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-QO2 TRUST | DEUTSCHE BANK TRUST COMPANY AMERICAS | RESIDENTIAL FUNDING CORPORATION, You are currently viewing:
This Pooling and Servicing Agreement involves

RALI SERIES 2005-QO2 TRUST | DEUTSCHE BANK TRUST COMPANY AMERICAS | RESIDENTIAL FUNDING CORPORATION,

. 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: 10/14/2005

STANDARD TERMS OF

                         POOLING AND SERVICING AGREEMENT
, Parties: rali series 2005-qo2 trust , deutsche bank trust company americas , residential funding corporation
50 of the Top 250 law firms use our Products every day

 

                                 Execution Copy

 

 

 

                        RESIDENTIAL ACCREDIT LOANS, INC.,

 

                                    Company,

 

                        RESIDENTIAL FUNDING CORPORATION,

 

                                Master Servicer,

 

                                       and

 

                      DEUTSCHE BANK TRUST COMPANY AMERICAS,

 

                                     Trustee

 

                               SERIES SUPPLEMENT,

 

                          DATED AS OF SEPTEMBER 1, 2005

 

                                       TO

 

                                STANDARD TERMS OF

                         POOLING AND SERVICING AGREEMENT

                           dated as of August 1, 2004

 

                 Mortgage Asset-Backed Pass-Through Certificates

 

                                 Series 2005-QO2

 

 

 

<PAGE>

<TABLE>

<CAPTION>

 

 

                                TABLE OF CONTENTS

 

                                                                                            PAGE

 

<S>                                                                                         <C>

ARTICLE I          DEFINITIONS...............................................................6

 

        Section 1.01       Definitions.......................................................6

 

        Section 1.02       Use of Words and Phrases..........................................26

 

        Section 1.03       Determination of MTA..............................................26

 

ARTICLE II         CONVEYANCE OF MORTGAGE LOANS; ORIGINAL ISSUANCE OF CERTIFICATES..........27

 

        Section 2.01       Conveyance of Mortgage Loans.....................................27

 

        Section 2.02       Acceptance by Trustee............................................28

 

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

                          Company..........................................................28

 

        Section 2.04       Representations and Warranties of Sellers........................31

 

        Section 2.05       Execution and Authentication of Certificates/Issuance of Certificates

                          Evidencing Interests in REMIC I Certificates.....................31

 

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

                          Acceptance by the Trustee........................................31

 

        Section 2.07       Issuance of Certificates Evidencing Interest in REMIC II.........31

 

        Section 2.08       Purposes and Powers of the Trust.................................32

 

ARTICLE III        ADMINISTRATION AND SERVICING OF MORTGAGE LOANS...........................35

 

ARTICLE IV         PAYMENTS TO CERTIFICATEHOLDERS...........................................36

 

        Section 4.01       Certificate Account..............................................36

 

        Section 4.02       Distributions....................................................36

 

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

                          Act Reporting....................................................43

 

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

                           Master Servicer..................................................43

 

        Section 4.05       Allocation of Realized Losses....................................43

 

        Section 4.06       Reports of Foreclosures and Abandonment of Mortgaged Property....44

 

        Section 4.07       Optional Purchase of Defaulted Mortgage Loans....................44

 

        Section 4.08       Surety Bond......................................................44

 

        Section 4.09       Carryover Shortfall Reserve Fund.................................44

 

 

 

ARTICLE V          THE CERTIFICATES.........................................................45

 

        Section 5.01       The Certificates.................................................45

 

        Section 5.02       Registration of Transfer and Exchange of Certificates............46

 

        Section 5.03       Mutilated, Destroyed, Lost or Stolen Certificates................46

 

        Section 5.04       Persons Deemed Owners............................................46

 

        Section 5.05       Appointment of Paying Agent......................................46

 

        Section 5.06       U.S.A. Patriot Act Compliance....................................46

 

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

 

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

 

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

 

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

 

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

 

        Section 10.01      REMIC Administration.............................................51

 

        Section 10.02      Master Servicer; REMIC Administrator and Trustee Indemnification.51

 

        Section 10.03      Designation of REMICs............................................51

 

        Section 10.04      Distributions on the Uncertificated REMIC I Regular Interests....51

 

        Section 10.05      Compliance with Withholding Requirements.........................52

 

ARTICLE XI         MISCELLANEOUS PROVISIONS.................................................52

 

        Section 11.01      Amendment........................................................52

 

        Section 11.02      Recordation of Agreement;   Counterparts..........................52

 

        Section 11.03      Limitation on Rights of Certificateholders.......................52

 

        Section 11.04      Governing Law....................................................52

 

        Section 11.05      Notices..........................................................52

 

        Section 11.06      Required Notices to Rating Agency and Subservicer................53

 

        Section 11.07      Severability of Provisions.......................................53

 

        Section 11.08      Supplemental Provisions for Resecuritization.....................53

 

        Section 11.09      Allocation of Voting Rights......................................53

 

        Section 11.10      No Petition......................................................54

 

</TABLE>

 

 

<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

 

 

<PAGE>

 

 

 

        This is a Series Supplement,   dated as of September 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 the Carryover   Shortfall   Reserve 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-I   Certificates   will   represent

ownership of the sole class of "residual   interests"   in REMIC I 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.

 

 

 

<PAGE>

 

<TABLE>

<CAPTION>

 

 

        Designation             Uncertificated           Initial                  Latest

                                  REMIC I           Uncertificated       Possible Maturity(1)

                                Pass-Through       Principal Balance

                                    Rate

 

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

REMIC I Regular Interest LT1   Variable(2)               $424,997,973.74     September 25, 2045

REMIC I Regular Interest LT2     Variable(2)                 $21,253.09     September 25, 2045

REMIC I Regular Interest LT3     Variable(2)                 $21,253.09     September 25, 2045

REMIC I Regular Interest LT4      Variable(2)                 $21,253.09     September 25, 2045

</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.  

 

<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 A-1

Certificates,    Class   A-2   Certificates,    Class   A-3   Certificates,    Class   X

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-II

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

in 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                         

                             INITIAL                                                               

                           CERTIFICATE

DESIGNATION    PASS-THROUGH   PRINCIPAL                          MATURITY       S&P/         MINIMUM

                RATE          BALANCE         FEATURES(1)        DATE(2)        MOODY'S    DENOMINATIONS(3)

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

Class A-1      Adjustable $230,935,000.00    Super Senior/      September     AAA/Aaa     $100,000.00

              Rate(4)                      Adjustable Rate      25, 2045              

 

Class A-2      Adjustable   $96,223,000.00    Super Senior/      September     AAA/Aaa     $100,000.00

               Rate(4)                     Adjustable Rate      25, 2045

Class A-3      Adjustable   $57,735,000.00   Senior Support/     September     AAA/Aaa     $100,000.00

               Rate(4)                     Adjustable Rate      25, 2045

Class X        Variable              $0(5)   Senior/Component/   September     AAA/Aaa    $2,000,000.00

              Rate(5)                         Prepayment        25, 2045

                                              Charge/

                                          Variable Rate(5)

Class R-I      Variable             $50.00   Senior/Residual/    September     AAA/Aaa         (7)

              Rate(6)                       Variable Rate       25, 2045

Class R-II     Variable             $50.00   Senior/Residual/    September     AAA/Aaa         (7)

               Rate(6)                      Variable Rate       25, 2045

Class M-1      Adjustable   $12,752,000.00      Mezzanine/       September     AA+/Aa2      $100,000

              Rate(8)                      Adjustable Rate      25, 2045

Class M-2      Adjustable    $9,776,000.00      Mezzanine/       September      A+/A2      $250,000.00

               Rate(8)                     Adjustable Rate      25, 2045

Class M-3      Adjustable    $7,226,000.00      Mezzanine/       September     BBB/Baa2    $250,000.00

               Rate(8)                     Adjustable Rate      25, 2045

Class B-1      Adjustable    $4,463,000.00     Subordinate/      September      BB/NA      $250,000.00

               Rate(8)                     Adjustable Rate      25, 2045

Class B-2      Adjustable    $3,401,000.00     Subordinate/      September       B/NA      $250,000.00

               Rate(8)                     Adjustable Rate      25, 2045

Class B-3      Adjustable    $2,550,633.48     Subordinate/      September      NA/NA      $250,000.00

               Rate(8)                     Adjustable Rate      25, 2045

</TABLE>

 

 

_________

 

(1)      The   Certificates,   other than the Class B-1,   Class B-2,   Class B-3 and

        Class R Certificates   shall be Book-Entry   Certificates.   The Class B-1,

        Class B-2, Class B-3 and 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

        Uncertificated 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 the Class B-3 Certificates that

        contains 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   A-1,   Class   A-2,   and   Class A-3

        Certificates   will be equal to the   lesser   of (i) MTA plus the   related

        Pass-Through Margin and (ii) the Net WAC Rate. The related   Pass-Through

        Margin   on the Class   A-1,   Class   A-2 and   Class   A-3   Certificates   is

        initially equal to 1.36%, 1.43% and 1.49%, respectively.

