Back to top

WASHINGTON MUTUAL MORTGAGE SECURITIES CORP., as Depositor and Master Servicer and DEUTSCHE BANK NATIONAL TRUST COMPANY, as Trustee and DEUTSCHE BANK TRUST COMPANY DELAWARE, as Delaware Trustee POOLING AND SERVICING AGREEMENT $3,267,405,771.83 Washington Mutual Mortgage Securities Corp. WaMu Mortgage

Pooling and Servicing Agreement

WASHINGTON MUTUAL MORTGAGE SECURITIES CORP., as Depositor and Master Servicer and DEUTSCHE BANK NATIONAL TRUST COMPANY, as Trustee and DEUTSCHE BANK TRUST COMPANY DELAWARE, as Delaware Trustee POOLING AND SERVICING AGREEMENT $3,267,405,771.83 Washington Mutual Mortgage Securities Corp. WaMu Mortgage | Document Parties: DEUTSCHE BANK NATIONAL TRUST COMPANY | DEUTSCHE BANK TRUST COMPANY | Washington Mutual Mortgage Securities Corp You are currently viewing:
This Pooling and Servicing Agreement involves

DEUTSCHE BANK NATIONAL TRUST COMPANY | DEUTSCHE BANK TRUST COMPANY | Washington Mutual Mortgage Securities Corp

. RealDealDocs™ contains millions of easily searchable legal documents and clauses from top law firms. Search for free - click here.
Title: WASHINGTON MUTUAL MORTGAGE SECURITIES CORP., as Depositor and Master Servicer and DEUTSCHE BANK NATIONAL TRUST COMPANY, as Trustee and DEUTSCHE BANK TRUST COMPANY DELAWARE, as Delaware Trustee POOLING AND SERVICING AGREEMENT $3,267,405,771.83 Washington Mutual Mortgage Securities Corp. WaMu Mortgage
Governing Law: Delaware     Date: 2/10/2005

WASHINGTON MUTUAL MORTGAGE SECURITIES CORP., as Depositor and Master Servicer and DEUTSCHE BANK NATIONAL TRUST COMPANY, as Trustee and DEUTSCHE BANK TRUST COMPANY DELAWARE, as Delaware Trustee POOLING AND SERVICING AGREEMENT $3,267,405,771.83 Washington Mutual Mortgage Securities Corp. WaMu Mortgage, Parties: deutsche bank national trust company , deutsche bank trust company , washington mutual mortgage securities corp
50 of the Top 250 law firms use our Products every day

Click here for printer-friendly pdf version of this document with page breaks as indicated on the Table of contents

If above link does not activate, you will find the duplicate printer-friendly pdf version of this document attached to this filing submission.


EXHIBIT 4.1

EXECUTION VERSION

 

WASHINGTON MUTUAL MORTGAGE SECURITIES CORP.,

as Depositor and Master Servicer

and

DEUTSCHE BANK NATIONAL TRUST COMPANY,

as Trustee

and

DEUTSCHE BANK TRUST COMPANY DELAWARE,

as Delaware Trustee



POOLING AND SERVICING AGREEMENT

$3,267,405,771.83

Washington Mutual Mortgage Securities Corp.

WaMu Mortgage Pass-Through Certificates

Series 2005-AR2

Cut-Off Date: January 1, 2005

 


 

Table of Contents

 

Page

 

 

