificates for such Distribution Date minus (y) the amount of

        any   Class   A-P   Collection   Shortfalls   for such   Distribution   Date or

        remaining unpaid for all previous   Distribution Dates, to the extent the

        amounts   available   pursuant   to   clause   (x) of   Sections   4.02(a)(xi),

        (xiii), (xiv) and (xv) are insufficient   therefor,   applied in reduction

        of the Certificate Principal Balance of the Class M-3 Certificates;

 

               (x) to the   Holders of the Class B-1   Certificates,   the   Accrued

        Certificate   Interest   thereon   for   such   Distribution   Date,   plus any

        Accrued Certificate   Interest thereon remaining unpaid from any previous

         Distribution Date, except as provided below;

 

               (xi) to the   Holders   of the   Class B-1   Certificates,   an amount

        equal to (x) the   Subordinate   Principal   Distribution   Amount   for such

        Class of Certificates for such Distribution Date minus (y) the amount of

        any   Class   A-P   Collection   Shortfalls   for such   Distribution   Date or

        remaining unpaid for all previous   Distribution Dates, to the extent the

        amounts   available   pursuant   to clause (x) of   Sections   4.02(a)(xiii),

        (xiv) and (xv) are   insufficient   therefor,   applied in reduction of the

        Certificate Principal Balance of the Class B-1 Certificates;

 

               (xii) to the Holders of the Class B-2   Certificates,   the Accrued

        Certificate   Interest   thereon   for   such   Distribution   Date,   plus any

        Accrued Certificate   Interest thereon remaining unpaid from any previous

        Distribution Date, except as provided below;

 

               (xiii) to the   Holders of the Class B-2   Certificates,   an amount

        equal to (x) the   Subordinate   Principal   Distribution   Amount   for such

        Class of Certificates for such Distribution Date minus (y) the amount of

        any   Class   A-P   Collection   Shortfalls   for such   Distribution   Date or

        remaining unpaid for all previous   Distribution Dates, to the extent the

        amounts   available   pursuant to clause (x) of Sections   4.02(a)(xiv) and

        (xv) are insufficient therefor,   applied in reduction of the Certificate

        Principal Balance of the Class B-2 Certificates;

 

                                       31

<PAGE>

 

               (xiv) to the   Holders   of the Class B-3   Certificates,   an amount

        equal   to   (x)   the   Accrued   Certificate    Interest   thereon   for   such

        Distribution   Date,   plus   any   Accrued   Certificate    Interest   thereon

        remaining unpaid from any previous Distribution Date, except as provided

        below,   minus (y) the amount of any Class A-P Collection   Shortfalls for

        such Distribution Date or remaining unpaid for all previous Distribution

        Dates,   to the extent the   amounts   available   pursuant to clause (x) of

        Section 4.02(a)(xv) are insufficient therefor;

 

               (xv) to the   Holders   of the   Class B-3   Certificates,   an amount

        equal to (x) the   Subordinate   Principal   Distribution   Amount   for such

        Class of Certificates for such Distribution Date minus (y) the amount of

        any   Class   A-P   Collection   Shortfalls   for such   Distribution   Date or

        remaining   unpaid   for   all   previous    Distribution   Dates   applied   in

        reduction   of   the   Certificate   Principal   Balance   of   the   Class   B-3

        Certificates;

 

               (xvi)   to   the   Senior   Certificates,   on a   pro   rata   basis   in

        accordance   with   their   respective   outstanding   Certificate   Principal

        Balances,   the portion,   if any, of the   Available   Distribution   Amount

        remaining   after the   foregoing   distributions   applied   to   reduce   the

        Certificate   Principal Balances of such Senior   Certificates,   but in no

        event more than the aggregate of the outstanding   Certificate   Principal

        Balances of each such Class of Senior Certificates,   and thereafter,   to

        each Class of Subordinate   Certificates then outstanding   beginning with

        such Class   with the   Highest   Priority,   any   portion of the   Available

        Distribution   Amount remaining after the Senior   Certificates   have been

        retired,   applied to reduce the   Certificate   Principal   Balance of each

        such Class of   Subordinate   Certificates,   but in no event more than the

        outstanding    Certificate   Principal   Balance   of   each   such   Class   of

        Subordinate Certificates; and

 

               (xvii) to the Class R-II   Certificates,   the balance,   if any, of

        the Available Distribution Amount.

