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-QA2 Trus | 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-QA2 Trus | 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: 3/15/2005

STANDARD TERMS OF

                         POOLING AND SERVICING AGREEMENT
, Parties: rali series 2005-qa2 trus , residential accredit loans  inc.  , residential funding corporation  , deutsche bank trust company americas
50 of the Top 250 law firms use our Products every day

 

                        RESIDENTIAL ACCREDIT LOANS, INC.,

 

                                    Company,

 

                        RESIDENTIAL FUNDING CORPORATION,

 

                                Master Servicer,

 

                                       and

 

                      DEUTSCHE BANK TRUST COMPANY AMERICAS,

 

                                     Trustee

 

                               SERIES SUPPLEMENT,

 

                          DATED AS OF FEBRUARY 1, 2005,

 

                                       TO

 

                                STANDARD TERMS OF

                         POOLING AND SERVICING AGREEMENT

                           dated as of August 1, 2004

 

                 Mortgage Asset-Backed Pass-Through Certificates

 

                                  Series 2005-QA2

 

 

 

<PAGE>

 

<TABLE>

<CAPTION>

 

                                TABLE OF CONTENTS

 

                                                                                        PAGE

 

 

 

<S>                                                                                          <C>

Article I DEFINITIONS.......................................................................5

 

        Section 1.01 Definitions............................................................5

 

        Section 1.02 Use of Words and Phrases..............................................35

 

Article II CONVEYANCE OF MORTGAGE LOANS; ORIGINAL ISSUANCE OF CERTIFICATES.................36

 

        Section 2.01 Conveyance of Mortgage Loans..........................................36

 

        Section 2.02 Acceptance by Trustee.   (See Section 2.02 of the Standard Terms)......37

 

        Section 2.03 Representations, Warranties and Covenants of the Master Servicer

               and the Company.............................................................39

 

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

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

 

        Section 2.05 Execution and Authentication of Certificates/Issuance of

               Certificates Evidencing Interests in REMIC I Certificates...................40

 

        Section 2.06 Conveyance of Uncertificated REMIC I Regular Interests;

               Acceptance by the Trustee...................................................40

 

        Section 2.07 Issuance of Certificates Evidencing Interest in REMIC II..............40

 

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

               Standard Terms).............................................................41

 

Article III ADMINISTRATION AND SERVICING OF MORTGAGE LOANS.................................42

 

Article IV PAYMENTS TO CERTIFICATEHOLDERS..................................................43

 

        Section 4.01 Certificate Account.   (See Section 4.01 of the Standard Terms)........43

 

        Section 4.02 Distributions.........................................................43

 

        Section 4.03 Statements to Certificateholders; Statements to the Rating

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

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

 

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

               by the Master Servicer. (See Section 4.04 of the Standard Terms)............52

 

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

 

        Section 4.06 Reports of Foreclosures and Abandonment of Mortgaged Property.

               (See Section 4.06 of the Standard Terms)....................................53

 

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

               of the Standard Terms)......................................................53

 

        Section 4.08 Surety Bond. (See Section 4.08 of the Standard Terms).................53

 

Article V THE CERTIFICATES.................................................................54

 

Article VI THE COMPANY AND THE MASTER SERVICER.............................................55

 

Article VII DEFAULT........................................................................56

 

Article VIII CONCERNING THE TRUSTEE........................................................57

 

Article IX TERMINATION.....................................................................58

 

Article X REMIC PROVISIONS.................................................................59

 

        Section 10.01 REMIC Administration.   (See Section 10.01 of the Standard Terms).....59

 

        Section 10.02 Master Servicer; REMIC Administrator and Trustee

               Indemnification.   (See Section 10.02 of the Standard Terms).................59

 

        Section 10.03 Designation of REMICs................................................59

 

        Section 10.04 Distributions on the Uncertificated REMIC I Regular Interests........59

 

        Section 10.05 Compliance with Withholding Requirements.............................59

 

Article XI MISCELLANEOUS PROVISIONS........................................................60

 

        Section 11.01 Amendment.   (See Section 11.01 of the Standard Terms)................60

 

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

               the Standard Terms).........................................................60

 

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

               of the Standard Terms)......................................................60

 

        Section 11.04 Governing Law.   (See Section 11.04 of the Standard Terms)............60

 

        Section 11.05 Notices.   All demands and notices hereunder shall be in writing

               and shall be deemed to have been duly given if personally delivered at

               or mailed by registered mail, postage prepaid (except for notices to

               the Trustee which shall be deemed to have been duly given only when

               received), to the appropriate address for each recipient listed in the

               table below or, in each case, such other address as may hereafter be

               furnished in writing to the Master Servicer, the Trustee and the

               Company, as applicable......................................................60

 

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

               11.06 of the Standard Terms)................................................61

 

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

               Terms)......................................................................61

 

        Section 11.08 Supplemental Provisions for Resecuritization.   (See Section

               11.08 of the Standard Terms)................................................61

 

        Section 11.09 Allocation of Voting Rights..........................................61

 

        Section 11.10 No Petition..........................................................61

 

 

 

 

<PAGE>

 

                                    EXHIBITS

 

Exhibit One:...Mortgage Loan Schedule

 

Exhibit Two:...Information to be Included in Monthly Distribution Date Statement

 

Exhibit Three:.Standard Terms of Pooling and Servicing Agreement dated as of August 1, 2004

 

 

                                    APPENDIX

 

Appendix I      - CALCULATION OF REMIC I W AND Y PRINCIPAL REDUCTION AMOUNTS

 

</TABLE>

 

 

<PAGE>

 

 

 

                             

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

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

of August 1, 2004 and   attached as Exhibit   Three 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 Trust Fund.

 

        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.

 

                                     REMIC I

 

        As provided   herein,   the REMIC   Administrator   will make an election to

treat the entire   segregated pool of assets described in the definition of REMIC

I (as defined   herein)   (including   the Mortgage Loans but excluding the Initial

Monthly Payment Fund), and subject to this Agreement,   as a real estate mortgage

investment   conduit   (a   "REMIC")   for   federal   income   tax   purposes   and such

segregated   pool of assets will be designated   as "REMIC I." The   Uncertificated

REMIC I Regular Interests will be "regular interests" in REMIC I and the Class R

Certificates will represent ownership of the sole class of "residual   interests"

in   REMIC I and   REMIC II for   purposes   of the   REMIC   Provisions   (as   defined

herein).

 

        The   following   table   irrevocably   sets   forth   the   designation,    the

Uncertificated REMIC I Pass-Through Rate, the initial   Uncertificated   Principal

Balance,   and solely for   purposes of   satisfying   Treasury   regulation   Section

1.860G-1(a)(4)(iii),   the   "latest   possible   maturity   date,"   for   each of the

Uncertificated   REMIC I Regular Interests.   None of the   Uncertificated   REMIC I

Regular Interests will be certificated.

 

 

                                        1

<PAGE>

 

 

<TABLE>

<CAPTION>

 

        Designation             Uncertificated           Initial                  Latest

                                  REMIC I           Uncertificated       Possible Maturity(1 )

                         Pass-Through Principal Balance

                                    Rate

 

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

  REMIC I Regular Interest W-I   Variable(2)            22,004.76            February 25, 2035

  REMIC I Regular Interest       Variable(2)            27,143.04            February 25, 2035

            W-II

  REMIC I Regular Interest       Variable(2)            51,310.92            February 25, 2035

           W-III

  REMIC I Regular Interest       Variable(2)             77,357.03            February 25, 2035

            W-IV

REMIC I Regular Interest W-V     Variable(2)            31,991.33            February 25, 2035

  REMIC I Regular Interest       Variable(2)            40,679.88            February 25, 2035

            W-VI

REMIC I Regular Interest Y-I     Variable(2)            22,004.76            February 25, 2035

  REMIC I Regular Interest       Variable(2)            27,143.04            February 25, 2035

            Y-II

  REMIC I Regular Interest       Variable(2)             51,311.31            February 25, 2035

           Y-III

  REMIC I Regular Interest       Variable(2)            77,360.64            February 25, 2035

            Y-IV

REMIC I Regular Interest Y-V     Variable(2)            31,991.57            February 25, 2035

  REMIC I Regular Interest       Variable(2)            40,678.95            February 25, 2035

            Y-VI

REMIC I Regular Interest Z-I     Variable(2)          43,965,515.48          February 25, 2035

  REMIC I Regular Interest       Variable(2)           54,231,785.93          February 25, 2035

            Z-II

  REMIC I Regular Interest       Variable(2)         102,519,992.77          February 25, 2035

           Z-III

  REMIC I Regular Interest       Variable(2)         154,570,090.33          February 25, 2035

            Z-IV

  REMIC I Regular Interest       Variable(2)          63,919,162.10          February 25, 2035

            Z-V

  REMIC I Regular Interest       Variable(2)          81,278,400.17          February 25, 2035

            Z-VI

 

</TABLE>

 

___________

 

(1)      Solely for   purposes   of   Section   1.860G-1(a)(4)(iii)   of the   Treasury

        regulations,   the Distribution   Date immediately   following the maturity

        date for the   Mortgage   Loan   with   the   latest   maturity   date has been

        designated    as   the    "latest    possible    maturity    date"    for   each

        Uncertificated   REMIC I Regular   Interest.  

 

(2)      Calculated in accordance with the definition of "Uncertificated   REMIC I

        Pass-Through Rate" herein.

 

 

 

                                        2

<PAGE>

                                       

 

                                    REMIC II

 

        A segregated   pool of assets   consisting of the   Uncertificated   REMIC I

Regular   Interests will be designated as "REMIC II" and the REMIC   Administrator

will make a   separate   REMIC   election   with   respect   thereto.   The Class   A1-I

Certificates,   Class A1-II   Certificates,   Class CB-I Certificates,   Class CB-II

Certificates,   Class NB-I   Certificates,   Class NB-II   Certificates,   Class A2-I

Certificates,   Class   A2-II   Certificates,   Class   M-1   Certificates,   Class M-2

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

Certificates and Class B-3 Certificates, will be "regular interests" in REMIC II

and the Class R   Certificates   will   represent   ownership   of the sole   class of

"residual   interests"   in   REMIC   I and   REMIC   II for   purposes   of   the   REMIC

Provisions.

 

        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     

               PASS-        INITIAL

              THROUGH       PRINCIPAL       FEATURES1       MATURITY         S&P/        MINIMUM                              

  DESIGNATION    RATE         BALANCE                        DATE(2)         MOODY'S    DENOMINATIONS(3)

 

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

Class A1-I      Variable    $ 49,943,000      Senior/Super     February 25,     AAA/Aaa     $25,000.00

                Rate(4)                     Senior/Variable      2035

                                                Rate

Class CB-I      Variable    $ 94,413,000      Senior/Super     February 25,     AAA/Aaa     $25,000.00

                Rate(4)                     Senior/Variable      2035

                                                 Rate

Class CB-II     Variable    $ 142,347,000     Senior/Super     February 25,     AAA/Aaa     $25,000.00

                Rate(4)                     Senior/Variable      2035

                 

__________________

 

1        The   Certificates,   other   than the   Class B   Certificates   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        Solely for   purposes   of   Section   1.860G-1(a)(4)(iii)   of the   Treasury

        regulations,   the Distribution   Date immediately   following the maturity

        date for the   Mortgage   Loan   with   the   latest   maturity   date has been

        designated   as the   "latest   possible   maturity   date" for each REMIC II

        Regular Interest.

 

3        The Certificates, other than the Class R Certificates, shall be issuable

        in minimum   dollar   denominations   as   indicated   above (by   Certificate

         Principal   Balance) 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.

 

4        The Pass-Through Rate on the Class A1-I, Class A1-II,   Class CB-I, Class

        CB-II, Class NB-I, Class NB-II and Class R Certificates will be equal to

        the Net WAC Rates on the Mortgage   Loans in the related Loan Group.   The

        initial   Pass-Through Rate for the Class A1-I, Class A1-II,   Class CB-I,

        Class CB-II,   Class NB-I,   Class NB-II and Class R Certificates   will be

        equal to approximately   4.9571%,   5.0919%,   5.1717%,   5.3487%,   5.1263%,

        5.2764% and 5.2764% per annum, respectively.   Interest on the Class A2-I

        Certificates will be equal to the Net WAC Rates of Loan Group A1-I, Loan

        Group   CB-I and Loan   Group   NB-I,   weighted   on the basis of the Senior

        Support Principal Component for the related Loan Group.   Interest on the

        Class   A2-II   Certificates   will be equal   to the Net WAC   Rates of Loan

        Group   A1-II,   Loan Group   CB-II and Loan Group   NB-II,   weighted on the

        basis of the Senior   Support   Principal   Component   for the related Loan

        Group.