ARTICLE I

8

Section 1.01.  Definitions

8

Adjusted Cap Rate

9

Aggregate Certificate Principal Balance

9

Appraised Value

9

Assignment of Proprietary Lease

10

Authenticating Agent

10

Authorized Denomination

10

Bankruptcy Loss

10

Beneficial Holder

10

Benefit Plan Opinion

10

Book-Entry Certificates

11

BSFP

11

Business Day

11

Buydown Agreement

11

Buydown Fund

11

Buydown Fund Account

11

Buydown Loan

11

Cap Strike Rate

11

Carry-Forward Subsequent Recoveries Amount

12

Carryover Shortfall Amount

12

Carryover Shortfall Payment

12

Certificate

12

Certificate Account

12

Certificateholder or Holder

12

Certificate Interest Rate

13

Certificate of Trust

13

Certificate Principal Balance

13

Certificate Register and Certificate Registrar

13

Class

13

Class A Certificates

14

Class A-L Regular Interests

14

Class 1-A-1A Certificates

14

Class 1-A-1A-L Regular Interest

14

Class 1-A-1B Certificates

14

Class 1-A-1B-L Regular Interest

14

Class 2-A-L Regular Interests

14

Class 2-A-1A Certificates

14

Class 2-A-1A-L Regular Interest

15

Class 2-A-1B Certificates

15

Class 2-A-1B-L Regular Interest

15

Class 2-A-2A1 Certificates

15

Class 2-A-2A1-L Regular Interest

15

Class 2-A-2A2 Certificates

15

Class 2-A-2A2-L Regular Interest

15

Class 2-A-2A3 Certificates

15

Class 2-A-2A3-L Regular Interest

15

Class 2-A-2B Certificates

15

Class 2-A-2B-L Regular Interest

15

Class 2-A-3 Certificates

15

Class 2-A-3-L Regular Interest

15

Class B Certificates

15

Class B-1 Certificates

16

Class B-1-L Regular Interest

16

Class B-2 Certificates

16

Class B-2-L Regular Interest

16

Class B-3 Certificates

16

Class B-3-L Regular Interest

16

Class B-4 Certificates

16

Class B-4-L Regular Interest

16

Class B-5 Certificates

16

Class B-5-L Regular Interest

16

Class B-6 Certificates

16

Class B-6-L Regular Interest

16

Class B-7 Certificates

16

Class B-7-L Regular Interest

16

Class B-8 Certificates

17

Class B-8-L Regular Interest

17

Class B-9 Certificates

17

Class B-9-L Regular Interest

17

Class B-10 Certificates

17

Class B-10-L Regular Interest

17

Class B-11 Certificates

17

Class B-11-L Regular Interest

17

Class B-12 Certificates

17

Class B-12-L Regular Interest

17

Class B Weighted Average Pass-Through Rate

17

Class LT Principal Reduction Amounts

17

Class LT Regular Interests

18

Class LT1 Regular Interest

18

Class LT2 Principal Distribution Amount

18

Class LT2 Regular Interest

18

Class LT3 Principal Distribution Amount

18

Class LT3 Regular Interest

18

Class LT4 Principal Distribution Amount

18

Class LT4 Regular Interest

18

Class LT5 Principal Distribution Amount

18

Class LT5 Regular Interest

18

Class LT6 Principal Distribution Amount

18

Class LT6 Regular Interest

18

Class LT7 Principal Distribution Amount

18

Class LT7 Regular Interest

18

Class LT8 Principal Distribution Amount

19

Class LT8 Regular Interest

19

Class LTY1 Principal Distribution Amount

19

Class LTY1 Regular Interest

19

Class LTY2 Principal Distribution Amount

19

Class LTY2 Regular Interest

19

Class Notional Amount

19

Class Principal Balance

19

Class R Certificates

20

Class R Residual Interests

20

Class R-1 Residual Interest

20

Class R-2 Residual Interest

21

Class R-3 Residual Interest

21

Class X Certificates

21

Class X-L Notional Amount

21

Class X-L Regular Interest

21

Class X PO Component

21

Class X PO-1 Component

21

Class X PO-2 Component

21

Class Y Certificates

21

Class Y Regular Interests

21

Class Y-1 Regular Interest

21

Class Y-1 Principal Distribution Amount

22

Class Y-2 Regular Interest

22

Class Y-2 Principal Distribution Amount

22

Class Y Principal Reduction Amounts

22

Class Z Regular Interests

22

Class Z Principal Reduction Amounts

22

Class Z-1 Regular Interest

22

Class Z-1 Principal Distribution Amount

22

Class Z-2 Regular Interest

22

Class Z-2 Principal Distribution Amount

22

Clean-Up Call Option Date

23

Clean-Up Call Percentage

23

Clearing Agency

23

Closing Date

23

Code

23

Company

23

Compensating Interest

23

Cooperative

23

Cooperative Apartment

23

Cooperative Lease

23

Cooperative Loans

23

Cooperative Stock

24

Cooperative Stock Certificate

24

Corporate Trust Office

24

Corporation

24

Corresponding Class

24

Credit Support Depletion Date

24

Cumulative Carry-Forward Subsequent Recoveries Amount

24

Curtailment

25

Curtailment Shortfall

25

Custodial Account for P&I

25

Custodial Account for Reserves

25

Custodial Agreement

26

Custodian

26

Cut-Off Date

26

Definitive Certificates

26

Delaware Trustee

26

Depositary Agreement

26

Destroyed Mortgage Note

26

Determination Date

26

Disqualified Organization

26

Distribution Date

26

DTC

26

DTC Participant

26

Due Date

26

Eligible Institution

27

Eligible Investments

27

ERISA

28

ERISA Restricted Certificate

28

Event of Default

28

Excess Liquidation Proceeds

28

Excess Subsequent Recoveries

29

Fannie Mae

29

FDIC

29

FHA

29

Final Maturity Date

29

Fitch:

29

Freddie Mac

29

Group B Certificates

29

Group B Percentage

29

Group B-L Regular Interests

29

Group I Certificates

29

Group I-A Certificates

29

Group I-A-L Regular Interests

29

Group I Loans

30

Group I-L Regular Interests

30

Group I Senior Liquidation Amount

30

Group I Senior Percentage

30

Group I Senior Prepayment Percentage or Group II Senior Prepayment Percentage

30

Group I Senior Principal Distribution Amount

33

Group I Subordinate Balance

33

Group I Subordinate Percentage

33

Group I Subordinate Prepayment Percentage

33

Group I Uncompensated Interest Shortfall Fraction

33

Group II Certificates

33

Group II-A Certificates

33

Group II-A-L Regular Interests

33

Group II Loans

33

Group II-L Regular Interests

33

Group II Senior Liquidation Amount

33

Group II Senior Percentage

34

Group II Senior Prepayment Percentage

34

Group II Senior Principal Distribution Amount

34

Group II Subordinate Balance

34

Group II Subordinate Percentage

34

Group II Subordinate Prepayment Percentage

34

Group II Uncompensated Interest Shortfall Fraction

34

Index

34

Indirect DTC Participants

34

Initial Custodial Agreement

34

Initial Custodian

35

Insurance Proceeds

35

Interest Distribution Amount

35

Interest Rate Adjustment Date

35

Interest Transfer Amount

35

Investment Account

35

Investment Depository

36

Junior Subordinate Certificates

36

Last Scheduled Distribution Date

36

Lender

36

LIBOR

36

LIBOR Determination Date

36

Liquidated Mortgage Loan

36

Liquidation Principal

36

Liquidation Proceeds

36

Loan Group

36

Loan Group I

36

Loan Group I Weighted Average Pass-Through Rate

36

Loan Group II

36

Loan Group II Weighted Average Pass-Through Rate

37

Loan-to-Value Ratio

37

Lowest Class B Owner

37

Marker Rate

37

Master Servicer

37

Master Servicer Business Day

37

Master Servicing Fee

37

Master Servicing Fee Rate

37

MERS

37

MERS Loan

37

MERS® System

37

MIN

37

Minimum Monthly Payment

38

MOM Loan

38

Monthly P&I Advance

38

Monthly Payment

38

Monthly Payment Adjustment Terms

38

Moody’s

38

Mortgage

38

Mortgage File

38

Mortgage Interest Rate

41

Mortgage Loan Margin

41

Mortgage Loan Schedule

41

Mortgage Loans

41

Mortgage Note

42

Mortgage Pool

42

Mortgage Pool Assets

42

Mortgaged Property

42

Mortgagor

42

Negative Amortization Amount

42

Net Negative Amortization Amount

42

No-Delay Accrual Period

43

Nonrecoverable Advance

43

Non-U.S. Person

43

Notice Addresses

43

Novation Agreement

44

OTS

44

Officer’s Certificate

44

One-Year MTA

44

Opinion of Counsel

44

Original Trust Agreement

44

Original Value

44

Overcollateralized Group

44

Ownership Interest

44

Pass-Through Entity

45

Pass-Through Rate

45

Paying Agent

45

Payoff

45

Payoff Earnings

45

Payoff Interest

45

Payoff Period

45

Percentage Interest

46

Permitted Transferee

46

Person

47

Prepaid Monthly Payment

47

Primary Insurance Policy

47

Principal Balance

47

Principal Payment

48

Principal Payment Amount

48

Principal Prepayment

48

Principal Prepayment Amount

48

Prior Period

48

Pro Rata Allocation

48

Prospectus

48

Purchase Obligation

48

Purchase Price

48

Qualified Insurer

49

Rate Ceiling

49

Rating Agency

49

Ratings

49

Realized Loss

49

Recognition Agreement

52

Record Date

52

Regular Interests

52

Relief Act Shortfall

52

Reference Banks

52

REMIC

52

REMIC Provisions

52

REMIC I

52

REMIC I Assets

52

REMIC I Available Distribution Amount

53

REMIC I Distribution Amount

53

REMIC I Principal Distribution Amount

55

REMIC I Regular Interests

55

REMIC II

55

REMIC II Assets

55

REMIC II Available Distribution Amount

55

REMIC II Distribution Amount

55

REMIC II Regular Interests

57

REMIC III

57

REMIC III Assets

57

REMIC III Available Distribution Amount

57

REMIC III Distribution Amount

58

REMIC III Regular Interests

65

Residual Certificates

65

Residual Distribution Amount

65

Responsible Officer

66

ROV Mortgage Loan

66

S&P

66

Secretary of State

66

Securities Act

66

Security Agreement

66

Selling and Servicing Contract

66

Senior Certificates

66

Senior Regular Interests

66

Senior Subordinate Certificates

67

Servicer

67

Servicing Fee

67

Servicing Fee Rate

67

Servicing Officer

67

Special Primary Insurance Policy

67

Special Primary Insurance Premium

67

Statutory Trust Statute

67

Streamlined Mortgage Loan

67

Subordinate Certificates

67

Subordinate Component Balance

67

Subordinate Liquidation Amount

68

Subordinate Percentage

68

Subordinate Principal Distribution Amount

68

Subordinate Principal Prepayments Distribution Amount

68

Subordination Level

69

Subsequent Recoveries

69

Substitute Mortgage Loan

69

Tax Matters Person

69

Termination Date

69

Termination Payment

69

Total Transfer Amount

70

Transfer

70

Transferee

70

Transferee Affidavit and Agreement

70

Trust

70

Trustee

70

Uncollected Interest

70

Uncompensated Interest Shortfall

70

Undercollateralized Group

71

Underwriters

71

Underwriting Standards

71

Uninsured Cause

71

U.S. Person

71

VA

71

Weighted Average Pass-Through Rate

71

Withdrawal Date

71

Yield Maintenance Account

71

Yield Maintenance Agreements

72

Yield Maintenance Available Payment Amount

72

Yield Maintenance Notional Balance

72

Yield Maintenance Payment

72

ARTICLE II  Creation of the Trust; Conveyance of the Mortgage Pool Assets, the REMIC I and REMIC II Regular Interests; REMIC Election and Designations; Original Issuance of Certificates

73

Section 2.01.  Creation of the Trust

73

Section 2.02.  Restrictions on Activities of the Trust

74

Section 2.03.  Separateness Requirements

75

Section 2.04.  Conveyance of Mortgage Pool Assets; Security Interest

76

Section 2.05.  Delivery of Mortgage Files

77

Section 2.06.  REMIC Election for REMIC I

79

Section 2.07.  Acceptance by Trustee

80

Section 2.08.  Representations and Warranties of the Company Concerning the Mortgage Loans

82

Section 2.09.  Acknowledgment of Transfer of Mortgage Pool Assets

88

Section 2.10.  Conveyance of REMIC II Assets; Security Interest

88

Section 2.11.  REMIC Election for REMIC II

89

Section 2.12.  Acknowledgement of Transfer of REMIC II Assets

90

Section 2.13.  Conveyance of REMIC III Assets; Security Interest

90

Section 2.14.  REMIC Election for REMIC III

91

Section 2.15.  Acknowledgement of Transfer of REMIC III Assets; Authentication of Certificates

93

Section 2.16.  Legal Title

94

Section 2.17.  Compliance with ERISA Requirements

94

Section 2.18.  Additional Representation of the Company Concerning the Mortgage Loans

94

Section 2.19.  Distributions to Certain Class A Certificates Outside of REMIC III

94

ARTICLE III  Administration and Servicing of Mortgage Loans

94

Section 3.01.  The Company to Act as Master Servicer

94

Section 3.02.  Custodial Accounts and Buydown Fund Accounts

97

Section 3.03.  The Investment Account; Eligible Investments

98

Section 3.04.  The Certificate Account

99

Section 3.05.  Permitted Withdrawals from the Certificate Account, the Investment Account and Custodial Accounts for P&I and of Buydown Funds from the Buydown Fund Accounts

100

Section 3.06.  Maintenance of Primary Insurance Policies; Collections Thereunder

102

Section 3.07.  Maintenance of Hazard Insurance

102

Section 3.08.  Enforcement of Due-on-Sale Clauses; Assumption Agreements

103

Section 3.09.  Realization Upon Defaulted Mortgage Loans

104

Section 3.10.  Trustee to Cooperate; Release of Mortgage Files

106

Section 3.11.  Compensation to the Master Servicer and the Servicers

107

Section 3.12.  Reports to the Trustee; Certificate Account Statement

107

Section 3.13.  Annual Statement as to Compliance

107

Section 3.14.  Access to Certain Documentation and Information Regarding the Mortgage Loans

108

Section 3.15.  Annual Independent Public Accountants’ Servicing Report

108

Section 3.16.  Yield Maintenance Account

108

Section 3.17.  [Reserved.]

109

Section 3.18.  [Reserved.]

109

Section 3.19.  Determination of LIBOR by Master Servicer.

109

Section 3.20.  Assumption or Termination of Selling and Servicing Contracts by Trustee

110

ARTICLE IV  Payments to Certificateholders; Payment of Expenses

111

Section 4.01.  Distributions to Holders of REMIC I Regular Interests and Class R-1 Residual Interest

111

Section 4.02.  Advances by the Master Servicer; Distribution Reports to the Trustee

111

Section 4.03.  Nonrecoverable Advances

113

Section 4.04.  Distributions to Holders of REMIC II Regular Interests and Class R-2 Residual Interest

113

Section 4.05.  Distributions to Certificateholders; Payment of Special Primary Insurance Premiums

114

Section 4.06.  Statements to Certificateholders

115

ARTICLE V  The Certificates

116

Section 5.01.  The Certificates

116

Section 5.02.  Certificates Issuable in Classes; Distributions of Principal and Interest; Authorized Denominations

122

Section 5.03.  Registration of Transfer and Exchange of Certificates

123

Section 5.04.  Mutilated, Destroyed, Lost or Stolen Certificates

123

Section 5.05.  Persons Deemed Owners

124

Section 5.06.  Temporary Certificates

124

Section 5.07.  Book-Entry for Book-Entry Certificates

124

Section 5.08.  Notices to Clearing Agency

125

Section 5.09.  Definitive Certificates

125

Section 5.10.  Office for Transfer of Certificates

126

Section 5.11.  Nature of Certificates

126

ARTICLE VI  The Company and the Master Servicer

127

Section 6.01.  Liability of the Company and the Master Servicer

127

Section 6.02.  Merger or Consolidation of the Company, or the Master Servicer

127

Section 6.03.  Limitation on Liability of the Company, the Master Servicer and Others

127

Section 6.04.  The Company and the Master Servicer not to Resign

128

Section 6.05.  Trustee Access.

128

ARTICLE VII  Default

128

Section 7.01.  Events of Default

128

Section 7.02.  Trustee to Act; Appointment of Successor

131

Section 7.03.  Notification to Certificateholders

132

ARTICLE VIII  Concerning the Trustees

132

Section 8.01.  Duties of Trustees

132

Section 8.02.  Certain Matters Affecting the Trustees

133

Section 8.03.  Trustees Not Liable for Certificates or Mortgage Loans

135

Section 8.04.  Trustees May Own Certificates

135

Section 8.05.  The Master Servicer to Pay Trustees’ Fees and Expenses

135

Section 8.06.  Eligibility Requirements for Trustees

135

Section 8.07.  Resignation and Removal of Trustees

136

Section 8.08.  Successor Trustee

137

Section 8.09.  Merger or Consolidation of Trustee

137

Section 8.10.  Appointment of Co-Trustee or Separate Trustee

137

Section 8.11.  Authenticating Agents

138

Section 8.12.  Paying Agents

139

Section 8.13.  Duties of Delaware Trustee

140

Section 8.14.  Amendment to Certificate of Trust

140

Section 8.15.  Yield Maintenance Agreement and Novation Agreement

140

ARTICLE IX  Termination

141

Section 9.01.  Termination Upon Purchase by the Master Servicer or Liquidation of All Mortgage Loans