 

        Notwithstanding the foregoing, on any Distribution Date, with respect to

the Class of Subordinate Certificates outstanding on such Distribution Date with

the Lowest Priority, or in the event the Subordinate   Certificates are no longer

outstanding,   the Senior   Certificates,   Accrued   Certificate   Interest   thereon

remaining unpaid from any previous   Distribution Date will be distributable only

to the extent   that (1) a   shortfall   in the   amounts   available   to pay Accrued

Certificate   Interest on any Class of Certificates results from an interest rate

reduction   in   connection   with a   Servicing   Modification,   or (2) such   unpaid

Accrued Certificate Interest was attributable to interest shortfalls relating to

the   failure   of the   Master   Servicer   to make   any   required   Advance,   or the

determination   by the   Master   Servicer   that any   proposed   Advance   would be a

Nonrecoverable   Advance   with   respect to the related   Mortgage   Loan where such

Mortgage   Loan   has   not yet   been   the   subject   of a Cash   Liquidation   or REO

Disposition   or the related   Liquidation   Proceeds,   Insurance   Proceeds and REO

Proceeds have not yet been distributed to the Certificateholders.

 

                                       32

<PAGE>

 

        (b)   Distributions   of   principal   on the   Senior   Certificates   on each

Distribution Date will be made as follows:

 

           (i) the Class A-P Principal   Distribution Amount shall be distributed

        to the Class A-P Certificates,   until the Certificate   Principal Balance

        thereof has been reduced to zero;

 

           (ii) the Senior Principal Distribution Amount shall be distributed to

        the Class R-I   Certificates and Class R-II   Certificates,   on a pro rata

        basis   in   accordance   with   their   respective    Certificate    Principal

        Balances,   until the   Certificate   Principal   Balance   thereof have been

        reduced to zero;

 

           (iii)   the   lesser   of   (x)   the   balance   of   the   Senior   Principal

        Distribution Amount remaining after the distributions, if any, described

        in clause (b)(ii) above and (y) the Class A-4/A-5 Lockout Amount,   shall

        be distributed,   concurrently,   to the Class A-4   Certificates and Class

        A-5   Certificates,   on   a   pro   rata   basis   in   accordance   with   their

        respective    Certificate   Principal   Balances,    until   the   Certificate

        Principal Balances thereof have been reduced to zero;

 

           (iv)   the   lesser   of   (x)   the   balance   of   the   Senior    Principal

        Distribution Amount remaining after the distributions, if any, described

         in clauses   (b)(ii)   and   (b)(iii)   above and (y) the Class A-1   Lockout

        Amount,   shall be distributed to the Class A-1   Certificates,   until the

        Certificate Principal Balance thereof has been reduced to zero;

 

           (v) the balance of the Senior Principal Distribution Amount remaining

        after the distributions,   if any, described in clauses (b)(ii), (b)(iii)

        and (b)(iv)   above shall be   distributed   to the Class A-2   Certificates

        until the   Certificate   Principal   Balance   thereof has been   reduced to

        zero;

 

           (vi)   the   balance   of   the   Senior   Principal    Distribution   Amount

        remaining after the distributions, if any, described in clauses (b)(ii),

        (b)(iii), (b)(iv) and (b)(v) above shall be distributed to the Class A-1

        Certificates,   without regard to the Class A-1 Lockout Amount, until the

        Certificate Principal Balance thereof has been reduced to zero; and

 

           (vii)   the   balance   of   the   Senior   Principal   Distribution   Amount

        remaining after the distributions, if any, described in clauses (b)(ii),

        (b)(iii),   (b)(iv),   (b)(v)   and   (b)(vi)   above   shall be   distributed,

        concurrently,   to the Class A-4 Certificates and Class A-5 Certificates,

        on a pro rata   basis in   accordance   with their   respective   Certificate

        Principal Balances,   without regard to the Class A-4/A-5 Lockout Amount,

        until the Certificate   Principal   Balances   thereof have been reduced to

        zero.