 

 

                                       3

<PAGE>

 

                              Rate

Class NB-I      Variable    $ 58,864,000      Senior/Super     February 25,     AAA/Aaa     $25,000.00

                Rate(4)                     Senior/Variable      2035

                                                Rate

Class NB-II     Variable    $ 74,851,000      Senior/Super     February 25,     AAA/Aaa     $25,000.00

                 Rate(4)                     Senior/Variable      2035

                                                Rate

Class A2-I      Variable    $ 2,843,000       Component        February 25,     AAA/Aa1     $25,000.00

                Rate(4)                                         2035

Class A2-II     Variable    $ 3,920,000       Component        February 25,     AAA/Aa1     $25,000.00

                Rate(4)                                        2035

Class R         Variable           $ 100      Senior/Residual/February 25,     AAA/Aaa    (5)

                Rate(4)                     Variable Rate        2035

Class M-1       Variable    $ 10,771,200      Mezzanine/       February 25,      AA/Aa2     $25,000.00

               Rate(6)                      Variable Rate        2035

Class M-2       Variable    $ 8,266,300       Mezzanine/       February 25,       A/A2      $250,000.00

                Rate(6)                     Variable Rate        2035

Class M-3       Variable    $ 5,761,300       Mezzanine/       February 25,     BBB/Baa2    $250,000.00

                Rate(6)                     Variable Rate        2035

Class B-1       Variable    $ 3,757,400       Subordinate/     February 25,      BB/NA      $250,000.00

                Rate(6)                     Variable Rate        2035

Class B-2        Variable    $ 2,755,400       Subordinate/     February 25,       B/NA      $250,000.00

                Rate(6)                     Variable Rate        2035

Class B-3       Variable    $ 2,004,322.89    Subordinate/     February 25,      NA/NA      $250,000.00

                 Rate(6)                     Variable Rate        2035

 

</TABLE>

 

 

        The   Class   A2-I   Certificates   are   comprised   of the   following   three

Components:

 

<TABLE>

<CAPTION>

 

Component           Initial Component               Pass-Through Rate   Designations

                   Certificate Principal Balance

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

Class A1-I-2                  $ 594,000             Variable Rate       Senior/Senior Support/

                                                                      Variable Rate

Class CB-I-2                 $1,385,000             Variable Rate       Senior/Senior

                                                                     Support/Variable Rate

Class NB-I-2                  $ 864,000             Variable Rate       Senior/Senior

                                                                     Support/Variable Rate

</TABLE>

________________________

 

5        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   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%.

 

6        The Pass-Through Rate on the Class M-1, Class M-2, Class M-3, Class B-1,

        Class   B-2 and   Class   B-3   Certificates   will be equal to the   weighted

        average of the Net WAC Rates on the Group A1-I, Group A1-II, Group CB-I,

        Group CB-II, Group NB-I and Group NB-II Loans, weighted in proportion to

        the related Subordinate   Amount. The initial   Pass-Through Rate on Class

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

        Certificates will be equal to approximately 5.2101%.

 

 

                                       4

<PAGE>

 

 

        The Class   A2-II   Certificates   are   comprised   of the   following   three

Components:

 

<TABLE>

<CAPTION>

 

Component           Initial Component Notional      Pass-Through Rate   Designations

                   Balance

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

Class A1-II-2                  $ 733,000             Variable Rate       Senior/Senior

                                                                     Support/Variable Rate

Class CB-II-2                $ 2,089,000            Variable Rate       Senior/Senior

                                                                      Support/Variable Rate

Class NB-II-2                $ 1,098,000            Variable Rate       Senior/Senior

                                                                     Support/Variable Rate

</TABLE>

 

         The Components of the Class A-I Certificates and Class A-II Certificates

are not separately transferable.

 

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

Date of $ 500,986,023.

 

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

the Master Servicer and the Trustee agree as follows:

 

ARTICLE I......

 

                                   DEFINITIONS

 

Section 1.01...Definitions.

 

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

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

Article.

 

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

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

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

the related   Pass-Through   Rate on the   Certificate   Principal   Balance   thereof

immediately prior to such Distribution Date. Accrued   Certificate   Interest will

be   calculated   on the   basis of a 360-day   year,   consisting   of twelve   30-day

months. In each case Accrued   Certificate   Interest on any Class of Certificates

or Component will be reduced by the amount of:

 

        (i)     Prepayment Interest Shortfalls for the related Loan Group or Loan

               Groups (to the extent   not offset by the Master   Servicer   with a

               payment of Compensating Interest as provided in Section 4.01),

 

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

               Modified   Net   Mortgage   Rate in the case of a Modified   Mortgage

               Loan)) of   Realized   Losses   for the   related   Loan Group or Loan

               Groups   (including   Excess Special   Hazard   Losses,   Excess Fraud

               Losses,   Excess Bankruptcy   Losses and Extraordinary   Losses) not

               allocated   solely to one or more specific Classes of Certificates

               pursuant to Section 4.05,

 

 

                                       5

<PAGE>

 

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

               with   respect to a Mortgage   Loan or REO Property for the related

               Loan Group or Loan Groups which remained   unreimbursed   following

                the Cash   Liquidation or REO Disposition of such Mortgage Loan or

               REO Property and (B) made with respect to delinquencies that were

               ultimately   determined to be Excess Special Hazard Losses, Excess

               Fraud Losses,   Excess Bankruptcy Losses or Extraordinary   Losses,

               and

 

        (iv)    any other interest   shortfalls for the related Loan Group or Loan

               Groups not covered by the   subordination   provided by the Class M

               Certificates and Class B Certificates, including interest that is

               not collectible from the Mortgagor pursuant to the Servicemembers

               Civil Relief Act of 1940, as amended,   or similar   legislation or

               regulations as in effect from time to time.

 

        The Group A1-I Senior   Percentage of such   reductions in the case of the

Group   A1-I   Loans   will be   allocated   among   the   holders   of the   Class   A1-I

Certificates   and   the   A1-I-2   Component   in   proportion   to   their   respective

Certificate   Principal   Balances.   The Group   A1-II   Senior   Percentage   of such

reductions   in the case of the Group   A1-II   Loans will be   allocated   among the

holders of the Class A1-II   Certificates and the A1-II-2 Component in proportion

to their   respective   Certificate   Principal   Balances.   The Group   CB-I   Senior

Percentage   of such   reductions   in the case of the   Group   CB-I   Loans   will be

allocated   among the   holders   of the Class   CB-I   Certificates   and the   CB-I-2

Component in proportion to their respective   Certificate Principal Balances. The

Group CB-II Senior   Percentage of such reductions in the case of the Group CB-II

Loans will be allocated   among the holders of the Class CB-II   Certificates   and

the CB-II-2   Component in proportion to their respective   Certificate   Principal

Balances. The Group NB-I Senior Percentage of such reductions in the case of the

Group   NB-I   Loans   will be   allocated   among   the   holders   of the   Class   NB-I

Certificates   and   the   NB-I-2   Component   in   proportion   to   their   respective

Certificate   Principal   Balances.   The Group   NB-II   Senior   Percentage   of such

reductions in the case of the Group NB-II Loans will be allocated to the holders

of the Class NB-II Certificates and the NB-II-2 Component in proportion to their

respective   Certificate   Principal   Balances.   The remainder of these reductions

will be   allocated   among the   holders of the Class M   Certificates   and Class B

Certificates   in proportion   to the   respective   amounts of Accrued   Certificate

Interest   that would have been   payable on that   Distribution   Date absent these

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

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

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

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

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

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

Class M Certificates pursuant to Section 4.05.

 

        Adjustment   Date: As to each Mortgage   Loan,   each date set forth in the

related   Mortgage   Note on   which an   adjustment   to the   interest   rate on such

Mortgage Loan becomes effective.

 

        Available   Distribution   Amount:   With   respect to each Loan Group,   the

excess of (i) the sum of (a) the amount described in the definition of Available

Distribution   Amount in the Standard   Terms and (b) the amount   allocated to the

Available   Distribution   Amount for such Loan Group pursuant to Section   4.02(h)

over (ii) any amount allocated to the Available Distribution Amount of any other

Loan Group pursuant to Section 4.02(h).

 

 

                                       6

<PAGE>

 

        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)

$219,019 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)      (i) if the   aggregate   principal   balance of the   Non-Primary   Residence

        Loans as of the   Relevant   Anniversary   is less   than 10% of the   Stated

        Principal Balance of the Mortgage Loans as of the Relevant   Anniversary,

        $0.00,   or (ii) if the aggregate   principal   balance of the   Non-Primary

        Residence   Loans as of the Relevant   Anniversary   is equal to or greater

        than 10% of the Stated Principal Balance of the Mortgage Loans as of the

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

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

        than   80.00%   but less than or equal to 90.00%   (other   than   Additional

        Collateral Loans),   times 0.25%, (II) the aggregate principal balance of

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

        than   90.00%   but less than or equal to 95.00%   (other   than   Additional

        Collateral   Loans),   times   0.50%,   and   (III) the   aggregate   principal

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

        greater   than 95.00%   (other than   Additional   Collateral   Loans)   times

        0.75%, in each case as of the Relevant Anniversary; and

 

(B)      the greater of (i) 0.0006 times the aggregate   principal   balance of all

        the Mortgage   Loans in the Mortgage Pool as of the Relevant   Anniversary

        having a Loan-to-Value Ratio (other than Additional Collateral Loans) at

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

 

               over (2) the   aggregate   amount of   Bankruptcy   Losses   allocated

        solely to one or more   specific   Classes of   Certificates   in accordance

        with Section 4.05 since the Relevant Anniversary.

 

        The   Bankruptcy   Amount   may be further   reduced by the Master   Servicer

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

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

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

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

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

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

written confirmation to the Trustee.

 

 

                                       7

<PAGE>

 

        Certificate: Any Class A1-I, Class A1-II, Class CB-I, Class CB-II, Class

NB-I,   Class   NB-II,   Class   A2-I,   Class   A2-II,   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-QA2"   and   which   must be an   Eligible

Account.

 

        Certificate   Group:   With respect to (i) Loan Group A1-I, the Class A1-I

Certificates   and the Class A1-I-2   Component,   (ii) Loan Group A1-II, the Class

A1-II Certificates and the Class A1-II-2   Component,   (iii) Loan Group CB-I, the

Class CB-I Certificates and the Class CB-I-2   Component,   (iv) Loan Group CB-II,

the Class CB-II   Certificates   and the Class CB-II-2   Component,   (v) Loan Group

NB-I, the Class NB-I Certificates and the Class NB-I-2 Component,   and (vi) Loan

Group NB-II, the Class NB-II Certificates and the Class NB-II-2 Component.

 

        Certificate Policy:   None.

 

        Certificate   Principal   Balance:   With respect to each   Certificate,   as

defined in the Standard Terms and, with respect to each   Component,   on any date

of determination, an amount equal to:

 

         (i)    the   Initial   Certificate   Principal   Balance of such   Component,

               minus

 

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

               distributed   with respect to such Component and applied to reduce

               the Certificate   Principal   Balance   thereof   pursuant to Section

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

               Principal   Balance   deemed to have   occurred in   connection   with

               Realized Losses which were previously allocated to such Component

               (or such Component of any   predecessor   Certificate)   pursuant to

               Section 4.05.

 

        Class R Certificate: Any one of the Class R 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   (i) an   interest

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

Provisions   (component   1)   and   (ii)   an   interest   designated   as a   "residual

interest" in REMIC II for purposes of the REMIC Provisions (component 2).

 

        Closing Date:   February 25, 2005.

 

        Component: The Class A1-I-2, Class A1-II-2, Class CB-I-2, Class CB-II-2,

Class NB-I-2 and Class NB-II-2 Component, as applicable.

 

        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-QA2.

 

                                       8

<PAGE>

 

        Cut-off Date:   February 1, 2005.

 

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

Business Day prior to such Distribution Date.

 

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

in which such Distribution Date occurs.

 

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

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

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

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

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

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

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

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

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

interest    against   any    collateral    (which   shall   be   limited   to   Permitted

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

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

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

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

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

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

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

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

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

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

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

Closing Date by such Rating Agency).