141

Section 9.02.  Additional Termination Requirements

143

Section 9.03.  Trust Irrevocable

143

ARTICLE X  Miscellaneous Provisions

143

Section 10.01.  Amendment

143

Section 10.02.  Recordation of Agreement

145

Section 10.03.  Limitation on Rights of Certificateholders

145

Section 10.04.  Access to List of Certificateholders

146

Section 10.05.  Governing Law

146

Section 10.06.  Notices

146

Section 10.07.  Severability of Provisions

147

Section 10.08.  Counterpart Signatures

147

Section 10.09.  Benefits of Agreement

147

Section 10.10.  Notices and Copies to Rating Agencies

147

 

 

 

Exhibit A          Form of Certificates (other than Class R Certificates)

Exhibit B          Form of Class R Certificates

Exhibit C          Anti-Predatory Lending Categorization

Exhibit D          Mortgage Loan Schedule

Exhibit E           Selling And Servicing Contract

Exhibit F           Form of Transferor Certificate For Junior Subordinate Certificates

Exhibit G          Form of Transferee’s Agreement For Junior Subordinate Certificates

Exhibit H          Form of Additional Matter Incorporated Into The Certificates

Exhibit I            Transferor Certificate

Exhibit J           Transferee Affidavit And Agreement

Exhibit K          [Reserved]

Exhibit L           Form of Investment Letter

Exhibit M         Form of Trustee’s Certification Pursuant to Section 2.07

Exhibit N          Officer’s Certificate With Respect to ERISA Matters Pursuant to Section 5.01(d)

Exhibit O          Officer’s Certificate With Respect to ERISA Matters Pursuant to Section 5.01(g)

Exhibit P           Officer’s Certificate With Respect to ERISA Matters Pursuant to Section 5.01(d)


This Pooling and Servicing Agreement, dated and effective as of January 1, 2005 (this “ Agreement ”), is executed by and among Washington Mutual Mortgage Securities Corp., as depositor and as Master Servicer (the “ Company ”), Deutsche Bank National Trust Company, a national banking association with a corporate trust office at 1761 East St. Andrew Place, Santa Ana, CA 92705, as Trustee (the “ Trustee ”), and Deutsche Bank Trust Company Delaware, as Delaware Trustee (the “ Delaware Trustee ”).  Capitalized terms used in this Agreement and not otherwise defined have the meanings ascribed to such terms in Article I hereof.

PRELIMINARY STATEMENT

The Company at the Closing Date is the owner of the Mortgage Loans and the other property being conveyed by it to the Trust. On the Closing Date, the Company will acquire the REMIC I Regular Interests and the Class R-1 Residual Interest from the Trust as consideration for its transfer to the Trust of the Mortgage Loans and certain other assets and will be the owner of the REMIC I Regular Interests and the Class R-1 Residual Interest.  Thereafter on the Closing Date, the Company will acquire the REMIC II Regular Interests and the Class R-2 Residual Interest from the Trust as consideration for its transfer to the Trust of the REMIC I Regular Interests and will be the owner of the REMIC II Regular Interests.  Thereafter on the Closing Date, the Company will acquire the Certificates (other than the Class R Certificates) and the Class R-3 Residual Interest from the Trust as consideration for its transfer to the Trust of the REMIC II Regular Interests and will be the owner of the Certificates.  The Company has duly authorized the execution and delivery of this Agreement to provide for (i) the conveyance to the Trust of the Mortgage Loans and certain other assets, (ii) the issuance to the Company of the REMIC I Regular Interests and the Class R-1 Residual Interest representing in the aggregate the entire beneficial interest in REMIC I, (iii) the conveyance to the Trust of the REMIC I Regular Interests, (iv) the issuance to the Company of the REMIC II Regular Interests and the Class R-2 Residual Interest representing in the aggregate the entire beneficial interest in REMIC II, (v) the conveyance to the Trust of the REMIC II Regular Interests and (vi) the issuance to the Company of the REMIC III Regular Interests and the Certificates, such REMIC III Regular Interests and the Class R-3 Residual Interest representing in the aggregate the entire beneficial interest in REMIC III. The Company is entering into this Agreement, and the Trustee and the Delaware Trustee are each accepting the trust created hereby, for good and valuable consideration, the receipt and sufficiency of which are hereby acknowledged.

The Certificates issued hereunder, other than the Junior Subordinate and Class Y Certificates, have been offered for sale pursuant to a Prospectus, dated February 10, 2004, and a Prospectus Supplement, dated January 21, 2005, of the Company (together, the “ Prospectus ”). The Junior Subordinate Certificates have been offered for sale pursuant to a Private Placement Memorandum, dated January 18, 2005.  The Trust created hereunder is intended to be the “Trust” described in the Prospectus and the Private Placement Memorandum and the Certificates are intended to be the “Certificates” described therein. The following tables set forth the designation, type of interest, Certificate Interest Rate, initial Class Principal Balance and Final Maturity Date for the REMIC I Regular Interests, the REMIC II Regular Interests, the REMIC III Regular Interests and the Class R Residual Interests:


 

 

REMIC I Interests

 

Class Designation for each REMIC I Regular Interest and the Class R-1 Residual Interest

 

Type of Interest

 

Certificate Interest Rate (1)

 

Initial Class Principal Balance

 

Final Maturity Date*

Class Y-1

 

Regular

 

Variable (2)

 

$         254,187.73

 

January 2045

Class Y-2

 

Regular

 

Variable (3)

 

1,379,508.25

 

January 2045

Class Z-1

 

Regular

 

Variable (2)

 

508,121,273.36

 

January 2045

Class Z-2

 

Regular

 

Variable (3)

 

2,757,650,702.48

 

January 2045

Class R-1†

 

Residual

 

3.775%

 

100.00

 

January 2045

 

 

 

 

 

 

 

 

 

*             The Distribution Date in the specified month, which is the month following the month in which the latest maturing Mortgage Loan in the related Loan Group matures. For federal income tax purposes, for each Class of REMIC I Regular and Residual Interests, the “latest possible maturity date” shall be the Final Maturity Date.

 

†              The Class R-1 Residual Interest is entitled to receive the applicable Residual Distribution Amount and any Excess Liquidation Proceeds.

 

(1)           Interest distributed to the REMIC I Regular Interests and the Class R-1 Residual Interest on each Distribution Date will have accrued at the applicable per annum Certificate Interest Rate on the applicable Class Principal Balance outstanding immediately before such Distribution Date.

 

(2)           For each Distribution Date, the Certificate Interest Rate on the Class Y-1 and Class Z-1 Regular Interests shall equal the Loan Group I Weighted Average Pass-Through Rate for such Distribution Date.

 

(3)           For each Distribution Date, the Certificate Interest Rate on the Class Y-2 and Class Z-2 Regular Interests shall equal the Loan Group II Weighted Average Pass-Through Rate for such Distribution Date.

 

As provided herein, with respect to REMIC I, the Company will cause an election to be made on behalf of REMIC I to be treated for federal income tax purposes as a REMIC.  The REMIC I Regular Interests will be designated regular interests in REMIC I and the Class R-1 Residual Interest will be designated the sole class of residual interest in REMIC I, for purposes of the REMIC Provisions.