 

(5)      The Class X Certificates are comprised of two components: the Class X-IO

        Component,   an interest-only   component,   and the Class X-P Component, a

        principal and interest   component.   Holders of the Class X   Certificates

        may   not   transfer   the   components   separately.    For   the   purpose   of

        calculating interest payments on the Class X-IO Component, interest will

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

        Principal   Balances of the Class A-1,   Class A-2, Class A-3, Class M and

        Class B Certificates,   which is initially equal to $425,061,633.48.   The

        principal   balance of the Class X-P Component will initially   equal zero

        and will increase in accordance with the amount of Net Deferred Interest

        allocated   to the Class X   Certificates.   The   principal   balance of the

        Class X Certificates will be equal to the principal balance of the Class

        X-P Component, if any. The Pass-Through Rate on the Class X-IO Component

        of the Class X   Certificates   will be a per annum   rate equal to the Net

        WAC Rate less the weighted average Pass-Through Rate on the Certificates

        (other than the Class X Certificates and Class R Certificates), weighted

        by Certificate Principal Balance. The Pass-Through Rate on the Class X-P

        Component of the Class X Certificates   will be a per annum rate equal to

        the Net WAC Rate. For REMIC   purposes,   the foregoing rate is equal to a

        rate per annum equal to the   percentage   equivalent   of a fraction,   the

        numerator   of which is the sum of the   amounts   calculated   pursuant   to

        clauses   (1)   through   (3) below,   and the   denominator   of which is the

        aggregate   Uncertificated Principal Balances of the Uncertificated REMIC

        I Regular   Interests.   For purposes of calculating the Pass-Through Rate

        for the Class X   Certificates,   the numerator is equal to the sum of the

        following components:

 

                      (1) the Uncertificated REMIC I Pass-Through Rate for REMIC

              I Regular Interest LT1 minus the related Marker Rate, applied to a

              notional amount equal to the   Uncertificated   Principal Balance of

              REMIC I Regular Interest LT1;

                       (2) the Uncertificated REMIC I Pass-Through Rate for REMIC

              I Regular Interest LT2 minus the related Marker Rate, applied to a

              notional amount equal to the   Uncertificated   Principal Balance of

              REMIC I Regular Interest LT2; and

                      (3) the Uncertificated REMIC I Pass-Through Rate for REMIC

              I Regular   Interest   LT4   minus   twice the   related   Marker   Rate,

              applied to a notional amount equal to the Uncertificated Principal

              Balance of REMIC I Regular Interest LT4.

 

        The   holders of the Class X   Certificates   will also be   entitled to all

Prepayment   Charges received on Prepayment   Charge Loans, and these amounts will

not be   available   for   distribution   on the   other   certificates.   The   Class X

Certificates will not be entitled to interest on any amounts due with respect to

Prepayment Charges.

 

 

(6)      The   Pass-Through   Rate on the Class R Certificates   will be a per annum

        rate equal to the Net WAC Rate.   The   pass-through   rate for the Class R

        Certificates is initially equal to approximately 1.4962%

                                                                         

(7)      Each   class of the Class R   Certificates   shall be   issuable   in minimum

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

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

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

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

        not   less   than   0.01%.   (8)   The   Pass-Through   Rate   on   the   Class   M

        Certificates and Class B Certificates   will be a per annum rate equal to

        the lesser of (i) MTA plus the related   Pass-Through Margin and (ii) the

        Net WAC Rate.   The related   Pass-Through   Margin on the Class M-1, Class

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

         initially   equal   to   1.25%,   1.60%,   2.00%,   2.00%,   2.00%   and   2.00%,

        respectively.

 

 

 

 

 

 

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

Date of $425,061,733.48

 

 

 

<PAGE>

 

 

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,   interest   accrued   during the   related   Interest

Accrual Period at the related   Pass-Through   Rate on the   Certificate   Principal

Balance or Notional Amount thereof   immediately prior to such Distribution Date.

In each case Accrued   Certificate   Interest on any Class of Certificates will be

reduced by the amount of:

 

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

               extent   not   offset by the   Master   Servicer   with a   payment   of

               Compensating Interest as provided in Section 4.01),

 

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

               Modified   Net   Mortgage   Rate in the case of a Modified   Mortgage

               Loan)) of Realized Losses on all Mortgage Loans (including Excess

               Special Hazard   Losses,   Excess Fraud Losses,   Excess   Bankruptcy

               Losses and   Extraordinary   Losses) not allocated solely to one or

               more specific Classes of Certificates pursuant to Section 4.05,

 

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

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

               Loans, 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,

 

        (iv)   any   Net   Deferred    Interest   on   the   Mortgage   Loans   for   that

Distribution Date; and

 

        (v)     any other interest   shortfalls   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,   or similar

               legislation or regulations as in effect from time to time,

 

        with all such   reductions   under clauses (i), (ii),   (iii) and (v) above

allocated   among   all of the   Certificates   in   proportion   to their   respective

amounts of Accrued Certificate Interest payable on such Distribution Date absent

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

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

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

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

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

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

Class M   Certificates   pursuant to Section   4.05.   Reductions   under clause (iv)

above,   for Net   Deferred   Interest,   will be   allocated as described in Section

4.02(j).

 

        Accrued   Certificate   Interest is   calculated   on the basis of a 360-day

year divided into twelve 30-day months.

 

        Adjusted Cap Rate: For any Distribution Date, the excess, if any, of the

Net WAC Rate over a fraction   expressed as a percentage,   the numerator of which

is equal to the product of (i) the Net Deferred   Interest for that   Distribution

Date and (ii) 12, and the denominator of which is the aggregate Stated Principal

Balance of the Mortgage Loans immediately prior to such Distribution Date.

 

        Adjustable   Rate   Certificates:   Any of the Class A, Class M and Class B

Certificates.

 

         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: As to any Distribution   Date, an amount

equal to (a) the sum of (i) the amount relating to the Mortgage Loans on deposit

in the   Custodial   Account   as of   the   close   of   business   on the   immediately

preceding   Determination Date, including any Subsequent Recoveries,   and amounts

deposited   in the   Custodial   Account in   connection   with the   substitution   of

Qualified   Substitute Mortgage Loans, (ii) the amount of any Advance made on the

immediately   preceding   Certificate   Account   Deposit   Date,   (iii)   any   amount

deposited in the Certificate   Account on the related Certificate Account Deposit

Date   pursuant   to the   second   paragraph   of Section   3.12(a),   (iv) any amount

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

that the Master Servicer is not permitted to withdraw from the Custodial Account

or the Certificate Account pursuant to Section 3.16(e), (vi) any amount received

by the Trustee pursuant to the Surety Bond in respect of such   Distribution Date

and (vii) the proceeds of any Pledged   Assets   received by the Master   Servicer,

reduced by (b) the sum as of the close of business on the immediately   preceding

Determination   Date of (v) any payments or collections   consisting of Prepayment

Charges on the Mortgage Loans that were received   during the related   Prepayment

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

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

from the Custodial   Account in respect of the Mortgage Loans pursuant to clauses

(ii)-(x), inclusive, of Section 3.10(a).

 

        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)

$150,000 over (B) the aggregate amount of Bankruptcy   Losses allocated solely to

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

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

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

 

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

               close of business on the Business Day   immediately   preceding the

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

               preceding   such   date   of   determination   (or,   if   such   date of

               determination is an anniversary of the Cut-off Date, the Business

               Day   immediately   preceding   such   date   of   determination)   (for

               purposes of this definition,   the "Relevant Anniversary") and (b)

               the greater of

 

(A)      (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.

 

        Carryover Shortfall Amount: For the initial   Distribution Date only, and

for the   Class A,   Class M and   Class B   Certificates,   an   amount   equal to the

excess,   if any, of (a) the amount of Accrued   Certificate   Interest   that would

have accrued on such class at a Pass-Through   Rate equal to MTA plus the related

Pass-Through Margin over (b) the amount of Accrued Certificate   Interest on such

class for such   Distribution   Date (in each case prior to any   reduction for Net

Deferred Interest).

 

        Carryover   Shortfall   Reserve Fund: The reserve fund created pursuant to

Section 4.09.

 

        Carryover Shortfall Reserve Fund Amount:   $988,649.

 

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

 

        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-QO2"   and   which   must be an   Eligible

Account.

 

        Certificate Policy:   None.

 

        Certificate   Principal Balance: With respect to each Certificate (or, in

the case of a Class X Certificate, the Class X-P Component thereof), on any date

of determination, an amount equal to:

 

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

               specified on the face thereof, plus

 

         (ii)   any   Subsequent   Recoveries   added to the   Certificate   Principal

               Balance of such Certificate pursuant to Section 4.02, plus

 

        (iii)   an amount equal to the aggregate Net Deferred   Interest   added to

               the Certificate   Principal   Balance thereof prior to such date of

               determination, minus

 

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

               distributed   with respect to such Certificate (or any predecessor

               Certificate)   and   applied   to reduce the   Certificate   Principal

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

               of all reductions in Certificate Principal Balance deemed to have

               occurred in connection with Realized Losses which were previously

               allocated to such   Certificate (or any   predecessor   Certificate)

               pursuant to Section 4.05;

 

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

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

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

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

then aggregate Certificate Principal Balance of all Classes of Certificates then

outstanding over (B) the then aggregate Stated Principal Balance of the Mortgage

Loans.

 

In the case of any Class of   Certificates   other than the Class X   Certificates,

Net Deferred Interest   allocated to such Certificates will be added as principal

to the outstanding   Certificate Principal Balance of such Class of Certificates.