 

        (c)   Notwithstanding   Section   4.02(b),   on or after the Credit   Support

Depletion Date, an amount equal to the Class A-P Principal   Distribution   Amount

will be distributed to the Class A-P   Certificates and then the Senior Principal

Distribution   Amount will be   distributed to the remaining   Senior   Certificates

(other than the Class A-P Certificates and the Class A-V   Certificates) pro rata

in accordance with their respective outstanding   Certificate Principal Balances;

provided,   however, that until reduction of the Certificate Principal Balance of

the Senior Support   Certificates to zero, the aggregate amount   distributable to

the Super Senior Certificates and Senior Support   Certificates in respect of the

aggregate Accrued Certificate Interest thereon and in respect of their aggregate

pro rata portion of the Senior Principal Distribution Amount will be distributed

among such Senior   Certificates in the following   priority:   first, to the Super

Senior   Certificates,   up to an amount equal to the Accrued Certificate Interest

on the Super Senior Certificates;   second, to the Super Senior Certificates,   up

 

 

                                       33

<PAGE>

 

to an amount equal to the Super Senior Optimal Principal Distribution Amount, in

reduction of the Certificate   Principal   Balance thereof,   until the Certificate

Principal Balance thereof has been reduced to zero; third, to the Senior Support

Certificates, up to an amount equal to the Accrued Certificate Interest thereon;

and   fourth,   to the   Senior   Support   Certificates,   the   remainder,   until the

Certificate Principal Balance thereof has been reduced to zero.

 

        (d) After the   reduction of the   Certificate   Principal   Balances of the

Senior Certificates (other than the Class A-P Certificates) to zero but prior to

the Credit Support Depletion Date, the Senior Certificates (other than the Class

A-P   Certificates)   will be entitled to no further   distributions   of   principal

thereon and the Available   Distribution Amount will be distributed solely to the

holders of the Class A-P, Class A-V and Subordinate   Certificates,   in each case

as described herein.

 

        (e) In   addition to the   foregoing   distributions,   with   respect to any

Subsequent   Recoveries,   the Master   Servicer   shall deposit such funds into the

Custodial   Account   pursuant to Section   3.07(b)(iii) of the Standard Terms. If,

after taking into account such Subsequent   Recoveries,   the amount of a Realized

Loss is reduced,   the amount of such   Subsequent   Recoveries   will be applied to

increase   the   Certificate    Principal   Balance   of   the   Class   of   Subordinate

Certificates   with a Certificate   Principal   Balance   greater than zero with the

highest payment priority to which Realized Losses,   other than Excess Bankruptcy

Losses,   Excess Fraud Losses,   Excess   Special   Hazard Losses and   Extraordinary

Losses, have been allocated,   but not by more than the amount of Realized Losses

previously allocated to that Class of Certificates pursuant to Section 4.05. The

amount of any remaining   Subsequent   Recoveries will be applied to increase from

zero the Certificate   Principal   Balance of the Class of   Certificates   with the

next lower   payment   priority,   up to the amount of Realized   Losses   previously

allocated to that Class of Certificates   pursuant to Section 4.05. Any remaining

Subsequent   Recoveries   will   in turn be   applied   to   increase   from   zero   the

Certificate   Principal   Balance of the Class of Certificates with the next lower

payment   priority up to the amount of Realized   Losses   previously   allocated to

that Class of Certificates   pursuant to Section 4.05, and so on. Holders of such

Certificates   will   not be   entitled   to   any   payment   in   respect   of   Accrued

Certificate   Interest on the amount of such   increases for any Interest   Accrual

Period   preceding the Interest   Accrual Period that relates to the   Distribution

Date on which such increase   occurs.   Any such increases shall be applied to the

Certificate   Principal   Balance of each   Certificate of such Class in accordance

with its respective Percentage Interest.