 



REMIC II Interests

 

Class Designation for each REMIC II Regular Interest and the Class R-2 Residual Interest

 

Type of Interest

 

Certificate Interest Rate (1)

 

Initial Class
Principal
Balance

 

Final Maturity
Date*

 

Class LT1

 

Regular

 

Variable (2)

 

$     508,038,575.93

 

January 2045

 

Class LTY1

 

Regular

 

Variable (3)

 

254,187.73

 

January 2045

 

Class LT2

 

Regular

 

Variable (2)

 

18,977.67

 

January 2045

 

Class LT3

 

Regular

 

Variable (4)

 

31,859.88

 

January 2045

 

Class LT4

 

Regular

 

Variable (5)

 

31,859.88

 

January 2045

 

Class LT5

 

Regular

 

Variable (6)

 

2,757,197,176.23

 

January 2045

 

Class LTY2

 

Regular

 

Variable (7)

 

1,379,508.25

 

January 2045

 

Class LT6

 

Regular

 

Variable (6)

 

98,279.79

 

January 2045

 

Class LT7

 

Regular

 

Variable (4)

 

177,623.23

 

January 2045

 

Class LT8

 

Regular

 

Variable (8)

 

177,623.23

 

January 2045

 

Class R-2†

 

Residual

 

-----

 

-----     

 

January 2045

 

 

 

 

 

 

 

 

 

 

*             The Distribution Date in the specified month, which is the month following the month in which the latest maturing Mortgage Loan matures.  For federal income tax purposes, for each Class of REMIC II Regular and Residual Interests, the “latest possible maturity date” shall be the Final Maturity Date.

 

†              The Class R‑2 Residual Interest is entitled to receive the applicable Residual Distribution Amount.

 

(1)           Interest distributed to the REMIC II Regular Interests (other than the Class LT3 and Class LT7 Regular Interests, which shall not be entitled to receive any distributions of interest) and the Class R-2 Residual Interest on each Distribution Date will have accrued at the applicable per annum Certificate Interest Rate on the applicable Class Principal Balance outstanding immediately before such Distribution Date.

 

(2)           For each Distribution Date, the Certificate Interest Rate on the Class LT1 and Class LT2 Regular Interests shall equal the Loan Group I Weighted Average Pass-Through Rate for such Distribution Date.

 

(3)           For each Distribution Date, the Certificate Interest Rate on the Class LTY1 Regular Interest shall equal the Loan Group I Weighted Average Pass-Through Rate for such Distribution Date.

(4)           The Class LT3 and Class LT7 Regular Interest shall not be entitled to receive any distributions of interest.

 

(5)           For each Distribution Date, the Certificate Interest Rate on the Class LT4 Regular Interest shall equal two (2) times the Loan Group I Weighted Average Pass-Through Rate for such Distribution Date.

 

(6)           For each Distribution Date, the Certificate Interest Rate on the Class LT5 and Class LT6 Regular Interests shall equal the Loan Group II Weighted Average Pass-Through Rate for such Distribution Date.

 

(7)           For each Distribution Date, the Certificate Interest Rate on the Class LTY2 Regular Interest shall equal the Loan Group II Weighted Average Pass-Through Rate for such Distribution Date.

(8)           For each Distribution Date, the Certificate Interest Rate on the Class LT4 Regular Interest shall equal two (2) times the Loan Group II Weighted Average Pass-Through Rate for such Distribution Date.

 

As provided herein, with respect to REMIC II, the Company will cause an election to be made on behalf of REMIC II to be treated for federal income tax purposes as a REMIC. The REMIC II Regular Interests will be designated regular interests in REMIC II and the Class R-2 Residual Interest will be designated the sole class of residual interest in REMIC II, for purposes of the REMIC Provisions.

 

REMIC III Interests

 

Class Designation for each Class of REMIC III Regular Interests and the Class R-3 Residual Interest

 

Type of Interest

 

Certificate Interest Rate (1)

 

Initial Class
Principal
Balance

 

Final Maturity
Date*

 

Class 1-A-1A-L

 

Regular

 

Variable (2) (20)

 

$412,241,000.00

 

January 2045

 

Class 1-A-1B-L

 

Regular

 

Variable (3) (20)

 

45,805,000.00

 

January 2045

 

Class 2-A-1A-L

 

Regular

 

Variable (4) (20)

 

609,705,000.00

 

January 2045

 

Class 2-A-1B-L

 

Regular

 

Variable (5) (20)

 

406,478,000.00

 

January 2045

 

Class 2-A-2A1-L

 

Regular

 

Variable (6) (20)

 

656,975,000.00

 

January 2045

 

Class 2-A-2A2-L

 

Regular

 

Variable (7) (20)

 

391,500,000.00

 

January 2045

 

Class 2-A-2A3-L

 

Regular

 

Variable (8) (20)

 

149,772,000.00

 

January 2045

 

Class 2-A-2B-L

 

Regular

 

Variable (9) (20)

 

211,456,000.00

 

January 2045

 

Class 2-A-3-L

 

Regular

 

Variable (10) (20)

 

60,000,000.00

 

January 2045

 

Class X-L

 

Regular

 

Variable (11) (20)

 

0.00 (12)

 

January 2045

 

Class B-1-L

 

Regular

 

Variable (13) (20)

 

137,230,000.00

 

January 2045

 

Class B-2-L

 

Regular

 

Variable (14) (20)

 

42,475,000.00

 

January 2045

 

Class B-3-L

 

Regular

 

Variable (15) (20)

 

16,336,000.00

 

January 2045

 

Class B-4-L

 

Regular

 

Variable (16) (20)

 

16,336,000.00

 

January 2045

 

Class B-5-L

 

Regular

 

Variable (17) (20)

 

13,069,000.00

 

January 2045

 

Class B-6-L

 

Regular

 

Variable (18) (20)

 

16,336,000.00

 

January 2045

 

Class B-7-L

 

Regular

 

Variable (19) (20)

 

6,534,000.00

 

January 2045

 

Class B-8-L

 

Regular

 

Variable (19) (20)

 

6,534,000.00

 

January 2045

 

Class B-9-L

 

Regular

 

Variable (19) (20)

 

9,802,000.00

 

January 2045

 

Class B-10-L

 

Regular

 

Variable (19) (20)

 

19,604,000.00

 

January 2045

 

Class B-11-L

 

Regular

 

Variable (19) (20)

 

22,871,000.00

 

January 2045

 

Class B-12-L

 

Regular

 

Variable (19) (20)

 

16,346,671.83

 

January 2045

 

Class R-3 (21)

 

Residual

 

   -----

 

-----

 

January 2045

 

 

 

 

 

 

 

 

 

 

*             The Distribution Date in the specified month, which is the month following the month in which the latest maturing Mortgage Loan matures.  For federal income tax purposes, for each Class of REMIC III Regular and Residual Interests, the “latest possible maturity date” shall be the Final Maturity Date.

 

(1)           Interest distributed to the REMIC III Regular Interests on each Distribution Date will have accrued at the applicable per annum Certificate Interest Rate on the applicable Class Principal Balance (or, in the case of the Class X-L Regular Interest, at the Class X-L Notional Amount) outstanding immediately before such Distribution Date.