 

        Excess Interest:   With respect to any Distribution   Date and Loan Group,

the excess,   if any, of (i) the product of (a) the   weighted   average of the Net

Mortgage   Rates of the Mortgage Loans in the related Loan Group as of the end of

the calendar month   immediately   preceding the month in which such   Distribution

Date occurs and (b) the aggregate Stated Principal Balance of the Mortgage Loans

in that Loan Group for that   Distribution   Date over (ii) the aggregate   Accrued

Certificate   Interest on the   Certificates in the related   Certificate   Group on

that Distribution Date.

 

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

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

an amount equal to 3.00% of the aggregate   outstanding   principal balance of all

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

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

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

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

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

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

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

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

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

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

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

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

 

 

                                       9

<PAGE>

 

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.

 

        Fraud Losses:   Realized   Losses on Mortgage   Loans as to which there was

fraud in the origination of such Mortgage Loan.

 

        Group A1-I   Certificates:   The Class A1-I   Certificates and Class A1-I-2

Component, representing an undivided interest in Loan Group A1-I.

 

        Group A1-I Loans:   The Mortgage Loans   designated as Group A1-I Loans in

Exhibit One.

 

        Group A1-I Senior   Percentage:   As of each Distribution Date, the lesser

of 100% and a fraction, expressed as a percentage, the numerator of which is the

aggregate    Certificate    Principal   Balance   of   the   Group   A1-I   Certificates

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

aggregate Stated Principal   Balance of all of the Mortgage Loans (or related REO

Properties) in Loan Group A1-I immediately prior to such Distribution Date.

 

        Group A1-I Senior Principal   Distribution Amount: As to any Distribution

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

to Loan Group A1-I   remaining   after the   distribution   therefrom of all amounts

required to be distributed   therefrom pursuant to Section   4.02(a)(i)(U) of this

Series   Supplement,   and (b) the sum of the amounts   required to be   distributed

therefrom   to the   Group   A1-I   Certificateholders   on   such   Distribution   Date

pursuant to Section 4.02(a)(ii) and Section 4.02(a)(xv).

 

        Group A1-I Subordinate Amount: On any date of determination,   the excess

of the   aggregate   Stated   Principal   Balance of the Group A1-I Loans as of such

date   over   the   aggregate   Certificate   Principal   Balance   of the   Group   A1-I

Certificates then outstanding.

 

        Group A1-II Certificates: The Class A1-II Certificates and Class A1-II-2

Component, representing an undivided interest in Loan Group A1-II.

 

                                       10

<PAGE>

 

        Group A1-II Loans: The Mortgage Loans designated as Group A1-II Loans in

Exhibit One.

 

        Group A1-II Senior Percentage:   As of each Distribution Date, the lesser

of 100% and a fraction, expressed as a percentage, the numerator of which is the

aggregate    Certificate   Principal   Balance   of   the   Group   A1-II   Certificates

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

aggregate Stated Principal   Balance of all of the Mortgage Loans (or related REO

Properties) in Loan Group A1-II immediately prior to such Distribution Date.

 

        Group A1-II Senior Principal Distribution Amount: As to any Distribution

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

to Loan Group A1-II   remaining after the   distribution   therefrom of all amounts

required to be distributed   therefrom pursuant to Section   4.02(a)(i)(V) of this

Series   Supplement,   and (b) the sum of the amounts   required to be   distributed

therefrom   to the   Group   A1-II   Certificateholders   on such   Distribution   Date

pursuant to Section 4.02(a)(ii) and Section 4.02(a)(xv).

 

        Group A1-II Subordinate Amount: On any date of determination, the excess

of the aggregate   Stated   Principal   Balance of the Group A1-II Loans as of such

date   over the   aggregate   Certificate   Principal   Balance   of the   Group   A1-II

Certificates then outstanding.

 

        Group CB-I   Certificates:   The Class CB-I   Certificates and Class CB-I-2

Component representing an undivided interest in Loan Group CB-I.

 

        Group CB-I Loans:   The Mortgage Loans   designated as Group CB-I Loans in

Exhibit One.

 

        Group CB-I Senior   Percentage:   As of each Distribution Date, the lesser

of 100% and a fraction, expressed as a percentage, the numerator of which is the

aggregate    Certificate    Principal   Balance   of   the   Group   CB-I   Certificates

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

aggregate Stated Principal   Balance of all of the Mortgage Loans (or related REO

Properties) in Loan Group CB-I immediately prior to such Distribution Date.

 

        Group CB-I Senior Principal   Distribution Amount: As to any Distribution

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

to Loan Group CB-I   remaining   after the   distribution   therefrom of all amounts

required to be distributed   therefrom pursuant to Section   4.02(a)(i)(W) of this

Series   Supplement,   and (b) the sum of the amounts   required to be   distributed

therefrom   to the   Group   CB-I   Certificateholders   on   such   Distribution   Date

pursuant to Section 4.02(a)(ii) and Section 4.02(a)(xv).

 

        Group CB-I Subordinate Amount: On any date of determination,   the excess

of the   aggregate   Stated   Principal   Balance of the Group CB-I Loans as of such

date   over   the   aggregate   Certificate   Principal   Balance   of the   Group   CB-I

Certificates then outstanding.

 

         Group CB-II Certificates: The Class CB-II Certificates and Class CB-II-2

Component, representing an undivided interest in Loan Group CB-II.

 

        Group CB-II Loans: The Mortgage Loans designated as Group CB-II Loans in

Exhibit One.

 

                                        11

<PAGE>

 

        Group CB-II Senior Percentage:   As of each Distribution Date, the lesser

of 100% and a fraction, expressed as a percentage, the numerator of which is the

aggregate    Certificate   Principal   Balance   of   the   Group   CB-II   Certificates

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

aggregate Stated Principal   Balance of all of the Mortgage Loans (or related REO

Properties) in Loan Group CB-II immediately prior to such Distribution Date.

 

        Group CB-II Senior Principal Distribution Amount: As to any Distribution

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

to Loan Group CB-II   remaining after the   distribution   therefrom of all amounts

required to be distributed   therefrom pursuant to Section   4.02(a)(i)(X) of this

Series   Supplement,   and (b) the sum of the amounts   required to be   distributed

therefrom   to the   Group   CB-II   Certificateholders   on such   Distribution   Date

pursuant to Section 4.02(a)(ii) and Section 4.02(a)(xv).

 

        Group CB-II Subordinate Amount: On any date of determination, the excess

of the aggregate   Stated   Principal   Balance of the Group CB-II Loans as of such

date   over the   aggregate   Certificate   Principal   Balance   of the   Group   CB-II

Certificates then outstanding.

 

        Group   NB-I   Certificates:   The Class   NB-I   Certificates   and the Class

NB-I-2 Component, representing an undivided interest in Loan Group NB-I.

 

        Group NB-I Loans:   The Mortgage Loans   designated as Group NB-I Loans in

Exhibit One.

 

        Group NB-I Senior   Percentage:   As of each Distribution Date, the lesser

of 100% and a fraction, expressed as a percentage, the numerator of which is the

aggregate    Certificate    Principal   Balance   of   the   Group   NB-I   Certificates

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

aggregate Stated Principal   Balance of all of the Mortgage Loans (or related REO

Properties) in Loan Group NB-I immediately prior to such Distribution Date.

 

        Group NB-I Senior Principal   Distribution Amount: As to any Distribution

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

to Loan Group NB-I   remaining   after the   distribution   therefrom of all amounts

required to be distributed   therefrom pursuant to Section   4.02(a)(i)(Y) of this

Series   Supplement,   and (b) the sum of the amounts   required to be   distributed

therefrom   to the   Group   NB-I   Certificateholders   on   such   Distribution   Date

pursuant to Section 4.02(a)(ii) and Section 4.02(a)(xv).

 

        Group NB-I Subordinate Amount: On any date of determination,   the excess

of the   aggregate   Stated   Principal   Balance of the Group NB-I Loans as of such

date   over   the   aggregate   Certificate   Principal   Balance   of the   Group   NB-I

Certificates then outstanding.

 

        Group   NB-II   Certificates:   The   Class   NB-II   Certificates,    Class   R

Certificates and the Class NB-II-2 Component, representing an undivided interest

in Loan Group NB-II.

 

         Group NB-II Loans: The Mortgage Loans designated as Group NB-II Loans in

Exhibit One.

 

        Group NB-II Senior Percentage:   As of each Distribution Date, the lesser

of 100% and a fraction, expressed as a percentage, the numerator of which is the

aggregate    Certificate   Principal   Balance   of   the   Group   NB-II   Certificates

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

aggregate Stated Principal   Balance of all of the Mortgage Loans (or related REO

Properties) in Loan Group NB-II immediately prior to such Distribution Date.

 

                                       12

<PAGE>

 

        Group NB-II Senior Principal Distribution Amount: As to any Distribution

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

to Loan Group NB-II   remaining after the   distribution   therefrom of all amounts

required to be distributed   therefrom pursuant to Section   4.02(a)(i)(Z) of this

Series   Supplement,   and (b) the sum of the amounts   required to be   distributed

therefrom   to the   Group   NB-II   Certificateholders   on such   Distribution   Date

pursuant to Section 4.02(a)(ii) and Section 4.02(a)(xv).

 

        Group NB-II Subordinate Amount: On any date of determination, the excess

of the aggregate   Stated   Principal   Balance of the Group NB-II Loans as of such

date   over the   aggregate   Certificate   Principal   Balance   of the   Group   NB-II

Certificates then outstanding.

 

        Initial Monthly Payment Fund:   $0.00   representing   scheduled   principal

amortization and interest at the Net Mortgage Rate payable during the March 2005

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

to receive such payment.

 

        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:   2.15%              Class B-1:   0.75%

      Class M-2:   1.65%              Class B-2:   0.55%

      Class M-3:   1.15%              Class B-3:   0.40%

 

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

any Component and any Distribution   Date, the calendar month preceding the month

in which such Distribution Date occurs.

 

        Loan Group:   Loan Group A1-I,   Loan Group A1-II,   Loan Group CB-I,   Loan

Group CB-II, Loan Group NB-I or Loan Group NB-II.

 

        Loan Group A1-I: The group of Mortgage Loans comprised of the Group A1-I

Loans.

 

        Loan Group   A1-II:   The group of Mortgage   Loans   comprised of the Group

A1-II Loans.

 

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

Loans.

 

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

CB-II Loans.

 

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

Loans.

 

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

NB-II Loans.

 

 

                                       13

<PAGE>

 

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

following the latest scheduled maturity date of any Mortgage Loan.

 

        Maximum   Mortgage   Rate: As to any Mortgage   Loan, the rate indicated in

Exhibit One hereto as the "NOTE   CEILING,"   which rate is the   maximum   interest

rate that may be applicable to such Mortgage Loan at any time during the life of

such Mortgage Loan.

 

         Maximum   Net   Mortgage   Rate:   As to any   Mortgage   Loan and any date of

determination,   the Maximum   Mortgage   Rate for such Mortgage Loan minus the per

annum rate at which the Servicing Fee is calculated.

 

        Minimum   Mortgage   Rate: As to any Mortgage Loan, the greater of (i) the

Note Margin for such   Mortgage   Loan and (ii) the rate   indicated in Exhibit One

hereto as the "NOTE FLOOR" for such Mortgage Loan,   which rate may be applicable

to such Mortgage Loan at any time during the life of such Mortgage Loan.

 

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

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

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

following information as to each Mortgage Loan in the related Loan Group:

 

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

 

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

 

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

 

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

 

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

 

(f) [RESERVED];

 

(g) the initial   scheduled   monthly   payment of principal,   if any, and interest

("ORIGINAL P & I");

 

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

 

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

 

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

the Servicing Fee accrues ("MSTR SERV FEE");

 

(k) a code "T," "BT" or "CT" under the column "LN FEATURE,"   indicating that the

Mortgage Loan is secured by a second or vacation residence;

 

(l) a code "N" under the column "OCCP CODE,"   indicating   that the Mortgage Loan

is secured by a non-owner occupied residence;

 

 

                                       14

<PAGE>

 

(m) whether such Mortgage Loan   constitutes a Group A1-I Loan, Group A1-II Loan,

Group CB-I Loan, Group CB-II Loan, Group NB-I Loan or Group NB-II Loan;

 

(n) the Maximum Mortgage Rate ("NOTE CEILING");

 

(o) the maximum Adjusted Mortgage Rate ("NET CEILING");

 

(p) the Note Margin for the ("NOTE MARGIN");

 

(q) the first Adjustment Date after the Cut-off Date ("NXT INT CHG DT"); and

 

(r) the Periodic Cap ("PERIODIC DECR" or "PERIODIC INCR").

 

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

the information required.