With respect to the Class X   Certificates,   Net Deferred   Interest   allocated to

either the X-IO   Component or X-P   Component   shall be added as principal to the

outstanding Certificate Principal Balance of the Class X-P Component.

 

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

Certificates   executed   by the   Trustee   and   authenticated   by the   Certificate

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

 

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

Certificates.

 

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

R-II Certificates.

 

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

the Trustee and authenticated by the Certificate Registrar   substantially in the

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

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

Provisions.

 

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

by the Trustee and authenticated by the Certificate   Registrar   substantially in

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

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

Provisions.

 

        Class X Certificate:   Any one of the Class X Certificates.

 

        Class X-IO Component:   Solely for purposes of calculating   distributions

of principal and interest and the allocation of Realized   Losses on the Mortgage

Loans, the interest only component of the Class X Certificates.

 

        For the   purpose   of   calculating   interest   payments   on the Class X-IO

Component, interest will accrue on the Notional Amount.

 

        Class X-P Component: Solely for purposes of calculating distributions of

principal   and interest and the   allocation   of Realized   Losses on the Mortgage

Loans, the principal and interest component of the Class X Certificates.

 

        The principal   balance of the Class X-P Component will   initially   equal

zero and will   increase in accordance   with the amount of Net Deferred   Interest

allocated   to the Class X   Certificates.   The   principal   balance of the Class X

Certificates   will be equal to the principal balance of the Class X-P Component,

if any.

        Closing Date:   September 29, 2005.

 

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

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

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

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

92705-4934, Attention: Residential Funding Corporation Series 2005-QO2.

 

        Cut-off Date:   September 1, 2005.

 

        Deferred Interest: The amount of interest which is deferred and added to

the principal balance of a Mortgage Loan due to negative amortization.

 

        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

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

 

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

Date, the Fraud Loss Amount shall be zero.

 

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

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

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

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

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

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

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

written confirmation to the Trustee.

 

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

fraud in the origination of such Mortgage Loan.

 

        Interest Accrual Period:   With respect to any Distribution   Date and any

Class of   Certificates,   the calendar   month   preceding   the month in which such

Distribution Date occurs.

 

        Interest   Adjustment Date: With respect to a Mortgage Loan, the date, if

any,   specified in the related Mortgage Note on which the Mortgage Interest Rate

is subject to adjustment.

 

        Initial Monthly Payment Fund: $55,734   representing   scheduled principal

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

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

entitled to receive such payment.

 

        Initial   Notional   Amount:   With   respect   to the Class X   Certificates,

$425,061,633.48.

 

        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:   3.00%              Class B-1:   1.05%

      Class M-2:   2.30%              Class B-2:   0.80%

      Class M-3:   1.70%              Class B-3:   0.60%

 

 

        Marker   Rate:   With   respect   to   the   Class   X   Certificates    and   any

Distribution   Date, in relation to REMIC I Regular   Interests LT1, LT2, LT3, and

LT4,   a per   annum   rate   equal to two (2)   times the   weighted   average   of the

Uncertificated   REMIC I Pass-Through   Rates for REMIC I Regular Interest LT2 and

REMIC I Regular Interest LT3.

 

        Maturity Date:   September 25, 2045, 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:

 

(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;

 

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

 

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

 

(o) the Note Margin for the ("NOTE MARGIN"); and

 

(p) the first Adjustment Date after the Cut-off Date ("NXT INT CHG DT").

 

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.

 

        MTA: With respect to any   Distribution   Date,   the   twelve-month   moving

average monthly yield on United States Treasury   securities,   expressed on a per

annum basis, determined in accordance with Section 1.03.

 

        MTA Determination   Date: For each Interest Accrual Period,   fifteen days

prior to the commencement of that Interest Accrual Period.

 

        Net Deferred Interest:   On any Distribution   Date,   Deferred Interest on

the Mortgage Loans during the related Due Period net of Principal Prepayments in

full, partial Principal   Prepayments,   Liquidation Proceeds and amounts received

pursuant   to Section   2.04 and 4.07,   in that order,   included in the   Available

Distribution   Amount for such   Distribution Date and available to make principal

distributions on the Certificates on that Distribution Date.

 

        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, a per annum rate

equal to the weighted   average of the Net Mortgage   Rates of the 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.

 

        Notional Amount: As of any Distribution   Date, with respect to the Class

X   Certificates,   an amount equal to the   Certificate   Principal   Balance of the

Class A-1, Class A-2,   Class A-3,   Class M and Class B Certificates   immediately

prior to such date.

 

        Pass-Through Margin: With respect each Distribution Date, as follows:

 

 

               Class A-1                     1.36%

               Class A-2                     1.43%

               Class A-3                     1.49%

               Class M-1                     1.25%

               Class M-2                     1.60%

               Class M-3                     2.00%

               Class B-1                     2.00%

               Class B-2                     2.00%

               Class B-3                     2.00%

 

 

         Pass-Through Rate:

 

o           With respect to the Class A-1, Class A-2 and Class A-3   Certificates,

           the lesser of (i) MTA plus the related   Pass-Through   Margin and (ii)

           the Net WAC Rate;

 

o           With respect to the Class X-IO Component of the Class X Certificates,

           the Net WAC Rate less the weighted average   Pass-Through   Rate on the

           Certificates   (other   than   the   Class   X   Certificates   and   Class R

           Certificates), weighted by Certificate Principal Balance;

 

o With respect to the Class X-P Component of the Class X   Certificates,   the Net

WAC Rate;

 

o        With respect to the Class R Certificates, the Net WAC Rate;

 

o           With respect to the Class M   Certificates,   a per annum rate equal to

           the lesser of (i) MTA plus the related   Pass-Through   Margin and (ii)

           the Net WAC Rate;

 

o           With respect to the Class B Certificates,   the lesser of (i) MTA plus

           the related Pass-Through Margin and (ii) the Net WAC Rate;

 

        Permitted Investments:   One or more of the following:

 

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

        interest by the United States or any agency or   instrumentality   thereof

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

        United States;

 

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

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

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

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

        in its highest short-term rating available;

 

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

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

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

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

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

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

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

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

        debt obligations of such depository   institution or trust company at the

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

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

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

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

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

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

 

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

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

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

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

        available;   provided that such   commercial   paper shall have a remaining

        maturity of not more than 30 days;

 

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

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

        otherwise would constitute Permitted Investments hereunder and have been

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

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

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

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

        affiliates acts as an adviser; and

 

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

        Agency as a   Permitted   Investment   hereunder   and will not   reduce   the

        rating   assigned   to any Class of   Certificates   by such   Rating   Agency

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

        Insured Certificates (if any)) below the then-current rating assigned to

        such Certificates by such Rating Agency, as evidenced in writing;

 

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

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

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

principal   and   interest   payments   derived   from   obligations   underlying   such

instrument   and   the   principal   and   interest   payments   with   respect   to such

instrument   provide   a yield   to   maturity   greater   than   120% of the   yield to

maturity at par of such underlying obligations. References herein to the highest

rating   available   on   unsecured   long-term   debt   shall mean AAA in the case of

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

 

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

assumption   of 20% CPR,   used for   determining   the   accrual of   original   issue

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

tax purposes.

        Prepayment   Charge:   With respect to any Mortgage   Loan,   the charges or

premiums,   if any,   received in connection with a full or partial   prepayment of

such Mortgage Loan in accordance with the terms thereof.

 

        Prepayment   Charge Loan: Any Mortgage Loan for which a Prepayment Charge

may be assessed and to which such Prepayment Charge the Class X Certificates are

entitled, as indicated on the Mortgage Loan Schedule.

 

        Prepayment   Distribution   Percentage:   With respect to any   Distribution

Date   and   each   Class   of   Subordinate    Certificates,    under   the   applicable

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

 

(i)      For any Distribution Date prior to the Distribution Date in October 2015

        (unless the Certificate   Principal   Balances of the 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

        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.

 

        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 and the   Carryover

Shortfall Reserve Fund.

 

        REMIC I Certificates:   The Class R-I Certificates.

 

        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-I Certificates in the following amounts and priority:

 

        (a)     first, to the Uncertificated   REMIC I Regular Interests pro rata,

               in an amount equal to (x) their   Uncertificated   Accrued Interest

               for such   Distribution   Date,   plus (y) any   amounts   in   respect

               thereof remaining unpaid from previous Distribution Dates; and

 

        (b)     an amount equal to the   remainder of the   Available   Distribution

               Amount after the distributions made pursuant to clause (a) above,

               allocated as follows (except as provided below):

 

        (i)     in respect of REMIC I Regular   Interests   LT2, LT3 and LT4, their

               respective Principal Distribution Amounts;

 

        (ii)    in respect of REMIC I Regular   Interest LT1 any   remainder   until

               the Uncertificated Principal Balance thereof is reduced to zero;

 

        (iii)   in respect of REMIC I Regular   Interests   LT2,   LT3 and LT4,   any

               remainder pro rata according to their   respective   Uncertificated

               Principal   Balances as reduced by the   distributions   deemed made

               pursuant   to (i) above,   until   their   respective   Uncertificated

               Principal Balances are reduced to zero;

 

        (iv)    first,   any   remainder   to the   Uncertificated   REMIC   I   Regular

               Interests   pro   rata   according   to the   amount   of   unreimbursed

               Realized Losses   allocable to principal   previously   allocated to

                each such Uncertificated REMIC I 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 (b)(iv) shall not cause a reduction in

               the    Uncertificated    Principal    Balances    of    any    of    the

               Uncertificated REMIC I Regular Interests; and

 

        (v)     second, any remaining amounts to the Class R-I Certificates.