 

(2)           The Certificate Interest Rate on the Class 1-A-1A-L Regular Interest for (i) the initial Distribution Date shall equal 2.87438%; (ii) each Distribution Date, other than the initial Distribution Date, on or before the Clean-Up Call Option Date, shall equal the least of (a) the Loan Group I Weighted Average Pass-Through Rate for such Distribution Date, (b) LIBOR plus 0.330% and (c) 10.50%; and (iii) each Distribution Date after the Clean-Up Call Option Date, shall equal the least of (a) the Loan Group I Weighted Average Pass-Through Rate for such Distribution Date, (b) LIBOR plus 0.660% and (c) 10.50%. 

 

(3)           The Certificate Interest Rate on the Class 1-A-1B-L Regular Interest for (i) the initial Distribution Date shall equal 2.93438%; (ii) each Distribution Date, other than the initial Distribution Date, on or before the Clean-Up Call Option Date, shall equal the least of (a) the Loan Group I Weighted Average Pass-Through Rate for such Distribution Date, (b) LIBOR plus 0.390% and (c) 10.50%; and (iii) each Distribution Date after the Clean-Up Call Option Date, shall equal the least of (a) the Loan Group I Weighted Average Pass-Through Rate for such Distribution Date, (b) LIBOR plus 0.780% and (c) 10.50%. 

 

(4)           The Certificate Interest Rate on the Class 2-A-1A-L Regular Interest for (i) the initial Distribution Date shall equal 2.85438%; (ii) each Distribution Date, other than the initial Distribution Date, on or before the Clean-Up Call Option Date, shall equal the least of (a) the Loan Group II Weighted Average Pass-Through Rate for such Distribution Date, (b) LIBOR plus 0.310% and (c) 10.50%; and (iii) each Distribution Date after the Clean-Up Call Option Date, shall equal the least of (a) the Loan Group II Weighted Average Pass-Through Rate for such Distribution Date, (b) LIBOR plus 0.620% and (c) 10.50%.

 

(5)           The Certificate Interest Rate on the Class 2-A-1B-L Regular Interest for (i) the initial Distribution Date shall equal 2.91438%; (ii) each Distribution Date, other than the initial Distribution Date, on or before the Clean-Up Call Option Date, shall equal the least of (a) the Loan Group II Weighted Average Pass-Through Rate for such Distribution Date, (b) LIBOR plus 0.370% and (c) 10.50%; and (iii) each Distribution Date after the Clean-Up Call Option Date, shall equal the least of (a) the Loan Group II Weighted Average Pass-Through Rate for such Distribution Date, (b) LIBOR plus 0.740% and (c) 10.50%.

 

(6)           The Certificate Interest Rate on the Class 2-A-2A1-L Regular Interest for (i) the initial Distribution Date shall equal 2.87438%; (ii) each Distribution Date, other than the initial Distribution Date, on or before the Clean-Up Call Option Date, shall equal the least of (a) the Loan Group II Weighted Average Pass-Through Rate for such Distribution Date, (b) LIBOR plus 0.330% and (c) 10.50%; and (iii) each Distribution Date after the Clean-Up Call Option Date, shall equal the least of (a) the Loan Group II Weighted Average Pass-Through Rate for such Distribution Date, (b) LIBOR plus 0.660% and (c) 10.50%.

 

(7)           The Certificate Interest Rate on the Class 2-A-2A2-L Regular Interest for (i) the initial Distribution Date shall equal 2.76438%; (ii) each Distribution Date, other than the initial Distribution Date, on or before the Clean-Up Call Option Date, shall equal the least of (a) the Loan Group II Weighted Average Pass-Through Rate for such Distribution Date, (b) LIBOR plus 0.220% and (c) 10.50%; and (iii) each Distribution Date after the Clean-Up Call Option Date, shall equal the least of (a) the Loan Group II Weighted Average Pass-Through Rate for such Distribution Date, (b) LIBOR plus 0.440% and (c) 10.50%. 

 

(8)           The Certificate Interest Rate on the Class 2-A-2A3-L Regular Interest for (i) the initial Distribution Date shall equal 2.92438%; (ii) each Distribution Date, other than the initial Distribution Date, on or before the Clean-Up Call Option Date, shall equal the least of (a) the Loan Group II Weighted Average Pass-Through Rate for such Distribution Date, (b) LIBOR plus 0.380% and (c) 10.50%; and (iii) each Distribution Date after the Clean-Up Call Option Date, shall equal the least of (a) the Loan Group II Weighted Average Pass-Through Rate for such Distribution Date, (b) LIBOR plus 0.760% and (c) 10.50%.

 

(9)           The Certificate Interest Rate on the Class 2-A-2B-L Regular Interest for (i) the initial Distribution Date shall equal 2.92438%; (ii) each Distribution Date, other than the initial Distribution Date, on or before the Clean-Up Call Option Date, shall equal the least of (a) the Loan Group II Weighted Average Pass-Through Rate for such Distribution Date, (b) LIBOR plus 0.380% and (c) 10.50%; and (iii) each Distribution Date after the Clean-Up Call Option Date, shall equal the least of (a) the Loan Group II Weighted Average Pass-Through Rate for such Distribution Date, (b) LIBOR plus 0.760% and (c) 10.50%.

 

(10)         The Certificate Interest Rate on the Class 2-A-3-L Regular Interest for (i) the initial Distribution Date shall equal 2.89438%; (ii) each Distribution Date, other than the initial Distribution Date, on or before the Clean-Up Call Option Date, shall equal the lesser of (a) the Loan Group II Weighted Average Pass-Through Rate for such Distribution Date and (b) LIBOR plus 0.350%; and (iii) each Distribution Date after the Clean-Up Call Option Date, shall equal the lesser of (a) the Loan Group II Weighted Average Pass-Through Rate for such Distribution Date and (b) LIBOR plus 0.700%. 

 

(11)           For each Distribution Date, the Class X-L Regular Interest shall accrue interest on the Class X-L Notional Amount.  For each Distribution Date, the Certificate Interest Rate on the Class X-L Regular Interest shall equal the excess, if any, of (i) the Weighted Average Pass-Through Rate for such Distribution Date over (ii) the product of (a) the weighted average of the Certificate Interest Rates on the REMIC III Regular Interests (other than the Class X-L Regular Interest), multiplying the Certificate Interest Rates on the Class A-L Regular Interests by a fraction, the numerator being the actual number of days in the accrual period and the denominator being 30 and (b) a fraction, the numerator of which is the aggregate Class Principal Balance of the REMIC III Regular Interests (other than the Class X-L Regular Interest) immediately before that Distribution Date and the denominator of which is the aggregate principal balance of the Mortgage Loans as of the second preceding Due Date. 