 

        Mortgage   Rate: As to any Mortgage   Loan, the interest rate borne by the

related   Mortgage   Note,   or any   modification   thereto   other than a   Servicing

Modification.   The   Mortgage   Rate on the   Mortgage   Loans   will   adjust on each

Adjustment Date to equal the sum (rounded to the nearest   multiple of one-eighth

of one percent   (0.125%) or up to the nearest   one-eighth of one percent,   which

are indicated by a "U" on Exhibit One hereto, except in the case of the Mortgage

Loans   indicated   by an "X" on   Exhibit   One   hereto   under   the   heading   "NOTE

METHOD"), of the related Index plus the Note Margin, in each case subject to the

applicable   Initial Rate Cap,   Periodic Cap,   Maximum   Mortgage Rate and Minimum

Mortgage Rate.

 

        Net   Mortgage   Rate:   As to each   Mortgage   Loan,   a per   annum   rate of

interest   equal to the Adjusted   Mortgage   Rate less the per annum rate at which

the   Servicing   Fee is   calculated;   provided   that,   (i) the Net Mortgage   Rate

becoming   effective on any Adjustment Date shall not be greater or less than the

Net Mortgage Rate   immediately   prior to such   Adjustment Date plus or minus the

Initial Rate Cap or Periodic Cap   applicable   to such Mortgage Loan and (ii) the

Net   Mortgage   Rate for any   Mortgage   Loan shall not exceed a rate equal to the

Maximum Net Mortgage Rate for such Mortgage Loan.

 

        Net WAC Rate: With respect to any Distribution Date and each Loan Group,

a per annum rate equal to the weighted   average of the Net Mortgage Rates of the

related Mortgage Loans weighted on the basis of the respective   Stated Principal

Balance   of each such   Mortgage   Loan as of the   beginning   of the   related   Due

Period, using the Net Mortgage Rates in effect for the scheduled payments due on

those Mortgage Loans during such Due Period.

 

        Note Margin: As to each Mortgage Loan, the fixed percentage set forth in

the   related   Mortgage   Note and   indicated   in Exhibit   One hereto as the "NOTE

MARGIN," which   percentage is added to the related Index on each Adjustment Date

to determine   (subject to rounding in accordance with the related Mortgage Note,

the Initial   Rate Cap,   the   Periodic   Cap,   the Maximum   Mortgage   Rate and the

Minimum Mortgage Rate) the interest rate to be borne by such Mortgage Loan until

the next Adjustment Date.

 

        Overcollateralization   Amount:   With respect any   Certificate   Group and

Distribution   Date, the excess,   if any, of (i) the aggregate   Stated   Principal

Balance of the Mortgage   Loans in the related Loan Group over (ii) the aggregate

Certificate Principal Balance of such Certificate Group, in each case calculated

on such   Distribution   Date   after   giving   effect to   distributions   to be made

thereon (other than amounts to be distributed   pursuant to Sections 4.02(h), (i)

and (j)).

 

 

                                       15

<PAGE>

 

 

        Overcollateralization Percentage: With respect any Certificate Group and

Distribution Date, a fraction equal to the Overcollateralization Amount for such

Certificate   Group   divided by the   aggregate   Stated   Principal   Balance of the

Mortgage Loans in the related Loan Group.

 

        Pass-Through Rate: With respect to the Class A1-I Certificates,   the Net

WAC Rate of the Group A1-I Loans. With respect to the Class A1-II   Certificates,

the Net WAC Rate of the Group   A1-II   Loans.   With   respect   to the   Class   CB-I

Certificates,   the Net WAC Rate of the Group   CB-I   Loans.   With   respect to the

Class   CB-II   Certificates,   the Net WAC Rate of the   Group   CB-II   Loans.   With

respect   to the Class   NB-I   Certificates,   the Net WAC Rate of the   Group   NB-I

Loans.   With   respect to the Class NB-II   Certificates,   the Net WAC Rate of the

Group NB-II Loans. With respect to the Class A2-I Certificates, the Net WAC Rate

of the Group   A1-I   Loans,   the Net WAC Rate of the Group CB-I Loans and the Net

WAC Rate of the Group NB-I Loans,   weighted   on the basis of the Senior   Support

Principal   Component for the related Loan Group. With respect to the Class A2-II

Certificates, the Net WAC Rate of the Group A1-II Loans, the Net WAC Rate of the

Group CB-II Loans and the Net WAC Rate of the Group NB-II Loans, weighted on the

basis of the Senior Support Principal Component for the related Loan Group. With

respect   to the Class M   Certificates   and Class B   Certificates,   the   weighted

average of the Net WAC Rates for the Group A1-I, Group A1-II,   Group CB-I, Group

CB-II,   Group NB-I and Group NB-II   Loans,   weighted on the basis of the related

Subordinate    Amount.   This   determination   will   be   made   as   of   the   related

Distribution    Date   prior   to   giving   effect   to   any    distributions   on   the

Certificates on that date. The Pass-Through Rate on the Class M Certificates and

Class B   Certificates   with   respect   to the first   Interest   Accrual   period is

expected to be approximately 5.2101% per annum. For federal income tax purposes,

the foregoing   rate for the Class M   Certificates   and Class B   Certificates   is

expressed as the weighted average of the rates on the REMIC I Regular   Interests

Y-I, Y-II, Y-III, Y-IV, Y-V and Y-VI.

 

        Periodic Cap: With respect to each Mortgage   Loan, the periodic rate cap

that limits the   increase or the   decrease of the related   Mortgage   Rate on any

Adjustment Date (other than the initial   Adjustment   Date) pursuant to the terms

of the related Mortgage Note.

 

        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

 

 

                                        16

<PAGE>

 

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

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

        debt obligations of such depository   institution or trust company at the

        date of acquisition thereof have been rated by each Rating Agency in its

        highest   short-term rating available;   and provided further that, if the

        original maturity of such short-term obligations of a domestic branch of

        a foreign depository   institution or trust company shall exceed 30 days,

        the short-term   rating of such institution   shall be A-1+ in the case of

        Standard & Poor's if Standard & Poor's is a Rating Agency;

 

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

        more than 365 days) of any   corporation   incorporated   under the laws of

        the United States or any state thereof which on the date of   acquisition

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

        available;   provided that such   commercial   paper shall have a remaining

        maturity of not more than 30 days;

 

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

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

        otherwise would constitute Permitted Investments hereunder and have been

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

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

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

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

        affiliates acts as an adviser; and

 

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

        Agency as a   Permitted   Investment   hereunder   and will not   reduce   the

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

        the then-current   rating assigned to such Certificates,   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 the purposes

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

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

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

F-1 in the case of Fitch; provided,   however, that any Permitted Investment that

is a short-term debt obligation   rated A-1 by Standard & Poor's must satisfy the

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

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

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

 

 

                                       17

<PAGE>

 

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

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

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

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

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

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

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

 

        Prepayment Assumption:   With respect to the Mortgage Loans, a prepayment

assumption   of 25% CPR,   used for   determining   the   accrual of   original   issue

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

tax purposes.

 

        Prepayment   Distribution   Percentage:   With respect to any   Distribution

Date and each Class of Subordinate   Certificates for each Loan Group,   under the

applicable   circumstances set forth below, the respective   percentages set forth

below:

 

(i)      For any Distribution   Date prior to the Distribution   Date in March 2012

        (unless   the   Certificate   Principal   Balances   of   the   related   Senior

        Certificates have been reduced to zero or the circumstances set forth in

        the third paragraph of the definition of Senior Accelerated Distribution

        Percentage exist), 0%.

 

(ii)     For any Distribution Date for which clause (i) above does not apply, and

        on which any Class of Subordinate Certificates is outstanding:

 

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

                outstanding   with the Highest   Priority   and each other Class of

                Subordinate    Certificates   for   which   the   related   Prepayment

                Distribution Trigger has been satisfied,   a fraction,   expressed

                as a   percentage,   the   numerator   of which   is the   Certificate

                Principal   Balance of such Class   immediately prior to such date

                and the   denominator   of   which   is the   sum of the   Certificate

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

                Class of   Subordinate   Certificates   then   outstanding   with the

                Highest   Priority   and   (2) all   other   Classes   of   Subordinate

                Certificates   for which the respective   Prepayment   Distribution

                Triggers have been satisfied; and

 

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

                which   the   Prepayment    Distribution   Triggers   have   not   been

                satisfied, 0%; and

 

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

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

        Series   Supplement   (determined   without   regard to the   proviso   to the

        definition of "Subordinate   Principal Distribution Amount") would result

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

        Subordinate   Certificates   in   an   amount   greater   than   the   remaining

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

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

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

        described above, would exactly reduce the Certificate   Principal Balance

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

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

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

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

 

 

                                       18

<PAGE>

 

        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.

 

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

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

preceding the month in which the related Distribution Date occurs.

 

        Related Certificate Groups: The Certificate Groups related to Loan Group

A1-I, Loan Group CB-I and Loan Group NB-I are "Related   Certificate Groups". The

Certificate   Groups related to Loan Group A1-II, Loan Group CB-II and Loan Group

NB-II are "Related Certificate Groups".

 

        REMIC I: The segregated pool of assets related to this Series (except as

provided   below),   with respect to which a REMIC election is to be made pursuant

to this Agreement, consisting of:

 

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

        collateral securing such Mortgage Loans,

 

               (ii) all payments on 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, but not including   amounts on deposit in the Initial Monthly

        Payment Fund,

 

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

        acquired for the benefit of the   Certificateholders   by   foreclosure   or

        deed in lieu of foreclosure,

 

                (iv)   the   hazard   insurance    policies   and   Primary   Insurance

        Policies, if any, and

 

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

 

         Notwithstanding the foregoing,   the REMIC election with respect to REMIC

I specifically excludes the Initial Monthly Payment Fund.

 

        REMIC I   Certificates:   The Class R   Certificates   (component 1 of which

represents the sole class of residual interests in REMIC I).

 

                                       19

<PAGE>

 

        REMIC I Distribution   Amount:   For any Distribution   Date, the Available

Distribution   Amount shall be distributed to the Uncertificated   REMIC I Regular

Interests and the Class R Certificates in the following amounts and priority:

 

        (a) To the extent of the   Available   Distribution   Amount for Loan Group

A1-I:

 

               (i)   first,   to REMIC I   Regular   Interest   W-I,   REMIC I Regular

        Interest   Y-I   and   REMIC   I   Regular   Interest   Z-I   and   the   Class   R

        Certificates   (in respect of   component 1   thereof),   concurrently,   the

        Uncertificated   Accrued   Interest   for such   Regular   Interests   and the

        accrued   interest for such   Certificates   remaining unpaid from previous

        Distribution   Dates,   pro rata according to their   respective   shares of

        such unpaid amounts;

 

               (ii) second, to the REMIC I Regular Interest W-I, REMIC I Regular

        Interest   Y-I   and   REMIC   I   Regular   Interest   Z-I   and   the   Class   R

        Certificates   (in respect of   component 1   thereof),   concurrently,   the

        Uncertificated Accrued Interest or accrued interest, as applicable,   for

        such Classes for the current   Distribution   Date,   pro rata according to

        their respective Uncertificated Accrued Interest; and

 

               (iii) third, to the REMIC I Regular Interest W-I, REMIC I Regular

        Interest Y-I, REMIC I Regular   Interest Z-I and the Class R Certificates

        (in   respect   of   component   1   thereof),   the   REMIC   I   W-I   Principal

        Distribution Amount, the REMIC I Y-I Principal   Distribution Amount, the

        REMIC I Z-I   Principal   Distribution   Amount and the Class R Certificate

         principal distribution amount, respectively.

 

        (b) To the extent of the   Available   Distribution   Amount for Loan Group

A1-II:

 

               (i) first, to the REMIC I Regular   Interest W-II, REMIC I Regular

        Interest   Y-II and   REMIC I Regular   Interest   Z-II,   concurrently,   the

        Uncertificated   Accrued Interest for such Classes   remaining unpaid from

        previous   Distribution   Dates,   pro rata   according to their   respective

        shares of such unpaid amounts;

 

                (ii)   second,   to the   REMIC I   Regular   Interest   W-II,   REMIC I

        Regular Interest Y-II and REMIC I Regular   Interest Z-II,   concurrently,

        the   Uncertificated   Accrued   Interest   for such Classes for the current

        Distribution Date, pro rata according to their respective Uncertificated

        Accrued Interest; and

 

               (iii)   third,   to the   REMIC I   Regular   Interest   W-II,   REMIC I

        Regular   Interest Y-II and REMIC I Regular   Interest   Z-II,   the REMIC I

         W-II   Principal    Distribution    Amount,   the   REMIC   I   Y-II   Principal

        Distribution Amount and the REMIC I Z-II Principal   Distribution Amount,

        respectively.