 

        (f) On each   Distribution   Date, the Yield   Maintenance   Payment will be

distributed to the Class A-2 Certificates.

 

        (g) Each distribution with respect to a Book-Entry   Certificate shall be

paid to the Depository,   as Holder thereof,   and the Depository   shall be solely

responsible for crediting the amount of such distribution to the accounts of its

Depository    Participants   in   accordance   with   its   normal   procedures.    Each

Depository   Participant shall be responsible for disbursing such distribution to

the   Certificate   Owners that it represents   and to each indirect   participating

brokerage firm (a "brokerage   firm") for which it acts as agent.   Each brokerage

firm shall be responsible for disbursing funds to the Certificate Owners that it

represents.   None of the Trustee, the Certificate Registrar,   the Company or the

Master Servicer shall have any responsibility therefor.

 

                                       34

<PAGE>

 

        (h) Except as otherwise   provided in Section 9.01 of the Standard Terms,

if the Master Servicer anticipates that a final distribution with respect to any

Class of   Certificates   will be made on the next   Distribution   Date, the Master

Servicer shall, no later than the Determination   Date in the month of such final

distribution,   notify the Trustee and the Trustee   shall,   no later than two (2)

Business Days after such Determination Date, mail on such date to each Holder of

such   Class of   Certificates   a   notice   to the   effect   that:   (i) the   Trustee

anticipates   that   the   final    distribution   with   respect   to   such   Class   of

Certificates   will be made on such   Distribution Date but only upon presentation

and surrender of such   Certificates at the office of the Trustee or as otherwise

specified   therein,   and (ii) no interest shall accrue on such Certificates from

and after the end of the   related   Interest   Accrual   Period.   In the event that

Certificateholders   required to surrender their Certificates pursuant to Section

9.01(c) of the Standard   Terms do not   surrender   their   Certificates   for final

cancellation,   the Trustee shall cause funds   distributable with respect to such

Certificates   to be   withdrawn   from the   Certificate   Account and credited to a

separate escrow account for the benefit of such   Certificateholders   as provided

in Section 9.01(d) of the Standard Terms.

 

Section 4.03.   Statements   to   Certificateholders;    Statements   to   the   Rating

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

        Terms)

            

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

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

 

Section 4.05.   Allocation of Realized Losses.

             

        Prior to each Distribution Date, the Master Servicer shall determine the

total   amount   of   Realized   Losses,    if   any,   that   resulted   from   any   Cash

Liquidation, Servicing Modification, Debt Service Reduction, Deficient Valuation

or REO Disposition that occurred during the related Prepayment Period or, in the

case of a Servicing   Modification   that   constitutes a reduction of the interest

rate on a Mortgage Loan, the amount of the reduction in the interest   portion of

the   Monthly   Payment   due during the   related   Due   Period.   The amount of each

Realized   Loss shall be   evidenced   by an   Officers'   Certificate.   All Realized

Losses, other than Excess Special Hazard Losses,   Extraordinary   Losses,   Excess

Bankruptcy Losses or Excess Fraud Losses, shall be allocated as follows:   first,

to the Class B-3 Certificates,   until the Certificate   Principal Balance thereof

has been   reduced   to zero;   second,   to the   Class B-2   Certificates   until the

Certificate   Principal   Balance thereof has been reduced to zero;   third, to the

Class B-1 Certificates until the Certificate   Principal Balance thereof has been

reduced to zero;   fourth,   to the Class M-3   Certificates   until the Certificate