 

        REMIC I Realized Losses: For any Distribution   Date,   Realized Losses on

the   Mortgage   Loans shall be allocated   to the   Uncertificated   REMIC I Regular

Interests as follows:   (1) the interest portion of such Realized Losses, if any,

shall be allocated among the   Uncertificated   REMIC I Regular Interests 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 and

allocated   pursuant   to the   succeeding   sentences.   The   principal   portion   of

Realized   Losses on the Mortgage Loans shall be allocated to the   Uncertificated

REMIC I Regular Interests as follows: (1) the principal portion of such Realized

Losses shall be allocated,   first, to REMIC I Regular Interests LT2, LT3 and LT4

pro rata according to their   respective REMIC I Principal   Reduction   Amounts to

the extent thereof in reduction of the Uncertificated   Principal Balance thereof

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

Losses shall be   allocated   to REMIC I Regular   Interest LT1 in reduction of the

Uncertificated Principal Balance thereof.

 

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

amounts by which the   Uncertificated   Principal   Balances of the   Uncertificated

REMIC I Regular   Interests   will be   reduced   on such   Distribution   Date by the

allocation of Realized Losses and the   distribution of principal,   determined as

follows:

 

        For purposes of the succeeding formulas the following symbols shall have

the meanings set forth below:

 

        Y1 = the   principal   balance of the REMIC I Regular   Interest   LT1 after

distributions on the prior Distribution Date.

 

        Y2 = the   principal   balance of the REMIC I Regular   Interest   LT2 after

distributions on the prior Distribution Date.

 

        Y3 = the   principal   balance of the REMIC I Regular   Interest   LT3 after

distributions on the prior Distribution Date.

 

        Y4 = the   principal   balance of the REMIC I Regular   Interest   LT4 after

distributions on the prior Distribution Date (note: Y3 = Y4).

 

        AY1 = the REMIC I Regular Interest LT1 Principal Reduction Amount.

 

        AY2 = the REMIC I Regular Interest LT2 Principal Reduction Amount.

 

        AY3 = the REMIC I Regular Interest LT3 Principal Reduction Amount.

 

        AY4 = the REMIC I Regular Interest LT4 Principal Reduction Amount.

 

        P0 = the   aggregate   principal   balance   of the   Uncertificated   REMIC I

Regular   Interests after   distributions and the allocation of Realized Losses on

the prior Distribution Date.

 

        P1 = the   aggregate   principal   balance   of the   Uncertificated   REMIC I

Regular   Interests after   distributions and the allocation of Realized Losses to

be made on such Distribution Date.

 

        AP = P0 - P1 = the aggregate of the REMIC I Regular Interests   Principal

Reduction Amounts.

 

              =the aggregate of the principal   portions of Realized Losses to be

allocated to, and the principal   distributions   to be made on, the   Certificates

(other   than the Class R   Certificates)   on such   Distribution   Date   (including

distributes of accrued and unpaid interest on the Class X Certificates for prior

Distributions Dates).

 

        R0 = the Net WAC Rate (stated as a monthly   rate) after giving effect to

amounts   distributed   and Realized   Losses   allocated on the prior   Distribution

Date.

 

        R1 = the Net WAC Rate (stated as a monthly   rate) after giving effect to

amounts   to   be   distributed   and   Realized   Losses   to   be   allocated   on   such

Distribution Date.

 

        a = (Y2 + Y3)/P0.   The initial value of a on the Closing Date for use on

the first Distribution Date shall be 0.0001.

 

        a0 = the   lesser   of (A) the sum of (x)   the   sum   for   all   Classes   of

Certificates,   other than the Class X Certificates and Class R Certificates,   of

the product for each Class of (i) the monthly   interest   rate (as limited by the

Net WAC Rate, if applicable) for such Class   applicable for   distributions to be

made on such   Distribution   Date and (ii) the   aggregate   Certificate   Principal

Balance for such Class after distributions and the allocation of Realized Losses

on the prior Distribution Date and (y) the aggregate related Carryover Shortfall

Amounts for such Distribution Date and (B) R0*P0.

 

        a1 = the   lesser   of (A) the sum of (x)   the   sum   for   all   Classes   of

Certificates,   other than the Class X Certificates and Class R Certificates,   of

the product for each Class of (i) the monthly   interest   rate (as limited by the

Net WAC Rate, if applicable) for such Class   applicable for   distributions to be

made on the next succeeding Distribution Date and (ii) the aggregate Certificate

Principal   Balance   for such Class after   distributions   and the   allocation   of

Realized   Losses   to be made on such   Distribution   Date   and (y) the   aggregate

related Carryover   Shortfall   Amounts for the next succeeding   Distribution Date

and (B) R1*P1.

 

        Then, based on the foregoing definitions:

 

        AY1 =   AP   - AY2 -   AY3 - AY4;

 

        AY2 =   (a/2){( a0R1 -   a1R0)/R0R1};

 

        AY3 =   aAP - AY2; and

 

        AY4 =   AY3.

 

    if both AY2 and AY3, as so determined, are non negative numbers.   Otherwise:

 

        (1) If AY2, as so determined, is negative, then

 

        AY2 = 0;

 

        AY3 = a{a1R0P0 -   a0R1P1}/{a1R0};

 

        AY4 = AY3; and

 

        AY1 = AP - AY2 - AY3 - AY4.

 

        (2) If AY3, as so determined, is negative, then

 

        AY3 = 0;

 

        AY2 = a{a1R0P0    a0R1P1}/{2R1R0P1     a1R0};

 

        AY4 = AY3; and

 

        AY1 = AP - AY2 - AY3 - AY4.

 

        REMIC I Regular   Interest LT1   Principal   Distribution   Amount:   For any

Distribution Date, the excess, if any, of the REMIC I Principal Reduction Amount

for REMIC I Regular   Interest LT1 for such   Distribution   Date over the Realized

Losses   allocated to REMIC I Regular Interest LT1 on such   Distribution   Date in

reduction of the Uncertificated Principal Balance thereof.

 

        REMIC I Regular   Interest LT2   Principal   Distribution   Amount:   For any

Distribution Date, the excess, if any, of the REMIC I Principal Reduction Amount

for REMIC I Regular   Interest LT2 for such   Distribution   Date over the Realized

Losses   allocated to REMIC I Regular Interest LT2 on such   Distribution   Date in

reduction of the Uncertificated Principal Balance thereof.

 

        REMIC I Regular   Interest LT3   Principal   Distribution   Amount:   For any

Distribution Date, the excess, if any, of the REMIC I Principal Reduction Amount

for REMIC I Regular   Interest LT3 for such   Distribution   Date over the Realized

Losses   allocated to REMIC I Regular Interest LT3 on such   Distribution   Date in

reduction of the Uncertificated Principal Balance thereof.

 

        REMIC I Regular   Interest LT4   Principal   Distribution   Amount:   For any

Distribution Date, the excess, if any, of the REMIC I Principal Reduction Amount

for REMIC I Regular   Interest LT4 for such   Distribution   Date over the Realized

Losses   allocated to REMIC I Regular Interest LT4 on such   Distribution   Date in

reduction of the Uncertificated Principal Balance thereof.

 

        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   A-1,   Class A-2,   Class A-3,

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

Certificates and the Class R-II   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   and the   Carryover

Shortfall Reserve Fund.

 

        REMIC II Certificates: Any of the Class A-1, Class A-2, Class A-3, Class

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

Certificates and the Class R-II Certificates.

 

        REMIC II Regular   Interests:   The Class A-1, Class A-2, Class A-3, Class

X,   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 120th   Distribution   Date, 100%.

With respect to any Distribution Date thereafter, as follows:

 

(i)      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 70% of the related   Subordinate   Percentage

        for such Distribution Date;

 

(ii)     for any Distribution   Date after the 132nd   Distribution   Date but on or

        prior to the 144th   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 144th   Distribution   Date but on or

        prior to the 156th   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 156th   Distribution   Date but on or

        prior to the 168th   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:

 

(a)             the    outstanding    principal    balance   of   the   Mortgage   Loans

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

                foreclosure,   have been   foreclosed or otherwise   liquidated,   or

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

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

               the aggregate   outstanding   Certificate   Principal Balance of the

               Subordinate Certificates, is less than 50% and

 

(b)             Realized    Losses   on   the   Mortgage    Loans   to   date   for   such

               Distribution   Date, if occurring   during the   eleventh,   twelfth,

               thirteenth,    fourteenth    and    fifteenth    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   Subordinate   Percentage is

equal to or in excess   of twice   the   initial   Subordinate   Percentage,   (b) the

outstanding   principal   balance of the Mortgage Loans delinquent 60 days or more

(including   Mortgage   Loans which are in   foreclosure,   have been   foreclosed or

otherwise   liquidated,   or with respect to which the   Mortgagor is in bankruptcy

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

aggregate    outstanding    Certificate    Principal   Balance   of   the   Subordinate

Certificates,   does not exceed 50% and (c)(i) prior to the Distribution   Date in

October 2008, cumulative Realized Losses on the Mortgage Loans 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 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   October   2008,   the   Senior    Accelerated    Distribution

Percentage for such   Distribution Date will equal the Senior Percentage for that

Distribution   Date plus 50% of the Subordinate   Percentage for such Distribution

Date,   and (B) on any   Distribution   Date on or after the   Distribution   Date in

October   2008,   the   Senior    Accelerated    Distribution    Percentage   for   that

Distribution Date will equal the Senior Percentage for that Distribution Date.