 

        (c) the extent of the Available Distribution Amount for Loan Group CB-I:

 

               (i) first,   to REMIC I Regular   Interest   W-III,   REMIC I Regular

        Interest Y-III and REMIC I Regular   Interest   Z-III,   concurrently,   the

        Uncertificated   Accrued   Interest for such Regular   Interests   remaining

         unpaid from previous   Distribution   Dates,   pro rata   according to their

        respective shares of such unpaid amounts;

 

 

                                       20

<PAGE>

 

 

               (ii)   second,   to the REMIC I   Regular   Interest   W-III,   REMIC I

        Regular Interest Y-III and REMIC I Regular Interest Z-III, concurrently,

        the   Uncertificated   Accrued   Interest   for such Classes for the current

        Distribution Date, pro rata according to their respective Uncertificated

        Accrued Interest; and

 

               (iii)   third,   to the REMIC I   Regular   Interest   W-III,   REMIC I

        Regular   Interest Y-III and REMIC I Regular   Interest Z-III, the REMIC I

        W-III   Principal   Distribution   Amount,   the   REMIC   I   Y-III   Principal

        Distribution Amount and the REMIC I Z-III Principal Distribution Amount,

        respectively.

 

        (d) To the extent of the   Available   Distribution   Amount for Loan Group

CB-II:

 

               (i)   first,   to REMIC I Regular   Interest   W-IV,   REMIC I Regular

        Interest   Y-IV and   REMIC I Regular   Interest   Z-IV,   concurrently,   the

        Uncertificated   Accrued   Interest for such Regular   Interests   remaining

        unpaid from previous   Distribution   Dates,   pro rata   according to their

        respective shares of such unpaid amounts;

 

               (ii)   second,   to the   REMIC I   Regular   Interest   W-IV,   REMIC I

        Regular Interest Y-IV and REMIC I Regular   Interest Z-IV,   concurrently,

        the   Uncertificated   Accrued   Interest   for such Classes for the current

        Distribution Date, pro rata according to their respective Uncertificated

        Accrued Interest; and

 

               (iii)   third,   to the   REMIC I   Regular   Interest   W-IV,   REMIC I

        Regular   Interest Y-IV and REMIC I Regular   Interests   Z-IV, the REMIC I

        W-IV   Principal    Distribution    Amount,   the   REMIC   I   Y-IV   Principal

        Distribution Amount and the REMIC I Z-IV Principal   Distribution Amount,

        respectively.

 

        (e) To the extent of the   Available   Distribution   Amount for Loan Group

NB-I:

 

               (i)   first,   to REMIC I   Regular   Interest   W-V,   REMIC I Regular

        Interest   Y-V and   REMIC   I   Regular   Interest   Z-V,   concurrently,   the

         Uncertificated   Accrued   Interest for such Regular   Interests   remaining

        unpaid from previous   Distribution   Dates,   pro rata   according to their

        respective shares of such unpaid amounts;

 

               (ii) second, to the REMIC I Regular Interest W-V, REMIC I Regular

        Interest   Y-V and   REMIC   I   Regular   Interest   Z-V,   concurrently,   the

        Uncertificated   Accrued   Interest   for   such   Classes   for   the   current

        Distribution Date, pro rata according to their respective Uncertificated

        Accrued Interest; and

 

               (iii) third, to the REMIC I Regular Interest W-V, REMIC I Regular

        Interest   Y-V   and   REMIC   I   Regular   Interests   Z-V,   the   REMIC I W-V

        Principal   Distribution   Amount, the REMIC I Y-V Principal   Distribution

        Amount and the REMIC I Z-V Principal Distribution Amount, respectively.

 

        (f) To the extent of the   Available   Distribution   Amount for Loan Group

NB-II:

 

               (i)   first,   to REMIC I Regular   Interest   W-VI,   REMIC I Regular

        Interest   Y-VI and   REMIC I Regular   Interest   Z-VI,   concurrently,   the

        Uncertificated   Accrued   Interest for such Regular   Interests   remaining

        unpaid from previous   Distribution   Dates,   pro rata   according to their

        respective shares of such unpaid amounts;

 

 

 

                                       21

<PAGE>

 

               (ii)   second,   to the   REMIC I   Regular   Interest   W-VI,   REMIC I

        Regular Interest Y-VI and REMIC I Regular   Interest Z-VI,   concurrently,

        the   Uncertificated   Accrued   Interest   for such Classes for the current

        Distribution Date, pro rata according to their respective Uncertificated

        Accrued Interest; and

 

               (iii)   third,   to the   REMIC I   Regular   Interest   W-VI,   REMIC I

        Regular   Interest Y-VI and REMIC I Regular   Interests   Z-VI, the REMIC I

        W-VI   Principal    Distribution    Amount,   the   REMIC   I   Y-VI   Principal

        Distribution Amount and the REMIC I Z-VI Principal   Distribution Amount,

        respectively.

 

        (g) To the extent of the Available   Distribution   Amounts for Loan Group

A1-I, Loan Group A1-II,   Loan Group CB-I, Loan Group CB-II,   Loan Group NB-I and

Loan Group   NB-II for such   Distribution   Date   remaining   after   payment of the

amounts   pursuant to paragraphs   (a) through (f) of this   definition of "REMIC I

Distribution Amount":

 

               (i)   first,   to each   Class of REMIC I W, REMIC I Y and REMIC I Z

        Regular   Interests,   pro rata   according   to the amount of   unreimbursed

        Realized Losses allocable to principal previously allocated to each such

        Regular   Interest,   the   aggregate   amount of any   distributions   to the

        Certificates    as    reimbursement    of   such   Realized   Losses   on   such

        Distribution Date pursuant to Section 4.02(e);   provided,   however, that

        any   amounts   distributed   pursuant   to this   paragraph   (g)(i)   of this

        definition of "REMIC I Distribution   Amount" shall not cause a reduction

        in the Uncertificated   Principal Balances of any of the REMIC I W, REMIC

        I Y and REMIC I Z Regular Interests; and

 

               (ii) second, to the Class R Certificates, any remaining amount.

 

        REMIC I Realized   Losses:   Realized   Losses on each Loan Group   shall be

allocated to the   Uncertificated   REMIC I Regular Interests as follows:   (1) the

interest   portion of   Realized   Losses on Group   A1-I   Loans,   if any,   shall be

allocated among the REMIC I Regular   Interest W-I, REMIC I Regular   Interest Y-I

and REMIC I Regular   Interest   Z-I pro rata   according to the amount of interest

accrued but unpaid thereon,   in reduction   thereof;   (2) the interest portion of

Realized Losses on Group A1-II Loans, if any, shall be allocated among the REMIC

I   Regular   Interest   W-II,   REMIC I Regular   Interest   Y-II and REMIC I Regular

Interest   Z-II pro rata   according to the amount of interest   accrued but unpaid

thereon,   in reduction   thereof;   (3) the interest portion of Realized Losses on

Group CB-I Loans, if any, shall be allocated among the REMIC I Regular   Interest

W-III,   REMIC I Regular   Interest   Y-III and REMIC I Regular   Interest Z-III pro

rata   according   to the   amount of   interest   accrued   but   unpaid   thereon,   in

reduction   thereof;   (4) the interest   portion of Realized Losses on Group CB-II

Loans, if any, shall be allocated among the REMIC I Regular Interest W-IV, REMIC

I Regular   Interest Y-IV and REMIC I Regular Interest Z-IV pro rata according to

the amount of interest accrued but unpaid thereon, in reduction thereof; (5) the

interest   portion of   Realized   Losses on Group   NB-I   Loans,   if any,   shall be

allocated among the REMIC I Regular   Interest W-V, REMIC I Regular   Interest Y-V

and REMIC I Regular   Interest   Z-V pro rata   according to the amount of interest

accrued but unpaid thereon,   in reduction thereof;   and (6) the interest portion

of Realized   Losses on Group NB-II Loans,   if any, shall be allocated   among the

REMIC I Regular Interest W-VI, REMIC I Regular Interest Y-VI and REMIC I Regular

Interest   Z-VI pro rata   according to the amount of interest   accrued but unpaid

thereon,   in reduction thereof.   Any interest portion of such Realized Losses in

excess of the amount   allocated   pursuant   to the   preceding   sentence   shall be

treated as a   principal   portion of   Realized   Losses   not   attributable   to any

specific   Mortgage   Loan   in such   Loan   Group   and   allocated   pursuant   to the

succeeding   sentences.   The principal portion of Realized Losses with respect to

each   Loan   Group   shall be   allocated   to the   Uncertificated   REMIC I   Regular

Interests as follows: (1) the principal portion of Realized Losses on Group A1-I

Loans shall be allocated, first, to the REMIC I Regular Interest W-I and REMIC I

Regular Interest Y-I to the extent of the REMIC I W-I Principal Reduction Amount

and the REMIC I Y-I Principal   Reduction Amount,   respectively,   in reduction of

 

 

                                       22

<PAGE>

 

the   Uncertificated   Principal Balances of such   Uncertificated   REMIC I Regular

Interests and, second, the remainder,   if any, of such principal portion of such

Realized   Losses   shall be   allocated   to the   REMIC I Regular   Interest   Z-I in

reduction of the   Uncertificated   Principal   Balance thereof;   (2) the principal

portion of Realized   Losses on Group A1-II Loans shall be allocated,   first,   to

the REMIC I Regular   Interest   W-II and   REMIC I   Regular   Interest   Y-II to the

extent   of the   REMIC I W-II   Principal   Reduction   Amount   and the REMIC I Y-II

Principal   Reduction Amount,   respectively,   in reduction of the   Uncertificated

Principal Balances of such Uncertificated REMIC I Regular Interests and, second,

the remainder,   if any, of such principal   portion of such Realized Losses shall

be   allocated   to   the   REMIC   I   Regular   Interest   Z-II   in   reduction   of the

Uncertificated   Principal Balance thereof; (3) the principal portion of Realized

Losses on Group CB-I Loans   shall be   allocated,   first,   to the REMIC I Regular

Interest   W-III and REMIC I Regular   Interest Y-III to the extent of the REMIC I

W-III   Principal   Reduction   Amount   and the REMIC I Y-III   Principal   Reduction

Amount,   respectively,   in reduction of the Uncertificated Principal Balances of

such   Uncertificated   REMIC I Regular Interests and, second,   the remainder,   if

any, of such principal portion of such Realized Losses shall be allocated to the

REMIC I Regular   Interest   Z-III in   reduction of the   Uncertificated   Principal

Balance   thereof;   (4) the principal   portion of Realized   Losses on Group CB-II

Loans shall be allocated,   first, to the REMIC I Regular Interest W-IV and REMIC

I Regular   Interest Y-IV to the extent of the REMIC I W-IV   Principal   Reduction

Amount   and the   REMIC   I Y-IV   Principal   Reduction   Amount,   respectively,   in

reduction of the Uncertificated   Principal Balances of such Uncertificated REMIC

I Regular   Interests   and,   second,   the   remainder,   if any, of such   principal

portion   of such   Realized   Losses   shall be   allocated   to the   REMIC I Regular

Interest Z-IV in reduction of the Uncertificated   Principal Balance thereof; (5)

the principal portion of Realized Losses on Group NB-I Loans shall be allocated,

first, to the REMIC I Regular   Interest W-V and REMIC I Regular   Interest Y-V to

the   extent of the REMIC I W-V   Principal   Reduction   Amount and the REMIC I Y-V

Principal   Reduction Amount,   respectively,   in reduction of the   Uncertificated

Principal Balances of such Uncertificated REMIC I Regular Interests and, second,

the remainder,   if any, of such principal   portion of such Realized Losses shall

be   allocated   to   the   REMIC   I   Regular   Interest   Z-V   in   reduction   of   the

Uncertificated   Principal   Balance   thereof;   and (6) the   principal   portion of

Realized   Losses on Group NB-II Loans shall be allocated,   first, to the REMIC I

Regular   Interest   W-VI and REMIC I Regular   Interest   Y-VI to the extent of the

REMIC I W-VI Principal Reduction Amount and the REMIC I Y-VI Principal Reduction

Amount,   respectively,   in reduction of the Uncertificated Principal Balances of

such   Uncertificated   REMIC I Regular Interests and, second,   the remainder,   if

any, of such principal portion of such Realized Losses shall be allocated to the

REMIC I Regular   Interest   Z-VI in   reduction   of the   Uncertificated   Principal

Balance thereof.