Principal   Balance   thereof has been   reduced to zero;   fifth,   to the Class M-2

Certificates until the Certificate Principal Balance thereof has been reduced to

zero;   sixth,   to the Class M-1   Certificates   until the   Certificate   Principal

Balance thereof has been reduced to zero; and, thereafter,   if any such Realized

Loss is on a Discount   Mortgage Loan, to the Class A-P Certificates in an amount

equal to the related Discount   Fraction of the principal portion of the Realized

Loss until the Certificate   Principal   Balance of the Class A-P Certificates has

been reduced to zero, and the remainder of such Realized   Losses on the Discount

Mortgage Loans and the entire amount of such Realized Losses on the Non-Discount

Mortgage Loans shall be allocated among all Senior   Certificates (other than the

Class A-P   Certificates)   on a pro rata basis,   as   described   below;   provided,

however, that after the Credit Support Depletion Date, Realized Losses otherwise

 

 

                                       35

<PAGE>

 

allocable   to the Super   Senior   Certificates   will be   allocated   to the Senior

Support   Certificates   until the   Certificate   Principal   Balance   of the Senior

Support   Certificates   has been reduced to zero.   The   principal   portion of any

Excess Special Hazard Losses,   Excess Bankruptcy Losses, Excess Fraud Losses and

Extraordinary   Losses on the Discount   Mortgage   Loans shall be allocated to the

Class A-P   Certificates   in an amount   equal to the   related   Discount   Fraction

thereof and the   remainder   of the   principal   portion   and the entire   interest

portion of such Realized   Losses on the Discount   Mortgage   Loans and the entire

principal and interest portion of such Realized Losses on Non-Discount   Mortgage

Loans will be allocated among the Senior   Certificates (other than the Class A-P

Certificates)   and   the   Subordinate   Certificates,   on a   pro   rata   basis,   as

described   below;   provided,    however,   that   such   Realized   Losses   otherwise

allocable   to the Super   Senior   Certificates   will be   allocated   to the Senior

Support   Certificates   until the   Certificate   Principal   Balance   of the Senior

Support Certificates is reduced to zero.

 

        As used herein,   an   allocation of a Realized Loss on a "pro rata basis"

among two or more specified Classes of Certificates means an allocation on a pro

rata   basis,   among the   various   Classes   so   specified,   to each such Class of

Certificates,   on the   basis of their   then   outstanding   Certificate   Principal

Balances prior to giving effect to distributions to be made on such Distribution

Date in the case of the   principal   portion of a   Realized   Loss or based on the

Accrued Certificate   Interest thereon payable on such Distribution Date (without

regard to any Compensating   Interest for such Distribution   Date) in the case of

an interest   portion of a Realized   Loss.   Except as   provided in the   following

sentence, any allocation of the principal portion of Realized Losses (other than

Debt Service   Reductions) to a Class of   Certificates   shall be made by reducing

the   Certificate   Principal   Balance   thereof by the amount so allocated,   which

allocation shall be deemed to have occurred on such Distribution Date;   provided

that no such reduction shall reduce the aggregate   Certificate Principal Balance

of the Certificates below the aggregate Stated Principal Balance of the Mortgage

Loans.   Any allocation of the principal   portion of Realized   Losses (other than

Debt Service   Reductions) to the Subordinate   Certificates then outstanding with

the Lowest Priority shall be made by operation of the definition of "Certificate

Principal   Balance"   and by   operation   of the   provisions   of Section   4.02(a).

Allocations of the interest portions of Realized Losses (other than any interest

rate   reduction   resulting   from a   Servicing   Modification)   shall   be   made in

proportion to the amount of Accrued Certificate Interest and by operation of the

definition of "Accrued Certificate   Interest" and by operation of the provisions

of Section   4.02(a).   Allocations   of the   interest   portion of a Realized   Loss

resulting   from an   interest   rate   reduction   in   connection   with a   Servicing

Modification   shall be made by operation of the   provisions of Section   4.02(a).