 

        Notwithstanding   the foregoing,   on any   Distribution   Date on which the

Senior Percentage exceeds the initial Senior Percentage,   the Senior Accelerated

Distribution Percentages for such Distribution Date will equal 100%.

 

        Notwithstanding   the   foregoing,    upon   reduction   of   the   Certificate

Principal   Balances of the Senior   Certificates to zero, the Senior   Accelerated

Distribution Percentage will equal 0%.

 

        Senior   Certificate:   Any   one   of the   Class   A,   Class   X or   Class   R

Certificates,   executed   by the   Trustee and   authenticated   by the   Certificate

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

and Exhibit D.

 

        Senior Interest Distribution Amount: As defined in Section 4.02(a)(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 Senior   Certificates   immediately prior to

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

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

immediately prior to such Distribution Date.

 

        Senior Principal   Distribution   Amount: As to any Distribution Date, the

lesser of (a) the balance of the Available   Distribution   Amount remaining after

the distribution   therefrom of all amounts required to be distributed   therefrom

pursuant to Section 4.02(a)(i) of this Series Supplement, and (b) the sum of the

amounts required to be distributed therefrom to the Senior Certificateholders on

such   Distribution   Date   pursuant to   Sections   4.02(a)(ii),   4.02(a)(xvi)   and

4.02(a)(xvii).

 

        Senior Support Certificates: The Class A-3 Certificates.

 

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

$6,154,672   minus the sum of (i) the aggregate   amount of Special   Hazard Losses

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

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

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

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

amount   calculated in accordance   with the preceding   sentence   (without   giving

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

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

Percentage for such anniversary   multiplied by the outstanding principal balance

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

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

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

immediately   preceding   such   anniversary   and (B) the 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.

 

        Stated Principal   Balance:   With respect to any Mortgage Loan or related

REO Property,   as of any Distribution   Date, (i) the sum of (a) the Cut-off Date

Principal   Balance of the Mortgage   Loan plus (b) any amount by which the Stated

Principal   Balance   of the   Mortgage   Loan   has   been   increased   pursuant   to a

Servicing   Modification and (c) any amount by which the Stated Principal Balance

of the Mortgage Loan has been   increased for Deferred   Interest   pursuant to the

terms of the related Mortgage Note on or prior to the   Distribution   Date, minus

(ii) the sum of (a) the   principal   portion   of the   Monthly   Payments   due with

respect to such Mortgage Loan or REO Property during each Due Period ending with

the Due Period related to the previous   Distribution Date which were received or

with   respect to which an Advance was made,   and (b) all   Principal   Prepayments

with respect to such Mortgage Loan or REO Property,   and all Insurance Proceeds,

Liquidation   Proceeds   and REO   Proceeds,   to the   extent   applied by the Master

Servicer as recoveries of principal in accordance with Section 3.14 with respect

to such   Mortgage   Loan or REO   Property,   in each case which   were   distributed

pursuant to Section 4.02 on any previous Distribution Date, and (c) any Realized

Loss   allocated   to   Certificateholders   with   respect   thereto for any previous

Distribution Date.

 

        Subordinate    Principal    Distribution    Amount:   With   respect   to   any

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

the   product   of (x) the   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 Senior Percentage) to the extent not payable to the Senior   Certificates and

to the extent not applied to offset   Deferred   Interest;   (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 Senior   Accelerated   Distribution   Percentage)   to the extent such

collections are not otherwise   distributed to the Senior Certificates and to the

extent not   applied to offset   Deferred   Interest;   (iii) the product of (x) the

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

Principal   Prepayments   in Full   received in the related   Prepayment   Period and

Curtailments   received in the preceding calendar month to the extent not payable

to the Senior   Certificates   and to the extent   not   applied to offset   Deferred

Interest;   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 Classes of Certificates, in each case to the extent

derived from the   Available   Distribution   Amount   without   giving effect to any

reductions for the Capitalization Reimbursement Amount.

 

        Super   Senior   Certificates:   The Class A-1   Certificates   and Class A-2

Certificates.

 

        Trust Fund:   REMIC I, REMIC II, the Initial Monthly Payment Fund and the

Carryover Shortfall Reserve 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 all   distributions of principal made on,

and   allocation   of   Realized   Losses to,   such   Uncertificated   REMIC I Regular

Interest on such Distribution Date. The Uncertificated Principal Balance of each

Uncertificated REMIC I Regular Interest shall never be less than zero.

 

        Uncertificated   REMIC I Regular Interests:   The   uncertificated   partial

undivided   beneficial   ownership   interests   in REMIC I,   designated   as REMIC I

Regular Interests LT1, LT2, LT3 and LT4, 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   any

Distribution   Date and: (i) REMIC I Regular   Interests   LT1 and LT2, the Net WAC

Rate of the Mortgage Loans, (ii) REMIC I Regular Interest LT3, zero (0.00%), and

(iii)   REMIC I Regular   Interest   LT4,   twice   the Net WAC Rate of the   Mortgage

Loans.

 

        Underwriter:   Goldman, Sachs & Co.

 

Section 1.02    Use of Words and Phrases.

 

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

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

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

corresponding   Articles,   Sections and   Subsections in the Pooling and Servicing

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

plural

 

Section 1.03    Determination of MTA

 

        MTA for any Interest   Accrual Period after the initial   Interest Accrual

Period will be determined as described below.

 

        MTA shall be established by the Trustee for each Interest Accrual Period

other than the initial Interest Accrual Period. MTA is a per annum rate equal to

the   twelve-month   moving   average   monthly   yield   on   United   States   Treasury

securities   adjusted   to a constant   maturity   of one year as   published   by the

Federal   Reserve Board in   statistical   Release No.   H.15(519),   or the Release,

determined by averaging the monthly yield for the most recent twelve months. The

MTA used for each   Interest   Accrual   Period   will be the most recent MTA figure

available   as of the   related   MTA   Determination   Date.   If   MTA   is no   longer

available,   the new index for the Class A, Class M and Class B Certificates will

be LIBOR. MTA for the first accrual period for the first   Distribution Date will

be approximately 2.865%.

 

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

subsequent   calculation   of the   Pass-Through   Rates   applicable to the Class A,

Class M and Class B Certificates for the relevant   Interest   Accrual Period,   in

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

 

        Promptly   following each MTA Determination Date the Trustee shall supply

the Master Servicer with the results of its determination of MTA on such date.

 

 

 

 

 

<PAGE>

 

 

 

ARTICLE II

 

                          CONVEYANCE OF MORTGAGE LOANS;

                        ORIGINAL ISSUANCE OF CERTIFICATES

 

Section 2.01    Conveyance of Mortgage Loans.

 

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

 

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

 

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

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

(iv), (vii), (ix) and (x) (or copies thereof as permitted by Section 2.01(b)) to

the Trustee or the Custodian or Custodians, deliver such documents to the Master

Servicer, and the Master Servicer shall hold such documents in trust for the use

and benefit of all present and future   Certificateholders   until such time as is

set forth in the next   sentence.   Within   thirty   Business   Days   following   the

earlier   of (i)   the   receipt   of the   original   of   all   of   the   documents   or

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

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

Section)   for any   Mortgage   Loan and (ii) a written   request by the   Trustee to

deliver those   documents   with respect to any or all of the Mortgage   Loans then

being held by the Master Servicer,   the Master Servicer shall deliver a complete

set of such documents to the Trustee or the Custodian or Custodians that are the

duly appointed agent or agents of the Trustee.

 

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

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

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

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

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

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

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

1229, effective as of January 1, 2005.

 

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

 

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

 

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

 

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

 

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

 

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

 

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   payment-option   adjustable-rate   mortgage loans

        with a negative   amortization   feature,   and 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

        Mortgage Loan   representing   approximately   0.1% of the aggregate Stated

        Principal   Balance of the Mortgage   Loans, if a Mortgage Loan is secured

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

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

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

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

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

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

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

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

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

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

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

 

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

        whose   claims-paying   abilities are currently   acceptable to each Rating

        Agency;

 

(vi)     No more than 0.8% of the Mortgage   Loans by aggregate   Stated   Principal

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

        located   in any one zip code area in Nevada and no more than 0.8% of the

        Mortgage   Loans are secured by Mortgaged   Properties   located in any one

        zip code area outside Nevada;

 

(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 81.06% of the Mortgage Loans by aggregate Stated Principal

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

        documentation   program,   approximately   0.41% of the   Mortgage   Loans by

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

        underwritten under a no-stated income program,   and approximately   0.49%

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

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

 

(x)      Except with respect to   approximately   11.30% of the   Mortgage   Loans by

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

        represented in its loan application with respect to the related Mortgage

        Loan that the Mortgaged Property would be owner-occupied;

 

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

 

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

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

        1.860G-2(a)(1),   (2), (4), (5), (6), (7) and (9) without reliance on the

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

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

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

        notwithstanding    its   failure   to   meet   the   requirements   of   Section

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

        1.860G-2(a)(1), (2), (4), (5), (6), (7) and (9);

 

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

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

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

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

        Program Guide;

 

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

 

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

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

        Mortgaged   Properties   are obtained in connection   with the   refinancing

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

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

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

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

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

        of   the   Mortgage   Loan   generally   meets   the   Company's    underwriting

        guidelines;

 

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

        year consisting of twelve 30-day months;

 

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

        Destroyed Mortgage Note;

 

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

 

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

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

        government; and

 

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

        the Mortgage Loans are Pledged Asset Loans.