 

 

                                       23

<PAGE>

 

 

        REMIC I Regular Interest W-I: A regular interest in REMIC I that is held

as an asset of REMIC II,   that has an   initial   principal   balance   equal to the

related   Uncertificated   Principal   Balance,   that bears interest at the related

Uncertificated   REMIC I Pass-Through   Rate, and that has such other terms as are

described herein.

 

        REMIC I Regular   Interest   W-II:   A regular   interest in REMIC I that is

held as an asset of REMIC II, that has an initial principal balance equal to the

related   Uncertificated   Principal   Balance,   that bears interest at the related

Uncertificated   REMIC I Pass-Through   Rate, and that has such other terms as are

described herein.

 

        REMIC I Regular   Interest   W-III: A regular   interest in REMIC I that is

held as an asset of REMIC II, that has an initial principal balance equal to the

related   Uncertificated   Principal   Balance,   that bears interest at the related

Uncertificated   REMIC I Pass-Through   Rate, and that has such other terms as are

described herein.

 

        REMIC I Regular   Interest   W-IV:   A regular   interest in REMIC I that is

held as an asset of REMIC II, that has an initial principal balance equal to the

related   Uncertificated   Principal   Balance,   that bears interest at the related

Uncertificated   REMIC I Pass-Through   Rate, and that has such other terms as are

described herein.

 

        REMIC I Regular Interest W-V: A regular interest in REMIC I that is held

as an asset of REMIC II,   that has an   initial   principal   balance   equal to the

related   Uncertificated   Principal   Balance,   that bears interest at the related

Uncertificated   REMIC I Pass-Through   Rate, and that has such other terms as are

described herein.

 

        REMIC I Regular   Interest   W-VI:   A regular   interest in REMIC I that is

held as an asset of REMIC II, that has an initial principal balance equal to the

related   Uncertificated   Principal   Balance,   that bears interest at the related

Uncertificated   REMIC I Pass-Through   Rate, and that has such other terms as are

described herein.

 

        REMIC I Regular Interest Y-I: A regular interest in REMIC I that is held

as an asset of REMIC II,   that has an   initial   principal   balance   equal to the

related   Uncertificated   Principal   Balance,   that bears interest at the related

Uncertificated   REMIC I Pass-Through   Rate, and that has such other terms as are

described herein.

 

        REMIC I Regular   Interest   Y-II:   A regular   interest in REMIC I that is

held as an asset of REMIC II, that has an initial principal balance equal to the

related   Uncertificated   Principal   Balance,   that bears interest at the related

Uncertificated   REMIC I Pass-Through   Rate, and that has such other terms as are

described herein.

 

        REMIC I Regular   Interest   Y-III: A regular   interest in REMIC I that is

held as an asset of REMIC II, that has an initial principal balance equal to the

related   Uncertificated   Principal   Balance,   that bears interest at the related

Uncertificated   REMIC I Pass-Through   Rate, and that has such other terms as are

described herein.

 

        REMIC I Regular   Interest   Y-IV:   A regular   interest in REMIC I that is

held as an asset of REMIC II, that has an initial principal balance equal to the

related   Uncertificated   Principal   Balance,   that bears interest at the related

Uncertificated   REMIC I Pass-Through   Rate, and that has such other terms as are

described herein.

 

 

                                        24

<PAGE>

 

 

        REMIC I Regular Interest Y-V: A regular interest in REMIC I that is held

as an asset of REMIC II,   that has an   initial   principal   balance   equal to the

related   Uncertificated   Principal   Balance,   that bears interest at the related

Uncertificated   REMIC I Pass-Through   Rate, and that has such other terms as are

described herein.

 

        REMIC I Regular   Interest   Y-VI:   A regular   interest in REMIC I that is

held as an asset of REMIC II, that has an initial principal balance equal to the

related   Uncertificated   Principal   Balance,   that bears interest at the related

Uncertificated   REMIC I Pass-Through   Rate, and that has such other terms as are

described herein.

 

        REMIC I Regular Interest Z-I: A regular interest in REMIC I that is held

as an asset of REMIC II,   that has an   initial   principal   balance   equal to the

related   Uncertificated   Principal   Balance,   that bears interest at the related

Uncertificated   REMIC I Pass-Through   Rate, and that has such other terms as are

described herein.

 

        REMIC I Regular   Interest   Z-II:   A regular   interest in REMIC I that is

held as an asset of REMIC II, that has an initial principal balance equal to the

related   Uncertificated   Principal   Balance,   that bears interest at the related

Uncertificated   REMIC I Pass-Through   Rate, and that has such other terms as are

described herein.

 

        REMIC I Regular   Interest   Z-III: A regular   interest in REMIC I that is

held as an asset of REMIC II, that has an initial principal balance equal to the

related   Uncertificated   Principal   Balance,   that bears interest at the related

Uncertificated   REMIC I Pass-Through   Rate, and that has such other terms as are

described herein.

 

        REMIC I Regular   Interest   Z-IV:   A regular   interest in REMIC I that is

held as an asset of REMIC II, that has an initial principal balance equal to the

related   Uncertificated   Principal   Balance,   that bears interest at the related

Uncertificated   REMIC I Pass-Through   Rate, and that has such other terms as are

described herein.

 

        REMIC I Regular Interest Z-V: A regular interest in REMIC I that is held

as an asset of REMIC II,   that has an   initial   principal   balance   equal to the

related   Uncertificated   Principal   Balance,   that bears interest at the related

Uncertificated   REMIC I Pass-Through   Rate, and that has such other terms as are

described herein.

 

        REMIC I Regular   Interest   Z-VI:   A regular   interest in REMIC I that is

held as an asset of REMIC II, that has an initial principal balance equal to the

related   Uncertificated   Principal   Balance,   that bears interest at the related

Uncertificated   REMIC I Pass-Through   Rate, and that has such other terms as are

described herein.

 

        REMIC I W Principal   Reduction   Amounts:   For any Distribution Date, the

amounts by which the Uncertificated   Principal Balances of the REMIC I W Regular

Interests   will be   reduced   on such   Distribution   Date   by the   allocation   of

Realized Losses and the   distribution   of principal,   determined as described in

Appendix I.

 

                                       25

<PAGE>

 

        REMIC I W-I Principal   Distribution   Amount:   For any Distribution Date,

the   excess,   if any,   of the REMIC I W-I   Principal   Reduction   Amount for such

Distribution   Date over the   Realized   Losses   allocated   to the REMIC I Regular

Interest W-I on such   Distribution   Date in reduction of the   principal   balance

thereof.

 

        REMIC   I   W-I   Principal   Reduction   Amount:   The   REMIC   I W   Principal

Reduction Amount for the REMIC I Regular Interest W-I as determined   pursuant to

the provisions of Appendix I.

 

        REMIC I W-II Principal   Distribution   Amount: For any Distribution Date,

the excess,   if any,   of the REMIC I W-II   Principal   Reduction   Amount for such

Distribution   Date over the   Realized   Losses   allocated   to the REMIC I Regular

Interest W-II on such   Distribution   Date in reduction of the principal   balance

thereof.

 

        REMIC   I W-II   Principal   Reduction   Amount:   The   REMIC   I W   Principal

Reduction Amount for the REMIC I Regular Interest W-II as determined pursuant to

the provisions of Appendix I.

 

        REMIC I W-III Principal   Distribution Amount: For any Distribution Date,

the excess,   if any, of the REMIC I W-III   Principal   Reduction   Amount for such

Distribution   Date over the   Realized   Losses   allocated   to the REMIC I Regular

Interest W-III on such   Distribution   Date in reduction of the principal balance

thereof.

 

        REMIC   I W-III   Principal   Reduction   Amount:   The   REMIC I W   Principal

Reduction Amount for the REMIC I Regular   Interest W-III as determined   pursuant

to the provisions of Appendix I.

 

        REMIC I W-IV Principal   Distribution   Amount: For any Distribution Date,

the excess,   if any,   of the REMIC I W-IV   Principal   Reduction   Amount for such

Distribution   Date over the   Realized   Losses   allocated   to the REMIC I Regular

Interest W-IV on such   Distribution   Date in reduction of the principal   balance

thereof.

 

        REMIC   I W-IV   Principal   Reduction   Amount:   The   REMIC   I W   Principal

Reduction Amount for the REMIC I Regular Interest W-IV as determined pursuant to

the provisions of Appendix I.

 

        REMIC I W-V Principal   Distribution   Amount:   For any Distribution Date,

the   excess,   if any,   of the REMIC I W-V   Principal   Reduction   Amount for such

Distribution   Date over the   Realized   Losses   allocated   to the REMIC I Regular

Interest W-V on such   Distribution   Date in reduction of the   principal   balance

thereof.

 

        REMIC   I   W-V   Principal   Reduction   Amount:   The   REMIC   I W   Principal

Reduction Amount for the REMIC I Regular Interest W-V as determined   pursuant to

the provisions of Appendix I.

 

        REMIC I W-VI Principal   Distribution   Amount: For any Distribution Date,

the excess,   if any,   of the REMIC I W-VI   Principal   Reduction   Amount for such

Distribution   Date over the   Realized   Losses   allocated   to the REMIC I Regular

Interest W-VI on such   Distribution   Date in reduction of the principal   balance

thereof.

 

                                        26

<PAGE>

 

        REMIC   I W-VI   Principal   Reduction   Amount:   The   REMIC   I W   Principal

Reduction Amount for the REMIC I Regular Interest W-VI as determined pursuant to

the provisions of Appendix I.

 

        REMIC I W Regular   Interests:   The REMIC I Regular   Interests W-I, W-II,

W-III, W-IV, W-V and W-VI.

 

        REMIC I Y Principal   Reduction   Amounts:   For any Distribution Date, the

amounts by which the Uncertificated   Principal Balances of the REMIC I Y Regular

Interests   will be   reduced   on such   Distribution   Date   by the   allocation   of

Realized Losses and the   distribution   of principal,   determined as described in

Appendix I.

 

        REMIC I Y-I Principal   Distribution   Amount:   For any Distribution Date,

the   excess,   if any,   of the REMIC I Y-I   Principal   Reduction   Amount for such

Distribution   Date over the   Realized   Losses   allocated   to the REMIC I Regular

Interest Y-I on such   Distribution   Date in reduction of the   principal   balance

thereof.

 

        REMIC   I   Y-I   Principal   Reduction   Amount:   The   REMIC   I Y   Principal

Reduction Amount for the REMIC I Regular Interest Y-I as determined   pursuant to

the provisions of Appendix I.

 

        REMIC I Y-II Principal   Distribution   Amount: For any Distribution Date,

the excess,   if any,   of the REMIC I Y-II   Principal   Reduction   Amount for such

Distribution   Date over the   Realized   Losses   allocated   to the REMIC I Regular

Interest Y-II on such   Distribution   Date in reduction of the principal   balance

thereof.

 

        REMIC   I Y-II   Principal   Reduction   Amount:   The   REMIC   I Y   Principal

Reduction Amount for the REMIC I Regular Interest Y-II as determined pursuant to

the provisions of Appendix I.

 

        REMIC I Y-III Principal   Distribution Amount: For any Distribution Date,

the excess,   if any, of the REMIC I Y-III   Principal   Reduction   Amount for such

Distribution   Date over the   Realized   Losses   allocated   to the REMIC I Regular

Interest Y-III on such   Distribution   Date in reduction of the principal balance

thereof.

 

        REMIC   I Y-III   Principal   Reduction   Amount:   The   REMIC I Y   Principal

Reduction Amount for the REMIC I Regular   Interest Y-III as determined   pursuant

to the provisions of Appendix I.

 

        REMIC I Y-IV Principal   Distribution   Amount: For any Distribution Date,

the excess,   if any,   of the REMIC I Y-IV   Principal   Reduction   Amount for such

Distribution   Date over the   Realized   Losses   allocated   to the REMIC I Regular

Interest Y-IV on such   Distribution   Date in reduction of the principal   balance

thereof.

 

                                       27

<PAGE>

 

        REMIC   I Y-IV   Principal   Reduction   Amount:   The   REMIC   I Y   Principal

Reduction Amount for the REMIC I Regular Interest Y-IV as determined pursuant to

the provisions of Appendix I.