Allocations of the principal portion of Debt Service Reductions shall be made by

operation of the   provisions   of Section   4.02(a).   All Realized   Losses and all

 

 

                                       36

<PAGE>

 

other losses   allocated to a Class of   Certificates   hereunder will be allocated

among the   Certificates of such Class in proportion to the Percentage   Interests

evidenced thereby; provided that if any Subclasses of the Class A-V Certificates

have been   issued   pursuant   to Section   5.01(c)   of the   Standard   Terms,   such

Realized Losses and other losses allocated to the Class A-V   Certificates   shall

be allocated   among such   Subclasses in proportion to the respective   amounts of

Accrued   Certificate   Interest payable on such Distribution Date that would have

resulted absent such reductions.

 

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

        (See Section 4.06 of the Standard Terms)

                  

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

        of the Standard Terms)

                    

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

              

Section 4.09.   Reserve Fund

 

        (a) On or before the Closing Date, the Trustee shall establish a Reserve

Fund on behalf of the Holders of the Class A-2   Certificates.   The Reserve   Fund

must be an Eligible   Account.   The Reserve Fund shall be entitled "Reserve Fund,

Deutsche   Bank Trust   Company   Americas as Trustee for the benefit of holders of

Residential    Accredit    Loans,    Inc.,    Mortgage    Asset-Backed    Pass-Through

Certificates,   Series 2005-QS11".   The Trustee shall demand payment of all money

payable by the Yield Maintenance   Agreement Provider under the Yield Maintenance

Agreement.   The Trustee shall deposit in the Reserve Fund all payments   received

by it from the   Yield   Maintenance   Agreement   Provider   pursuant   to the   Yield

Maintenance   Agreement.   On each   Distribution   Date,   the   Trustee   shall remit

amounts   received   by it from the Yield   Maintenance   Agreement   Provider to the

Holders of the Class A-2   Certificates in the manner provided in Section 4.02(f)

as it is directed by the Master Servicer.

 

        (b) The Reserve Fund is an "outside   reserve fund" within the meaning of

Treasury   Regulation   ss.1.860G-2(h) and shall be an asset of the Trust Fund but

not an asset of any 2005-QS11 REMIC. The Trustee on behalf of the Trust shall be

the nominal owner of the Reserve   Fund.   Bear,   Stearns & Co. Inc.   shall be the

beneficial   owner of the   Reserve   Fund,   subject to the power of the Trustee to

distribute   amounts under Section 4.02(f).   Amounts in the Reserve Fund shall be

held uninvested in a trust account of the Trustee with no liability for interest

or other compensation thereon.

 

 

 

                                       37

<PAGE>

 

                                    ARTICLE V

 

                                THE CERTIFICATES

 

Section 5.01.   The Certificates.

             

               (a) (See Section 5.01(a) of the Standard Terms)

 

               (b)   Except   as   provided    below,    registration   of   Book-Entry

Certificates may not be transferred by the Trustee except to another   Depository

that agrees to hold such Certificates for the respective Certificate Owners with

Ownership   Interests therein.   The Holders of the Book-Entry   Certificates shall

hold their respective   Ownership   Interests in and to each of such   Certificates

through the   book-entry   facilities of the   Depository   and,   except as provided

below,   shall not be   entitled   to   Definitive   Certificates   in respect of such

Ownership   Interests.   All transfers by Certificate   Owners of their   respective

Ownership   Interests in the Book-Entry   Certificates shall be made in accordance

with the procedures   established by the Depository Participant or brokerage firm

representing such Certificate Owner. Each Depository   Participant shall transfer

the Ownership   Interests   only in the   Book-Entry   Certificates   of   Certificate

Owners   it   represents   or of   brokerage   firms   for   which   it acts as agent in

accordance with the Depository's normal procedures.

 

        The &nbs