 

                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 (8) below, and the denominator of which is the aggregate Principal Balances of the REMIC II 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 Certificate Interest Rate for REMIC II Regular Interest LT1 minus the related Marker Rate, applied to a notional amount equal to the Class Principal Balance of REMIC II Regular Interest LT1;

2.        the Certificate Interest Rate for REMIC II Regular Interest LT2 minus the related Marker Rate, applied to a notional amount equal to the Class Principal Balance of REMIC II Regular Interest LT2;

3.        the Certificate Interest Rate for REMIC II Regular Interest LT4 minus twice the related Marker Rate, applied to a notional amount equal to the Class Principal Balance of REMIC II Regular Interest LT4;

4.        the Certificate Interest Rate for REMIC II Regular Interest LTY1 minus the related Marker Rate, applied to a notional amount equal to the Class Principal Balance of REMIC II Regular Interest LTY1;

5.        the Certificate Interest Rate for REMIC II Regular Interest LT5 minus the related Marker Rate, applied to a notional amount equal to the Class Principal Balance of REMIC II Regular Interest LT5;

6.        the Certificate Interest Rate for REMIC II Regular Interest LT6 minus the related Marker Rate, applied to a notional amount equal to the Class Principal Balance of REMIC II Regular Interest LT6;

7.        the Certificate Interest Rate for REMIC II Regular Interest LT8 minus twice the related Marker Rate, applied to a notional amount equal to the Class Principal Balance of REMIC II Regular Interest LT8; and

8.        the Certificate Interest Rate for REMIC II Regular Interest LTY2 minus the related Marker Rate, applied to a notional amount equal to the Class Principal Balance of REMIC II Regular Interest LT2.

 

 

(12)         The Class X-L Regular Interest shall have a Class Notional Amount and a Class Principal Balance (comprised of two principal components, the Class X PO-1 Component and Class X PO-2 Component, relating to Loan Group I and Loan Group II, respectively). The Class X-L Principal Balance shall initially equal zero and shall thereafter be increased by the portion, if any, of Net Negative Amortization Amounts allocated to the Class X-L Regular Interest pursuant to the definition of “Net Negative Amortization Amount.”  Interest shall accrue on the Class X-L Notional Amount and shall not accrue on the Class X-L Principal Balance. Principal shall not be payable with respect to the Class X-L Notional Amount.

 

(13)         The Certificate Interest Rate on the Class B-1-L Regular Interest for (i) the initial Distribution Date shall equal 3.07438%; (ii) each Distribution Date, other than the initial Distribution Date, on or before the Clean-Up Call Option Date, shall equal the lesser of (a) the Class B Weighted Average Pass-Through Rate for such Distribution Date and (b) LIBOR plus 0.530%; and (iii) each Distribution Date after the Clean-Up Call Option Date, shall equal the lesser of (a) the Class B Weighted Average Pass-Through Rate for such Distribution Date and (b) LIBOR plus 0.795%.

 

(14)         The Certificate Interest Rate on the Class B-2-L Regular Interest for (i) the initial Distribution Date shall equal 3.12438%; (ii) each Distribution Date, other than the initial Distribution Date, on or before the Clean-Up Call Option Date, shall equal the lesser of (a) the Class B Weighted Average Pass-Through Rate for such Distribution Date and (b) LIBOR plus 0.580%; and (iii) each Distribution Date after the Clean-Up Call Option Date, shall equal the lesser of (a) the Class B Weighted Average Pass-Through Rate for such Distribution Date and (b) LIBOR plus 0.870%.

 

(15)         The Certificate Interest Rate on the Class B-3-L Regular Interest for (i) the initial Distribution Date shall equal 3.17438%; (ii) each Distribution Date, other than the initial Distribution Date, on or before the Clean-Up Call Option Date, shall equal the lesser of (a) the Class B Weighted Average Pass-Through Rate for such Distribution Date and (b) LIBOR plus 0.630%; and (iii) each Distribution Date after the Clean-Up Call Option Date, shall equal the lesser of (a) the Class B Weighted Average Pass-Through Rate for such Distribution Date and (b) LIBOR plus 0.945%.

 

(16)         The Certificate Interest Rate on the Class B-4-L Regular Interest for (i) the initial Distribution Date shall equal 3.44438%; (ii) each Distribution Date, other than the initial Distribution Date, on or before the Clean-Up Call Option Date, shall equal the lesser of (a) the Class B Weighted Average Pass-Through Rate for such Distribution Date and (b) LIBOR plus 0.900%; and (iii) each Distribution Date after the Clean-Up Call Option Date, shall equal the lesser of (a) the Class B Weighted Average Pass-Through Rate for such Distribution Date and (b) LIBOR plus 1.350%.

 

(17)         The Certificate Interest Rate on the Class B-5-L Regular Interest for (i) the initial Distribution Date shall equal 3.54438%; (ii) each Distribution Date, other than the initial Distribution Date, on or before the Clean-Up Call Option Date, shall equal the lesser of (a) the Class B Weighted Average Pass-Through Rate for such Distribution Date and (b) LIBOR plus 1.000%; and (iii) each Distribution Date after the Clean-Up Call Option Date, shall equal the lesser of (a) the Class B Weighted Average Pass-Through Rate for such Distribution Date and (b) LIBOR plus 1.500%.

 

(18)         The Certificate Interest Rate on the Class B-6-L Regular Interest for (i) the initial Distribution Date shall equal 3.64438%; (ii) each Distribution Date, other than the initial Distribution Date, on or before the Clean-Up Call Option Date, shall equal the lesser of (a) the Class B Weighted Average Pass-Through Rate for such Distribution Date and (b) LIBOR plus 1.100%; and (iii) each Distribution Date after the Clean-Up Call Option Date, shall equal the lesser of (a) the Class B Weighted Average Pass-Through Rate for such Distribution Date and (b) LIBOR plus 1.650%.

 

 

 

(19)         The Certificate Interest Rate on the Class B-7-L, Class B-8-L, Class B-9-L, Class B-10-L, Class B-11-L and Class B-12-L Regular Interests for (i) the initial Distribution Date shall equal 3.74438%; (ii) each Distribution Date, other than the initial Distribution Date, on or before the Clean-Up Call Option Date, shall equal the lesser of (a) the Class B Weighted Average Pass-Through Rate for such Distribution Date and (b) LIBOR plus 1.200%; and (iii) each Distribution Date after the Clean-Up Call Option Date, shall equal the lesser of (a) the Class B Weighted Average Pass-Through Rate for such Distribution Date and (b) LIBOR plus 1.800%.

 

(20)         For any Distribution Date, interest distributable to the Class A, Class B and Class X Certificates may not equal interest accrued at the Certificate Interest Rates for the Corresponding Classes of REMIC III Regular Interests.  For any Distribution Date from and including March 2005 to and including August 2013, interest may be distributable to some Classes of Class A Certificates in an amount greater than interest accrued at the Certificate Interest Rate for the Corresponding Class of REMIC III Regular Interests, and interest may be distributable to the Class X Certificates in an amount less than interest accrued at the Certificate Interest Rate for the Class X-L Regular Interest, in each case pursuant to the second sentence of Section 4.05(a).

 

(21)         The Class R‑3 Residual Interest shall be entitled to receive the applicable Residual Distribution Amount.  The Class R‑3 Residual Interest shall not be entitled to receive any distributions of interest or principal.

 

As provided herein, with respect to REMIC III, the Company will cause an election to be made on behalf of REMIC III to be treated for federal income tax purposes as a REMIC.  The REMIC III Regular Interests will be designated regular interests in REMIC III and the Class R-3 Residual Interest will be designated the sole class of residual interest in REMIC III, for purposes of the REMIC Provisions.