 

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

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

the Trustee or any Custodian.

 

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

is continuing shall constitute the sole remedy   respecting such breach available

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

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

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

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

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

 

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

        Standard Terms)

 

Section 2.05    Execution   and    Authentication    of    Certificates/Issuance    of

        Certificates Evidencing Interests in REMIC I Certificates.

 

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

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

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

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

is   hereby   acknowledged.   Concurrently   with   such   delivery   and   in   exchange

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

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

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

authorized   denominations which together with the Uncertificated REMIC I Regular

Interests, evidence the beneficial interest in REMIC I.

 

Section 2.06 Conveyance of Uncertificated REMIC I Regular Interests;   Acceptance

by the Trustee.

 

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

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

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

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

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

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

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

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

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

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

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

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

Agreement.

 

Section 2.07 Issuance of Certificates Evidencing Interest in REMIC II.

 

        The Trustee   acknowledges   the   assignment   to it of the   Uncertificated

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

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

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

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

Class   R-I   Certificates    and   the   Class   R-II    Certificates)   in   authorized

denominations, which evidence the beneficial interest in the entire REMIC II.

 

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

        Terms).

 

 

 

<PAGE>

 

 

 

ARTICLE III

 

                          ADMINISTRATION AND SERVICING

                                OF MORTGAGE LOANS

 

 

 

Section 3.01   Master   Servicer   to Act as   Servicer.   (See   Section   3.01 of the

        Standard Terms)

 

Section 3.02 Subservicing   Agreements   Between Master Servicer and Subservicers;

        Enforcement of Subservicers' and Sellers' Obligations. (See Section 3.02

        of the Standard Terms)

 

Section 3.03 Successor Subservicers. (See Section 3.03 of the Standard Terms)

 

Section 3.04 Liability of the Master Servicer. (See Section 3.04 of the Standard

        Terms)

 

Section 3.05 No   Contractual   Relationship   Between   Subservicer   and Trustee or

        Certificateholders. (See Section 3.05 of the Standard Terms)

 

Section 3.06   Assumption or Termination of   Subservicing   Agreements by Trustee.

        (See Section 3.06 of the Standard Terms)

 

Section 3.07 Collection of Certain Mortgage Loan Payments;   Deposit to Custodial

        Account.

 

         (a)            (See Section 3.07(a) of the Standard Terms)

 

        (b) The Master Servicer shall establish and maintain a Custodial Account

in which the Master   Servicer   shall deposit or cause to be deposited on a daily

basis, except as otherwise   specifically provided herein, the following payments

and   collections   remitted by   Subservicers   or received by it in respect of the

Mortgage   Loans   subsequent   to the   Cut-off   Date   (other   than in   respect   of

principal and interest on the Mortgage Loans due on or before the Cut-off Date):

 

               (i) All   payments on account of   principal,   including   Principal

        Prepayments   made by Mortgagors on the Mortgage   Loans and the principal

        component of any Subservicer   Advance or of any REO Proceeds received in

        connection   with   an REO   Property   for   which   an REO   Disposition   has

        occurred;

 

               (ii) All payments on account of interest at the Adjusted Mortgage

        Rate on the Mortgage   Loans,   including   Buydown Funds,   if any, and the

        interest   component   of any   Subservicer   Advance or of any REO Proceeds

        received in connection with an REO Property for which an REO Disposition

        has occurred;

 

               (iii) Insurance Proceeds,   Subsequent   Recoveries and Liquidation

        Proceeds (net of any related expenses of the Subservicer);

 

               (iv) All proceeds of any   Mortgage   Loans   purchased   pursuant to

        Section   2.02,   2.03,   2.04 or 4.07   (including   amounts   received   from

        Residential   Funding   pursuant to the last paragraph of Section 4 of the

        Assignment   Agreement   in respect of any   liability,   penalty or expense

        that resulted from a breach of the Compliance   With Laws   Representation

        and   all   amounts   required   to be   deposited   in   connection   with   the

        substitution of a Qualified Substitute Mortgage Loan pursuant to Section

        2.03 or 2.04;

 

               (v) Any   amounts   required   to be   deposited   pursuant to Section

        3.07(c) or 3.21;

 

               (vi) All amounts   transferred from the Certificate Account to the

        Custodial Account in accordance with Section 4.02(a);

 

               (vii) Any amounts realized by the Subservicer and received by the

        Master Servicer in respect of any Additional Collateral;

 

               (viii) Any amounts   received by the Master Servicer in respect of

        Pledged Assets; and

 

               (ix) Any amounts   received by the Master   Servicer in   connection

        with any Prepayment Charges on the Prepayment Charge Loans.

 

        The foregoing requirements for deposit in the Custodial Account shall be

exclusive,   it being understood and agreed that, without limiting the generality

of the foregoing, payments on the Mortgage Loans which are not part of the Trust

Fund   (consisting   of   payments   in respect of   principal   and   interest   on the

Mortgage Loans due on or before the Cut-off Date) and payments or collections in

the   nature   of late   payment   charges   or   assumption   fees may but need not be

deposited   by the Master   Servicer in the   Custodial   Account.   In the event any

amount not required to be deposited in the   Custodial   Account is so   deposited,

the Master   Servicer   may at any time   withdraw   such amount from the   Custodial

Account,   any provision   herein to the contrary   notwithstanding.   The Custodial

Account   may contain   funds that   belong to one or more trust funds   created for

mortgage   pass-through   certificates of other series and may contain other funds

respecting   payments   on   mortgage   loans   belonging   to the Master   Servicer or

serviced   or master   serviced   by it on behalf of others.   Notwithstanding   such

commingling of funds,   the Master   Servicer   shall keep records that   accurately

reflect the funds on deposit in the Custodial   Account that have been identified

by it as being attributable to the Mortgage Loans.

 

        With respect to Insurance Proceeds,   Liquidation Proceeds,   REO Proceeds

and the proceeds of the purchase of any Mortgage Loan pursuant to Sections 2.02,

2.03,   2.04 and 4.07   received in any calendar   month,   the Master   Servicer may

elect to treat such amounts as included in the Available Distribution Amount for

the Distribution Date in the month of receipt, but is not obligated to do so. If

the Master Servicer so elects, such amounts will be deemed to have been received

(and any related Realized Loss shall be deemed to have occurred) on the last day

of the month prior to the receipt thereof.

 

        (c)             (See Section 3.07(c) of the Standard Terms)

 

        (d)            (See Section 3.07(d) of the Standard Terms)

 

        (e) Notwithstanding Section 3.07(a), The Master Servicer shall not waive

(or   permit a   Subservicer   to waive)   any   Prepayment   Charge   unless:   (i) the

enforceability   thereof   shall   have been   limited   by   bankruptcy,   insolvency,

moratorium,   receivership   and other similar laws relating to creditors'   rights

generally,   (ii) the   enforcement   thereof is   illegal,   or any local,   state or

federal   agency   has   threatened   legal   action   if the   prepayment   penalty   is

enforced,   (iii) the   collectability   thereof   shall   have been   limited   due to

acceleration   in connection with a foreclosure or other   involuntary   payment or

(iv) such waiver is standard and customary in servicing   similar   Mortgage Loans

and relates to a default or a reasonably   foreseeable   default and would, in the

reasonable judgment of the Master Servicer,   maximize recovery of total proceeds

taking into account the value of such Prepayment Charge and the related Mortgage

Loan.   In no   event   will the   Master   Servicer   waive a   Prepayment   Charge   in

connection   with a   refinancing   of a   Mortgage   Loan that is not   related   to a

default or a reasonably   foreseeable   default. If a Prepayment Charge is waived,

but does not meet the standards   described   above,   then the Master   Servicer is

required   to   deposit   into the   Custodial   Account   the   amount of such   waived

Prepayment   Charge at the time that the amount   prepaid on the related   Mortgage

Loan is required to be deposited into the Custodial Account. Notwithstanding any

other provisions of this Agreement,   any payments made by the Master Servicer in

respect of any waived   Prepayment   Charges   pursuant   to this   Section   shall be

deemed to be paid outside of the Trust Fund and not part of any REMIC.