 

        REMIC I Y-V Principal   Distribution   Amount:   For any Distribution Date,

the   excess,   if any,   of the REMIC I Y-V   Principal   Reduction   Amount for such

Distribution   Date over the   Realized   Losses   allocated   to the REMIC I Regular

Interest Y-V on such   Distribution   Date in reduction of the   principal   balance

thereof.

 

        REMIC   I   Y-V   Principal   Reduction   Amount:   The   REMIC   I Y   Principal

Reduction Amount for the REMIC I Regular Interest Y-V as determined   pursuant to

the provisions of Appendix I.

 

        REMIC I Y-VI Principal   Distribution   Amount: For any Distribution Date,

the excess,   if any,   of the REMIC I Y-VI   Principal   Reduction   Amount for such

Distribution   Date over the   Realized   Losses   allocated   to the REMIC I Regular

Interest Y-VI on such   Distribution   Date in reduction of the principal   balance

thereof.

 

        REMIC   I Y-VI   Principal   Reduction   Amount:   The   REMIC   I Y   Principal

Reduction Amount for the REMIC I Regular Interest Y-VI as determined pursuant to

the provisions of Appendix I.

 

        REMIC I Y Regular   Interests:   The REMIC I Regular   Interests Y-I, Y-II,

Y-III, Y-IV, Y-V and Y-VI.

 

        REMIC I Z Principal   Reduction   Amounts:   For any Distribution Date, the

amounts by which the Uncertificated   Principal Balances of the REMIC I Z Regular

Interests   will be   reduced   on such   Distribution   Date   by the   allocation   of

Realized Losses and the   distribution of principal,   which shall be in each case

the excess of (A) the sum of (x) the excess of the Available Distribution Amount

for the   related   Loan Group   (i.e.   the   "related   Loan   Group" for the REMIC I

Regular   Interest Z-I is the Group A1-I Loans,   the "related Loan Group" for the

REMIC I Regular Interest Z-II is the Group A1-II Loans, the "related Loan Group"

for the REMIC I Regular Interest Z-III Regular Interest is the Group CB-I Loans,

the "related Loan Group" for the REMIC I Regular   Interest Z-IV Regular Interest

is the Group   CB-II   Loans,   the   "related   Loan   Group" for the REMIC I Regular

Interest   Z-V   Regular   Interest is the Group NB-I Loans and the   "related   Loan

Group" for the REMIC I Regular   Interest Z-VI is the Group NB-II Loans) over the

sum of the   amounts   thereof   distributable   (i) in respect of   interest on such

REMIC I Z Regular   Interest and the related REMIC I W Regular Interest and REMIC

I Y Regular   Interest,   (ii) to such REMIC I Z Regular   Interest and the related

REMIC I W Regular   Interest   and REMIC I Y Regular   Interest   pursuant to clause

(g)(i) of the definition of "REMIC I Distribution   Amount" and (iii) in the case

of the Group   A1-I   Loans,   to the Class R   Certificates   and (y) the   amount of

Realized   Losses   allocable to principal for the related Loan Group over (B) the

sum of the REMIC I W   Principal   Reduction   Amount   and the REMIC I Y   Principal

Reduction Amount for the related Loan Group.

 

        REMIC I Z-I Principal   Distribution   Amount:   For any Distribution Date,

the   excess,   if any,   of the REMIC I Z-I   Principal   Reduction   Amount for such

Distribution   Date over the   Realized   Losses   allocated   to the REMIC I Regular

Interest Z-I on such   Distribution   Date in reduction of the   principal   balance

thereof.

 

                                       28

<PAGE>

 

        REMIC   I   Z-I   Principal   Reduction   Amount:   The   REMIC   I Z   Principal

Reduction Amount for the REMIC I Regular Interest Z-I as determined   pursuant to

the provisions of Appendix I and the definition of REMIC I-Z Principal Reduction

Amounts.

 

        REMIC I Z-II Principal   Distribution   Amount: For any Distribution Date,

the excess,   if any,   of the REMIC I Z-II   Principal   Reduction   Amount for such

Distribution   Date over the   Realized   Losses   allocated   to the REMIC I Regular

Interest Z-II on such   Distribution   Date in reduction of the principal   balance

thereof.

 

        REMIC   I Z-II   Principal   Reduction   Amount:   The   REMIC   I Z   Principal

Reduction Amount for the REMIC I Regular Interest Z-II as determined pursuant to

the provisions of Appendix I and the definition of REMIC I-Z Principal Reduction

Amounts.

 

        REMIC I Z-III Principal   Distribution Amount: For any Distribution Date,

the excess,   if any, of the REMIC I Z-III   Principal   Reduction   Amount for such

Distribution   Date over the   Realized   Losses   allocated   to the REMIC I Regular

Interest Z-III on such   Distribution   Date in reduction of the principal balance

thereof.

 

        REMIC   I Z-III   Principal   Reduction   Amount:   The   REMIC I Z   Principal

Reduction Amount for the REMIC I Regular   Interest Z-III as determined   pursuant

to the   provisions   of   Appendix   I and the   definition   of REMIC I-Z   Principal

Reduction Amounts.

 

        REMIC I Z-IV Principal   Distribution   Amount: For any Distribution Date,

the excess,   if any,   of the REMIC I Z-IV   Principal   Reduction   Amount for such

Distribution   Date over the   Realized   Losses   allocated   to the REMIC I Regular

Interest Z-IV on such   Distribution   Date in reduction of the principal   balance

thereof.

 

        REMIC   I Z-IV   Principal   Reduction   Amount:   The   REMIC   I Z   Principal

Reduction Amount for the REMIC I Regular Interest Z-IV as determined pursuant to

the provisions of Appendix I and the definition of REMIC I-Z Principal Reduction

Amounts.

 

        REMIC I Z-V Principal   Distribution   Amount:   For any Distribution Date,

the   excess,   if any,   of the REMIC I Z-V   Principal   Reduction   Amount for such

Distribution   Date over the   Realized   Losses   allocated   to the REMIC I Regular

Interest Z-V on such   Distribution   Date in reduction of the   principal   balance

thereof.

 

        REMIC   I   Z-V   Principal   Reduction   Amount:   The   REMIC   I Z   Principal

Reduction Amount for the REMIC I Regular Interest Z-V as determined   pursuant to

the provisions of Appendix I and the definition of REMIC I-Z Principal Reduction

Amounts.

 

        REMIC I Z-VI Principal   Distribution   Amount: For any Distribution Date,

the excess,   if any,   of the REMIC I Z-VI   Principal   Reduction   Amount for such

Distribution   Date over the   Realized   Losses   allocated   to the REMIC I Regular

Interest Z-VI on such   Distribution   Date in reduction of the principal   balance

thereof.

 

                                       29

<PAGE>

 

        REMIC   I Z-VI   Principal   Reduction   Amount:   The   REMIC   I Z   Principal

Reduction Amount for the REMIC I Regular Interest Z-VI as determined pursuant to

the provisions of Appendix I and the definition of REMIC I-Z Principal Reduction

Amounts.

 

        REMIC I Z Regular   Interests:   The REMIC I Regular   Interests Z-I, Z-II,

Z-III, Z-IV, Z-V and Z-VI.

 

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

REMIC I Regular   Interests   conveyed in trust to the Trustee pursuant to Section

2.06 for the benefit of the holders of the Class A1-I, Class A1-II,   Class CB-I,

Class CB-II,   Class NB-I, Class NB-II, Class A2-I, Class A2-II, Class M-1, Class

M-2, Class M-3, Class B-1, Class B-2, Class B-3 and Class R   Certificates,   with

respect to which a separate   REMIC   election is to be made.   The REMIC   election

with respect to REMIC II specifically excludes the Initial Monthly Payment Fund.

 

        REMIC II Certificates:   Any of the Class A1-I, Class A1-II,   Class CB-I,

Class CB-II,   Class NB-I, Class NB-II, Class A2-I, Class A2-II, Class M-1, Class

M-2,   Class   M-3,   Class   B-1,   Class   B-2,   Class B-3 and Class R   Certificates

(component 2 of which   represents the sole class of residual   interests in REMIC

II).

 

        REMIC II Regular   Interests:   The Class A1-I,   Class A1-II,   Class CB-I,

Class CB-II,   Class NB-I, Class NB-II, Class A2-I, Class A2-II, Class M-1, Class

M-2, Class M-3, Class B-1, Class B-2 and Class B-3 Certificates.

 

        Senior   Accelerated   Distribution    Percentage:    With   respect   to   any

Distribution   Date occurring on or prior to the 84th Distribution Date and, with

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

thereafter and any such Loan Group, as follows:

 

               (i) for any Distribution   Date after the 84th   Distribution   Date

        but on or   prior to the   96th   Distribution   Date,   the   related   Senior

        Percentage   for   such    Distribution    Date   plus   70%   of   the   related

        Subordinate Percentage for such Distribution Date;

 

               (ii) for any Distribution   Date after the 96th   Distribution Date

        but on or prior to the   108th   Distribution   Date,   the   related   Senior

        Percentage   for   such    Distribution    Date   plus   60%   of   the   related

        Subordinate Percentage for such Distribution Date;

 

               (iii) for any Distribution Date after the 108th Distribution Date

        but on or prior to the   120th   Distribution   Date,   the   related   Senior

        Percentage   for   such    Distribution    Date   plus   40%   of   the   related

        Subordinate Percentage for such Distribution Date;

 

               (iv) for any Distribution Date after the 120th   Distribution Date

        but on or prior to the   132nd   Distribution   Date,   the   related   Senior

        Percentage   for   such    Distribution    Date   plus   20%   of   the   related

        Subordinate Percentage for such Distribution Date; and

 

               (v) for any   Distribution   Date   thereafter,   the related   Senior

        Percentage for such Distribution Date.

 

        Any scheduled reduction, as described in the preceding paragraph,   shall

not be made as of any Distribution Date unless:

 

                                       30

<PAGE>

 

(a)             the   outstanding   principal   balance of the Mortgage Loans in all

               six Loan Groups   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% and

 

(b)             Realized   Losses on the Mortgage   Loans in all six Loan Groups to

               date for such Distribution   Date, if occurring during the eighth,

               ninth,   tenth,   eleventh or twelfth 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.

 

        Notwithstanding   the   foregoing,   if (a)   the   weighted   average   of the

Subordinate   Percentages   for all six Loan   Groups   is equal to or in   excess of

twice the initial   weighted   average of the Subordinate   Percentages for all six

Loan Groups, (b) the outstanding   principal balance of the Mortgage Loans in all

six Loan Groups   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,   does not   exceed 50% and

(c)(i) prior to the Distribution Date in March 2008,   cumulative Realized Losses

on the Mortgage Loans in all six Loan Groups do not exceed 20% of the sum of the

initial Certificate Principal Balances of the Subordinate Certificates, and (ii)

thereafter,   cumulative   Realized   Losses on the Mortgage   Loans in all six Loan

Groups   do not   exceed   30% of the   sum   of the   initial   Certificate   Principal

Balances of the   Subordinate   Certificates,   then (A) on any   Distribution   Date

prior   to   the   Distribution   Date   in   March   2008,   each   Senior    Accelerated

Distribution Percentage for such Distribution Date will equal the related Senior

Percentage   for   that   Distribution   Date   plus 50% of the   related   Subordinate

Percentage for such   Distribution   Date, and (B) on any Distribution   Date on or

after the Distribution Date in March 2008, each Senior Accelerated   Distribution

Percentage for that   Distribution   Date will equal the related Senior Percentage

for that Distribution Date.

 

        Notwithstanding   the foregoing,   on any   Distribution   Date on which the

weighted   average   of the Group   A1-I   Senior   Percentage,   Group   A1-II   Senior

Percentage,   Group CB-I Senior Percentage,   Group CB-II Senior Percentage, Group

NB-I Senior Percentage and Group NB-II Senior Percentage,   weighted on the basis

of the Stated   Principal   Balances of the   Mortgage   Loans in the   related   Loan

Group, exceeds the weighted average of the initial Group A1-I Senior Percentage,

Group A1-II Senior Percentage,   Group CB-I Senior Percentage, Group CB-II Senior

Percentage,   Group NB-I   Senior   Percentage   and Group NB-II   Senior   Percentage

(calculated   on   such   basis),   each   of   the   Senior   Accelerated   Distribution

Percentages for such Distribution Date will equal 100%.

 

        Notwithstanding   the   foregoing,    upon   reduction   of   the   Certificate

Principal   Balances   of the related   Senior   Certificates   to zero,   the related

Senior Accelerated Distribution Percentage will equal 0%.