 

Section 3.08. Subservicing Accounts; Servicing Accounts (See Section 3.08 of the

        Standard Terms)

 

Section 3.09.   Access to Certain   Documentation   and   Information   Regarding the

        Mortgage Loans (See Section 3.09 of the Standard Terms)

 

Section 3.10. Permitted Withdrawals from the Custodial Account (See Section 3.10

        of the Standard Terms)

 

Section 3.11.   Maintenance   of   the   Primary   Insurance   Policies;    Collections

        Thereunder (See Section 3.011 of the Standard Terms)

 

Section 3.12.   Maintenance of Fire Insurance and Omissions and Fidelity Coverage

        (See Section 3.12 of the Standard Terms)

 

Section 3.13.   Enforcement of Due-on-Sale   Clauses;   Assumption and Modification

        Agreements; Certain Assignments (See Section 3.13 of the Standard Terms)

 

Section 3.14. Realization Upon Defaulted Mortgage Loans (See Section 3.14 of the

        Standard Terms)

 

Section 3.15. Trustee to Cooperate;   Release of Mortgage Files (See Section 3.15

        of the Standard Terms)

 

Section 3.16. Servicing and Other Compensation; Compensating Interest

 

               (a) (See Section 3.16(a) of the Standard Terms)

 

               (b) Additional   servicing   compensation in the form of assumption

        fees,   late   payment   charges,   investment   income   on   amounts   in   the

        Custodial   Account   or the   Certificate   Account or   otherwise   (but not

        including   Prepayment   Charges) shall be retained by the Master Servicer

        or the Subservicer to the extent provided herein,   subject to clause (e)

        below.

 

               (c) (See Section 3.16(c) of the Standard Terms)

 

               (d) (See Section 3.16(d) of the Standard Terms)

 

               (e) (See Section 3.16(e) of the Standard Terms)

 

Section 3.17.   Reports to the Trustee and the Company   (See   Section 3.17 of the

        Standard Terms)

 

Section 3.18.   Annual   Statement   as to   Compliance   (See   Section   3.18   of the

        Standard Terms)

 

Section 3.19.   Annual   Independent   Public   Accountants'   Servicing   Report (See

        Section 3.19 of the Standard Terms)

 

Section 3.20.   Rights of the   Company in Respect   of the   Master   Servicer   (See

        Section 3.20 of the Standard Terms)

 

Section 3.21.   Administration of Buydown Funds (See Section 3.21 of the Standard

        Terms)

 

Section 3.22 Advance Facility (See Section 3.2 of the Standard Terms)

 

 

<PAGE>

 

 

ARTICLE IV

 

                         PAYMENTS TO CERTIFICATEHOLDERS

 

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

 

Section 4.02    Distributions.

 

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

        Trustee   or   (y)   the   Paying   Agent   appointed   by the   Trustee,   shall

        distribute,   to the   Master   Servicer,   in the   case   of a   distribution

        pursuant to Section 4.02(a)(iii) below, and to each Certificateholder of

        record on the next   preceding   Record   Date   (other   than as provided in

        Section   9.01   respecting   the   final    distribution),    either   (1)   in

        immediately   available   funds (by wire   transfer   or   otherwise)   to the

        account   of such   Certificateholder   at a bank or   other   entity   having

        appropriate   facilities   therefor,   if   such   Certificateholder   has   so

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

        (2) if such Certificateholder has not so notified the Master Servicer or

         the   Paying   Agent   by   the   Record   Date,    by   check   mailed   to   such

        Certificateholder   at   the   address   of   such   Holder   appearing   in the

        Certificate Register, such Certificateholder's   share (which share shall

        be based on the aggregate of the   Percentage   Interests   represented   by

        Certificates   of the   applicable   Class   held   by   such   Holder)   of the

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

        provisions of Sections   4.02(b) and 4.02(c) below),   in each case to the

        extent of the Available Distribution Amount:

 

(i)      to the Senior   Certificates,   on a pro rata basis   based on the   Accrued

        Certificate   Interest   payable   on such   Classes   of   Certificates   with

        respect to such Distribution Date, plus any Accrued Certificate Interest

        thereon   remaining unpaid from any previous   Distribution Date except as

        provided in the last   paragraph   of this   Section   4.02(a)   (the "Senior

        Interest Distribution Amount");

 

(ii)     to the Senior   Certificates,   in the priorities and amounts set forth in

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

        Certificate    Principal   Balances   of   such   Senior    Certificates,    as

        applicable):

 

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

        following:

 

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

        Period on each Outstanding   Mortgage Loan, whether or not received on or

        prior to the related   Determination Date, minus the principal portion of

        any Debt Service   Reduction which together with other Bankruptcy   Losses

        exceeds the Bankruptcy Amount;

 

(2)      except   to   the   extent   applied   to   offset   Deferred   Interest   on any

        Distribution   Date,   the Stated   Principal   Balance of any Mortgage Loan

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

        so repurchased in accordance with Section   3.07(b))   pursuant to Section

        2.02,   2.03,   2.04 or 4.07 and the amount of any shortfall   deposited in

        the Custodial   Account in connection with the   substitution of a Deleted

        Mortgage   Loan   pursuant to Section   2.03 or 2.04   during the   preceding

        calendar month; and

 

(3)      except   to   the   extent   applied   to   offset   Deferred   Interest   on any

        Distribution   Date,   the   principal   portion   of all   other   unscheduled

         collections   (other than Principal   Prepayments in Full and Curtailments

        and   amounts   received   in   connection   with a Cash   Liquidation   or REO

        Disposition   of a Mortgage Loan described in Section   4.02(a)(ii)(B)   of

        this Series   Supplement,   including   without   limitation   any   Insurance

        Proceeds,   Liquidation Proceeds and REO Proceeds),   including Subsequent

        Recoveries,   received during the preceding   calendar month (or deemed to

        have been so received in accordance with Section   3.07(b)) to the extent

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

        Mortgage Loan pursuant to Section 3.14 of the Standard Terms;

 

(B)      except   to   the   extent   applied   to   offset   Deferred   Interest   on any

        Distribution   Date,   with respect to each Mortgage Loan for which a Cash

        Liquidation or a REO Disposition   occurred during the preceding calendar

        month (or was deemed to have   occurred   during such period in accordance

        with Section   3.07(b)) and did not result in any Excess   Special   Hazard

        Losses,   Excess Fraud Losses,   Excess Bankruptcy Losses or Extraordinary

        Losses,   an amount equal to the lesser of (a) the Senior   Percentage for

        such   Distribution   Date   times the   Stated   Principal   Balance   of such

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

        such   Distribution   Date times the   unscheduled   collections   (including

        without   limitation   Insurance   Proceeds,   Liquidation   Proceeds and REO

        Proceeds) to the extent applied by the Master   Servicer as recoveries of

        principal of the related   Mortgage   Loan pursuant to Section 3.14 of the

        Standard Terms;

 

(C)      the Senior   Accelerated   Distribution   Percentage for such   Distribution

        Date times the aggregate of all Principal   Prepayments   in Full received

        in the   Prepayment   Period and   Curtailments   received in the   preceding

        calendar   month   not   applied   to   offset    Deferred    Interest   on   any

        Distribution Date;

 

(D)      any amounts   described in subsection   (ii),   clauses (A), (B) and (C) of

        this Section 4.02(a), as determined for any previous   Distribution Date,

        which remain unpaid after application of amounts previously   distributed

        pursuant   to this   clause (D) to the extent   that such   amounts   are not

        attributable   to   Realized   Losses   which   have   been   allocated   to the

        Subordinate Certificates; minus

 

(E)      the related   Capitalization   Reimbursement   Amount for such Distribution

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

        Principal Distribution Amount, without giving effect to this clause (E),

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

        amounts   for all   Classes of   Certificates   derived   from the   Available

        Distribution   Amount   without   giving effect to any   reductions   for the

        Capitalization Reimbursement Amount;

 

(iii)    if the Certificate   Principal   Balances of the Subordinate   Certificates

        have not been reduced to zero, to the Master Servicer or a Sub-Servicer,

        by remitting for deposit to the Custodial Account,   to the extent of and

        in reimbursement   for any Advances or Sub-Servicer   Advances   previously

        made with   respect to any   Mortgage   Loan or REO   Property   which remain

        unreimbursed   in whole or in part following the Cash   Liquidation or REO

        Disposition   of such   Mortgage   Loan or REO   Property,   minus   any   such

        Advances that were made with respect to   delinquencies   that   ultimately

        constituted   Excess Special Hazard Losses,   Excess Fraud Losses,   Excess

        Bankruptcy Losses or Extraordinary Losses;

 

(iv)     to the Holders of the Class M-1   Certificates,   the Accrued   Certificate

        Interest    thereon   for   such    Distribution    Date,   plus   any   Accrued

        Certificate    Interest   thereon    remaining   unpaid   from   any   previous

        Distribution Date, except as provided below;

 

(v)      to the   Holders of the Class M-1   Certificates,   an amount   equal to the

        Subordinate Principal Distribution Amount for such Class of Certificates

        for such   Distribution   Date,   applied in reduction   of the   Certificate

        Principal Balance of the Class M-1 Certificates;

 

(vi)     to the Holders of the Class M-2   Certificates,   the Accrued   Certificate

        Interest    thereon   for   such    Distribution    Date,   plus   any   Accrued

        Certificate    Interest   thereon    remaining   unpaid   from   any   previous

        Distribution Date, except as provided below;

 

(vii)    to the   Holders of the Class M-2   Certificates,   an amount   equal to the

        Subordinate Principal Distribution Amount for such Class of Certificates

        for such   Distribution   Date,   applied in reduction   of the   Certificate

        Principal Balance of the Class M-2 Certificates;

 

(viii)   to the Holders of the Class M-3   Certificates,   the Accrued   Certificate

        Interest    thereon   for   such    Distribution    Date,   plus   any   Accrued

        Certificate    Interest   thereon    remaining   unpaid   from   any   previous

        Distribution Date, except as provided below;