 

                                       31

<PAGE>

 

        Senior Certificate:   Any one of the Class A1-I, Class A1-II, Class CB-I,

Class CB-II,   Class NB-I,   Class   NB-II,   Class A2-I,   Class   A2-II,   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

or in the case of the Class R Certificates, Exhibit D.

 

         Senior Percentage: The Group A1-I Senior Percentage with respect to Loan

Group A1-I, the Group A2-II Senior   Percentage with respect to Loan Group A2-II,

the Group CB-I Senior   Percentage   with   respect to Loan Group   CB-I,   the Group

CB-II Senior   Percentage with respect to Loan Group CB-II, the Group NB-I Senior

Percentage with respect to Loan Group NB-I or the Group NB-II Senior   Percentage

with respect to Loan Group NB-II.

 

        Senior Principal   Distribution   Amount:   The Group A1-I Senior Principal

Distribution   Amount   with   respect   to Loan   Group   A1-I,   Group   A2-II   Senior

Principal   Distribution   Amount   with   respect to Loan Group   A2-II,   Group CB-I

Senior   Principal   Distribution   Amount with   respect to Loan Group CB-I,   Group

CB-II   Senior   Principal   Distribution   Amount with respect to Loan Group CB-II,

Group NB-I Senior Principal   Distribution Amount with respect to Loan Group NB-I

or Group NB-II Senior Principal   Distribution   Amount with respect to Loan Group

NB-II.

 

       Senior Support Certificates: The Class A2-I and Class A2-II Certificates.

 

        Senior Support   Component:   With respect to (i) Class A1-I Certificates,

the A1-I-2   Component,   (ii) Class A1-II   Certificates,   the A1-II-2   Component,

(iii)   Class   CB-I   Certificates,    the   CB-I-2   Component,    (iv)   Class   CB-II

Certificates,   the CB-II-2 Component,   (v) Class NB-I   Certificates,   the NB-I-2

Component and (vi) Class NB-II-2 Certificates, the NB-II-2 Component.

 

        Senior Support   Depletion   Date:   With respect to the Class A1-I,   Class

CB-I and   Class   NB-I   Certificates,   the first   Distribution   Date on which the

Certificate Principal Balance of the Class A2-I Certificates has been reduced to

zero. With respect to the Class A1-II, Class CB-II and Class NB-II Certificates,

the first   Distribution   Date on which the Certificate   Principal Balance of the

Class A2-II Certificates has been reduced to zero.

 

        Senior Support Principal Component:   With respect to each Loan Group and

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

Loans in that Loan Group for that Distribution Date minus the sum of the related

Subordinate Component and the Certificate Principal Balance of the related Super

Senior Certificates immediately prior to that Distribution Date.

 

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

$5,009,860   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

 

 

                                       32

<PAGE>

 

immediately   preceding   such   anniversary   and (B) the greatest of (i) twice the

outstanding   principal   balance of the Mortgage Loan in the Trust Fund which has

the largest   outstanding   principal balance on the Distribution Date immediately

preceding   such   anniversary,   (ii)   the   product   of   1.00%   multiplied   by the

outstanding   principal   balance of all Mortgage Loans on the   Distribution   Date

immediately   preceding   such   anniversary   and (iii) the   aggregate   outstanding

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

Mortgage   Loans in any   single   five-digit   California   zip code   area   with the

largest   amount of   Mortgage   Loans by   aggregate   principal   balance as of such

anniversary.

 

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

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

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

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

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

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

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

written confirmation to the Trustee.

 

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

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

aggregate    outstanding    principal    balance   (as   of    immediately    preceding

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

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

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

preceding Distribution Date.

 

        Subordinate   Amount: With respect to (i) Loan Group A1-I, the Group A1-I

Subordinate   Amount,   (ii) Loan Group A1-II, the Group A1-II Subordinate Amount,

(iii) Loan Group CB-I, the Group CB-I Subordinate Amount, (iv) Loan Group CB-II,

the Group   CB-II   Subordinate   Amount,   (v) Loan   Group   NB-I,   the   Group   NB-I

Subordinate   Amount   and (vi) Loan   Group   NB-II,   the Group   NB-II   Subordinate

Amount.

 

        Subordinate   Component:    With   respect   to   each   Loan   Group   and   any

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

in that Loan Group for that   Distribution   Date minus the aggregate   Certificate

Principal   Balance of the related   Certificate   Group   immediately prior to that

Distribution Date; provided, however, that after a Credit Support Depletion Date

the Subordinate Component shall be equal to zero.

 

        Subordinate    Principal    Distribution    Amount:   With   respect   to   any

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

the sum of (i) the   product   of (x) the   Class's   pro rata   share,   based on the

Certificate   Principal Balance of each such Class then outstanding,   and (y) the

aggregate of the amounts   calculated   for such   Distribution   Date under clauses

(1), (2) and (3) of Section   4.02(a)(ii)(A) of this Series   Supplement   (without

giving effect to the related Senior Percentage) to the extent not payable to the

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

Certificate   Principal   Balance of each Class of Subordinate   Certificates   then

outstanding, of the principal collections described in Section 4.02(a)(ii)(B)(b)

of   this   Series   Supplement   (without   giving   effect   to   the   related   Senior

Accelerated   Distribution   Percentage)   to the extent such   collections   are not

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

(x) the related Prepayment   Distribution Percentage and (y) the aggregate of all

Principal   Prepayments   in Full   received in the related   Prepayment   Period and

 

 

                                        33

<PAGE>

 

Curtailments   received in the preceding calendar month to the extent not payable

to the Senior Certificates;   and (iv) 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 related Capitalization   Reimbursement Amount for such Distribution Date,

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 related Classes of Certificates,   in each

case to the   extent   derived   from the   related   Available   Distribution   Amount

without   giving effect to any reductions   for the   Capitalization   Reimbursement

Amount.

 

        Super Senior   Certificates:   The Class A1-I,   Class   A1-II,   Class CB-I,

Class CB-II, Class NB-I, Class NB-II Certificates.

 

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

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

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

Certificates   immediately prior to such Distribution Date and the denominator of

which is the aggregate   Certificate Principal Balance of the related Certificate

Group immediately prior to such Distribution Date.

 

        Super   Senior   Optimal    Principal    Distribution    Amount:   As   of   any

Distribution   Date on or after the Credit Support Depletion Date, the product of

(a) the   then-applicable   Super Senior   Optimal   Percentage   and (b) the amounts

described in clause (b) of the related Senior Principal Distribution Amount.

 

        Trust Fund: REMIC I, REMIC II and the Initial Monthly Payment Fund.

 

        Uncertificated   Accrued   Interest:   With respect to each   Uncertificated

REMIC I Regular   Interest   on each   Distribution   Date,   an amount   equal to one

month's interest at the related   Uncertificated REMIC I Pass-Through Rate on the

Uncertificated    Principal   Balance   of   such   Uncertificated   REMIC   I   Regular

Interest.   Uncertificated Accrued Interest on the Uncertificated REMIC I Regular

Interests will be reduced by any Prepayment   Interest   Shortfalls and Relief Act

Interest   Shortfalls,   allocated   among   such   Uncertificated   REMIC   I   Regular

Interests pro rata.

 

        Uncertificated    Principal    Balance:    The   principal    amount   of   any

Uncertificated    REMIC   I   Regular   Interest   outstanding   as   of   any   date   of

determination. The Uncertificated Principal Balance of each Uncertificated REMIC

I Regular   Interest shall be reduced by   distributions of principal made on, and

allocation of Realized Losses to, such   Uncertificated   REMIC I Regular Interest

on such   Distribution   Date in accord with the   definitions   of REMIC I Realized

Losses and REMIC I Distribution Amount. The Uncertificated   Principal Balance of

each Uncertificated REMIC I Regular Interest shall never be less than zero.

 

                                       34

<PAGE>

 

        Uncertificated   REMIC I Regular Interests:   The   uncertificated   partial

undivided   beneficial   ownership   interests   in REMIC I,   designated   as REMIC I

Regular   Interests W-I, W-II, W-III,   W-IV, W-V, W-VI, Y-I, Y-II,   Y-III,   Y-IV,

Y-V, Y-VI, Z-I, Z-II,   Z-III,   Z-IV, Z-V and Z-VI, each having an Uncertificated

Principal   Balance as specified   herein and bearing   interest at a rate equal to

the related Uncertificated REMIC I Pass-Through Rate.

 

        Uncertificated   REMIC I   Pass-Through   Rate:   With   respect   to   REMIC I

Regular   Interests   W-I,   Y-I and Z-I, the Net WAC Rate of the Group A1-I Loans.

With respect to REMIC I Regular   Interests W-II, Y-II and Z-II, the Net WAC Rate

of the Group A1-II Loans. With respect to REMIC I Regular Interests W-III, Y-III

and Z-III,   the Net WAC Rate of the Group CB-I   Loans.   With   respect to REMIC I

Regular   Interests   W-IV,   Y-IV and Z-IV,   the Net WAC Rate of the   Group   CB-II

Loans.   With respect to REMIC I Regular   Interests W-V, Y-V and Z-V, the Net WAC

Rate of the Group NB-I Loans.   With respect to REMIC I Regular   Interests   W-VI,

Y-VI and Z-VI, the Net WAC Rate of the Group NB-II Loans.

 

        Undercollateralization Amount: With respect to any Certificate Group and

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

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

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

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

than amounts to be distributed   pursuant to Section   4.02(i) and Section 4.02(j)

on such Distribution Date).

 

        Undercollateralized   Certificate Group: With respect to any Distribution

Date, a Certificate   Group for which the related   Undercollateralization   Amount

exceeds zero.

 

        Underwriter:   Citigroup Global Markets Inc..

 

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.

 

                                       35

<PAGE>

 

ARTICLE II

 

                          CONVEYANCE OF MORTGAGE LOANS;

                        ORIGINAL ISSUANCE OF CERTIFICATES

 

Section 2.01    Conveyance of Mortgage Loans.

 

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

 

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

 

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

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

(iv), (vii), (ix) and (x) (or copies thereof as permitted by Section 2.01(b)) to

the Trustee or the Custodian or Custodians, deliver such documents to the Master

Servicer, and the Master Servicer shall hold such documents in trust for the use

and benefit of all present and future   Certificateholders   until such time as is

set forth in the next   sentence.   Within   thirty   Business   Days   following   the

earlier   of (i)   the   receipt   of the   original   of   all   of   the   documents   or

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

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

Section)   for any   Mortgage   Loan and (ii) a written   request by the   Trustee to

deliver those   documents   with respect to any or all of the Mortgage   Loans then

being held by the Master Servicer,   the Master Servicer shall deliver a complete

set of such documents to the Trustee or the Custodian or Custodians that are the

duly appointed agent or agents of the Trustee.

 

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

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

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

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

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

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

2004.

 

(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).

 

 

 

                                       36

<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),   hybrid adjustable-rate   mortgage

        loans with   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 with respect

        to one Group CB-II Loan representing approximately 0.2% of the aggregate

        principal   balance   of the Group   CB-II   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   3.0% of the Group   A1-I   Loans by   aggregate

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

        Properties located in any one zip code area in California,   no more than

        2.6% of the Group A1-II Loans by aggregate Stated   Principal   Balance as

        of the Cut-off Date are secured by Mortgaged   Properties   located in any

        one zip code area in   California,   no more   than 0.9% of the Group   CB-I

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

        secured   by   Mortgaged   Properties   located   in any one zip code area in

        California,   no more   than 2.2% of the Group   CB-II   Loans by   aggregate

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

        Properties located in any one zip code area in California,   no more than

        2.4% of the Group NB-I Loans by aggregate Stated Principal Balance as of

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

        zip code area in   California   and no more   than 2.1% of the Group   NB-II

 

 

                                       37

<PAGE>

 

        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 2.3% of the Group A1-I Loans are secured by

        Mortgaged    Properties    located   in   any   one   zip   code   area   outside

        California,   no more   than   1.2%   of the   Group   A1-II   are   secured   by

        Mortgaged    Properties    located   in   any   one   zip   code   area   outside

        California, no more than 0.8% of the Group CB-I are secured by Mortgaged

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

        than 0.6% of the Group CB-II are secured by Mortgaged Properties located

        in any one zip code area   outside   California,   no more than 1.8% of the

        Group NB-I are secured by   Mortgaged   Properties   located in any one zip

        code area   outside   California   and no more than 1.7% of the Group NB-II

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

        secured by Mortgaged Properties located in any one zip code area outside

        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;

 

(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 65.89% of the Mortgage Loans by aggregate Stated Principal

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

        documentation   program,   including a no-stated   income   program and a no

     &n