 

(ix)     to the   Holders of the Class M-3   Certificates,   an amount   equal to the

        Subordinate Principal Distribution Amount for such Class of Certificates

        for such   Distribution   Date,   applied in reduction   of the   Certificate

        Principal Balance of the Class M-3 Certificates;

 

(x)      to the Holders of the Class B-1   Certificates,   the Accrued   Certificate

        Interest    thereon   for   such    Distribution    Date,   plus   any   Accrued

        Certificate    Interest   thereon    remaining   unpaid   from   any   previous

        Distribution Date, except as provided below;

 

(xi)     to the   Holders of the Class B-1   Certificates,   an amount   equal to the

        Subordinate Principal Distribution Amount for such Class of Certificates

        for such   Distribution   Date,   applied in reduction   of the   Certificate

        Principal Balance of the Class B-1 Certificates;

 

(xii)    to the Holders of the Class B-2   Certificates,   the Accrued   Certificate

        Interest    thereon   for   such    Distribution    Date,   plus   any   Accrued

        Certificate    Interest   thereon    remaining   unpaid   from   any   previous

        Distribution Date, except as provided below;

 

(xiii)   to the   Holders of the Class B-2   Certificates,   an amount   equal to the

        Subordinate Principal Distribution Amount for such Class of Certificates

        for such   Distribution   Date,   applied in reduction   of the   Certificate

        Principal Balance of the Class B-2 Certificates;

 

(xiv)    to the   Holders of the Class B-3   Certificates,   an amount   equal to the

        Accrued   Certificate   Interest thereon for such Distribution   Date, plus

        any   Accrued   Certificate   Interest   thereon   remaining   unpaid from any

        previous Distribution Date, except as provided below;

 

(xv)     to the   Holders of the Class B-3   Certificates,   an amount   equal to the

        Subordinate Principal Distribution Amount for such Class of Certificates

        for such   Distribution   Date,   applied in reduction   of the   Certificate

        Principal Balance of the Class B-3 Certificates;

 

(xvi)    to the Senior Certificates, in the priority set forth in Section 4.02(b)

        of   this   Series   Supplement,   the   portion,   if any,   of the   Available

        Distribution Amount remaining after the foregoing distributions, applied

        to   reduce   the    Certificate    Principal    Balances    of   such    Senior

        Certificates, but in no event more than the aggregate of the outstanding

        Certificate    Principal    Balances    of   each    such    Class   of   Senior

        Certificates,   and thereafter, to each Class of Subordinate Certificates

        then   outstanding   beginning with such Class with the Highest   Priority,

        any portion of the Available   Distribution   Amount   remaining   after the

        Senior Certificates have been retired, applied to reduce the Certificate

        Principal Balance of each such Class of Subordinate Certificates, but in

        no event more than the outstanding Certificate Principal Balance of each

        such Class of Subordinate Certificates; and

 

(xvii)   to the Class R-I   Certificates,   the balance,   if any, of the   Available

        Distribution Amount.

 

        Notwithstanding the foregoing, on any Distribution Date, with respect to

the Class of Subordinate Certificates outstanding on such Distribution Date with

the Lowest Priority, or in the event the Subordinate   Certificates are no longer

outstanding,   the Senior   Certificates,   Accrued   Certificate   Interest   thereon

remaining unpaid from any previous   Distribution Date will be distributable only

to the extent   that (1) a   shortfall   in the   amounts   available   to pay Accrued

Certificate   Interest on any Class of Certificates results from an interest rate

reduction   in   connection   with a   Servicing   Modification,   or (2) such   unpaid

Accrued Certificate Interest was attributable to interest shortfalls relating to

the   failure   of the   Master   Servicer   to make   any   required   Advance,   or the

determination   by the   Master   Servicer   that any   proposed   Advance   would be a

Nonrecoverable   Advance   with   respect to the related   Mortgage   Loan where such

Mortgage   Loan   has   not yet   been   the   subject   of a Cash   Liquidation   or REO

Disposition   or the related   Liquidation   Proceeds,   Insurance   Proceeds and REO

Proceeds have not yet been distributed to the Certificateholders.

 

(b)      Distributions    of   principal   on   the   Senior    Certificates    on   each

        Distribution Date will be made as follows:

 

(i)      the Senior Principal   Distribution   Amount shall be distributed on a pro

        rata basis in accordance   with their   respective   Certificate   Principal

        Balances   to the   Class   R-I   and   Class   R-II,   until   the   Certificate

        Principal Balances thereof have been reduced to zero;

 

(ii)     any   remaining   amount   shall   be   distributed   on a pro   rata   basis in

        accordance with their respective   Certificate   Principal Balances to the

        Class A-1, Class A-2 and Class A-3   Certificates,   until the Certificate

        Principal Balances thereof have been reduced to zero; and

 

(iii)    any remaining   amount shall be distributed to the Class X   Certificates,

        until the Certificate   Principal   Balance of the Class X-P Component has

         been reduced to zero.

 

(c)      On or after the   occurrence of the Credit   Support   Depletion   Date, all

        priorities   relating to distributions in Section   4.02(a)(i) and Section

        4.02(b) relating to principal and interest among the Senior Certificates

        will be disregarded.   Instead, the Senior Principal   Distribution Amount

        will be distributed to the Senior Certificates,   pro rata, in accordance

        with their respective outstanding Certificate Principal Balances.

 

(d)       After the reduction of the Certificate   Principal Balances of the Senior

        Certificates to zero but prior to the Credit Support Depletion Date, the

        Senior   Certificates   will be   entitled to no further   distributions   of

        principal   thereon   and   the   Available    Distribution   Amount   will   be

        distributed   solely to the holders of the Subordinate   Certificates,   in

        each case as described herein.

 

(e)      In   addition   to   the   foregoing   distributions,   with   respect   to   any

        Subsequent Recoveries, the Master Servicer shall deposit such funds into

        the Custodial Account pursuant to Section 3.07(b)(iii). If, after taking

        into account such Subsequent   Recoveries,   the amount of a Realized Loss

         is reduced, the amount of such Subsequent   Recoveries will be applied to

        increase the Certificate   Principal   Balance of the Class of Subordinate

        Certificates   with the Highest Priority to which Realized Losses,   other

        than Excess   Bankruptcy   Losses,   Excess Fraud   Losses,   Excess   Special

        Hazard Losses and Extraordinary Losses, have been allocated,   but not by

        more than the amount of Realized   Losses   previously   allocated   to that

        Class of   Certificates   pursuant   to   Section   4.05.   The   amount of any

        remaining   Subsequent    Recoveries   will   be   applied   to   increase   the

        Certificate Principal Balance of the Class of Certificates with the next

        Lower   Priority,   up to the amount of such   Realized   Losses   previously

        allocated to that Class of   Certificates   pursuant to Section 4.05.   Any

        remaining Subsequent   Recoveries will in turn be applied to increase the

        Certificate Principal Balance of the Class of Certificates with the next

        Lower   Priority   up to the   amount of such   Realized   Losses   previously

        allocated to that Class of Certificates pursuant to Section 4.05, and so

        on. Holders of such   Certificates will not be entitled to any payment in

        respect of Accrued Certificate   Interest on the amount of such increases

        for any Interest Accrual Period preceding the Distribution Date on which

        such   increase   occurs.   Any   such   increases   shall be   applied   to the

         Certificate   Principal   Balance   of each   Certificate   of such   Class in

        accordance with its respective Percentage Interest.

 

(f)      Each distribution with respect to a Book-Entry Certificate shall be paid

        to the Depository, as Holder thereof, and the Depository shall be solely

        responsible   for   crediting   the   amount   of   such   distribution   to the

        accounts of its Depository   Participants   in accordance   with its normal

        procedures.    Each   Depository   Participant   shall   be   responsible   for

        disbursing   such    distribution   to   the   Certificate    Owners   that   it

        represents   and   to   each   indirect   participating    brokerage   firm   (a

        "brokerage   firm") for which it acts as agent. Each brokerage firm shall

        be responsible for disbursing   funds to the   Certificate   Owners that it

        represents.   None of the Trustee, the Certificate Registrar, the Company

        or the Master Servicer shall have any responsibility therefor.

 

(g)      Except as otherwise   provided in Section   9.01,   if the Master   Servicer

        anticipates   that a final   distribution   with   respect   to any   Class of

        Certificates   will be made on the next   Distribution   Date,   the   Master

        Servicer   shall,   no later than the   Determination   Date in the month of

        such final   distribution,   notify the Trustee and the Trustee shall,   no

        later than two (2) Business Days after such Determination   Date, mail on

        such date to each Holder of such Class of   Certificates   a notice to the

        effect that:   (i) the Trustee   anticipates   that the final   distribution

        with   respect   to   such   Class   of   Certificates   will   be   made on such

        Distribution   Date but only   upon   presentation   and   surrender   of such

        Certificates   at the   office of the   Trustee or as   otherwise   specified

        therein, and (ii) no interest shall accrue on such Certificates from and

        after the end of the related Interest Accrual Period.   In the event that

        Certificateholders   required to surrender their Certificates pursuant to

        Section    9.01(c)   do   not   surrender   their    Certificates    for   final

        cancellation,   the Trustee shall cause funds   distributable with respect

        to such   Certificates to be withdrawn from the   Certificate   Account and

        credited   to   a