In addition, the Trust will issue the Class R Certificates, which will represent ownership of the Class R-1, Class R-2 and Class R-3 Residual Interests.

In addition, the Trust will issue the Class A and Class B Certificates, each of which Class will represent ownership of (i) the Corresponding Class of REMIC III Regular Interests and (ii) the applicable rights specified in the second sentence of Section 4.05(a), and will issue the Class X Certificates, which will represent ownership of (i) the Class X-L Regular Interest and (ii) the obligations specified in the second sentence of Section 4.05(a).

In addition, the Trust will issue the Class Y Certificates, which will not have a Class Principal Balance and will only be entitled to receive on any Distribution Date the excess, if any, of (i) amounts received pursuant to the Yield Maintenance Agreements for that Distribution Date over (ii) the portion thereof payable to the related Class A Certificates on that Distribution Date.  The Class Y Certificates will not represent an interest in any REMIC. 

As of the Cut-Off Date, the Mortgage Loans have an aggregate Principal Balance of $3,267,405,771.83 and the Certificates have an Aggregate Certificate Principal Balance of $3,267,405,771.83.

W I T N E S S E T H :

WHEREAS, the Company is a corporation duly organized and existing under and by virtue of the laws of the State of Delaware and has full corporate power and authority to enter into this Agreement and to undertake the obligations undertaken by it herein;

WHEREAS, the Trustee is a national banking association duly organized and existing under the laws of the United States of America and has full power and authority to enter into this Agreement;

WHEREAS, the Delaware Trustee is a banking corporation duly organized and existing under the laws of the State of Delaware and has full power and authority to enter into this Agreement;

WHEREAS, prior to the execution and delivery hereof, the Company and the Delaware Trustee have entered into the Original Trust Agreement, and the Delaware Trustee has filed the Certificate of Trust;

WHEREAS, it is the intention of the Company, the Trustee and the Delaware Trustee that the Trust created by this Agreement constitute a statutory trust under the Statutory Trust Statute, that this Agreement constitute the governing instrument of the Trust, and that this Agreement amend and restate the Original Trust Agreement;

WHEREAS, the Company is the owner of the Mortgage Loans identified in the Mortgage Loan Schedule hereto having unpaid Principal Balances on the Cut-Off Date as stated therein; and

WHEREAS, the Company has been duly authorized to create the Trust to (i) hold the Mortgage Loans and certain other property, (ii) issue the REMIC I Regular Interests and the Class R-1 Residual Interest, (iii) hold the REMIC I Regular Interests, (iv) issue the REMIC II Regular Interests and the Class R-2 Residual Interest, (iv) hold the REMIC II Regular Interests and (vi) issue the Certificates.

NOW, THEREFORE, in order to declare the terms and conditions upon which the REMIC I Regular Interests, the REMIC II Regular Interests, the REMIC III Regular Interests, the Class R Residual Interests and the Certificates are to be issued, and in consideration of the premises and of the purchase and acceptance of the Certificates by the Holders thereof, the Company covenants and agrees with the Trustee and the Delaware Trustee, for the equal and proportionate benefit of the respective Holders from time to time of the REMIC I Regular Interests, the REMIC II Regular Interests, the REMIC III Regular Interests and the Certificates, as applicable, as follows:

ARTICLE I

Section 1.01.        Definitions .

Whenever used in this Agreement, the following words and phrases, unless the context otherwise requires, shall have the following meanings:

Adjusted Cap Rate :  For any Distribution Date and any Class of Class 1 A-L Regular Interests, a fraction, the numerator of which is equal to the product of (i) the amount of interest distributions accrued on the Group I Loans on the basis of the Loan Group I Weighted Average Pass-Through Rate for that Distribution Date less the Net Negative Amortization on the Group I Loans and (ii) 12, and the denominator of which is equal to the Stated Principal Balance of the Group I Loans as of the second preceding Due Date after giving effect to the payments due on the Group I Loans on that Due Date multiplied by a ratio, the numerator of which is 30 and the denominator of which is the actual number of days in the related accrual period.

For any Distribution Date and any Class of Class 2 A-L Regular Interests, a fraction, the numerator of which is equal to the product of (i) the amount of interest distributions accrued on the Group II Loans on the basis of the Loan Group II Weighted Average Pass-Through Rate for that Distribution Date less the Net Negative Amortization on the Group II Loans and (ii) 12, and the denominator of which is equal to the Stated Principal Balance of the Group II Loans as of the second preceding Due Date after giving effect to the payments due on the Group II Loans on that Due Date multiplied by a ratio, the numerator of which is 30 and the denominator of which is the actual number of days in the related accrual period.

For any Distribution Date and any Class of Group B-L Regular Interests, the Class B Weighted Average Pass-Through Rate, computed for this purpose by (i) reducing the Loan Group I Weighted Average Pass-Through Rate by a per annum rate equal to a fraction, the numerator of which is the Net Negative Amortization on the Group I Loans multiplied by 12, and the denominator of which is equal to the Stated Principal Balance of the Group I Loans as of the second preceding Due Date after giving effect to the payments due on the Group I Loans on that Due Date and (ii) reducing the Loan Group II Weighted Average Pass-Through Rate by a per annum rate equal to a fraction, the numerator of which is the Net Negative Amortization on the Group II Loans multiplied by 12, and the denominator of which is equal to the Stated Principal Balance of the Group II Loans as of the second preceding Due Date after giving effect to the payments due on the Group II Loans on that Due Date.

For any Distribution Date and the Class X-L Regular Interest and the Certificate Interest Rate for the Class X Certificates, computed for this purpose by (i) reducing the Weighted Average Pass-Through Rate for that Distribution Date by a per annum rate equal to a fraction, the numerator of which is the Net Negative Amortization of all of the Mortgage Loans multiplied by 12, and the denominator of which is equal to the Stated Principal Balance of all of the Mortgage Loans as of the second preceding Due Date after giving effect to the payments due on the Mortgage Loans on that Due Date and (ii) substituting “Adjusted Cap Rate” for (1) “Loan Group I Weighted Average Pass-Through Rate”, (2) “Loan Group II Weighted Average Pass-Through Rate” and (3) “Class B Weighted Average Pass-Through Rate”, as applicable, in clause (a) in the calculation of Certificate Interest Rate for each of notes (2) through (11) and (13) through (19) to the table entitled “REMIC III Interests” in the Preliminary Statement hereto.

Aggregate Certificate Principal Balance :  At any given time, the sum of the then current Class Principal Balances of the Certificates.

Appraised Value :  With respect to any (i) Mortgage Loan that is not a Streamlined Mortgage Loan or ROV Mortgage Loan, the lesser of (a) the value set forth on the appraisal made in connection with the origination of the related Mortgage Loan as the value of the related Mortgaged Property and (b) the purchase price paid for the Mortgaged Property, provided , however , that if such Mortgage Loan was originated in connection with the refinance of a mortgage loan, such value shall be based solely on the appraisal made in connection with the origination of such Mortgage Loan; (ii) ROV Mortgage Loan, the lesser of (a) the value set forth on the residential appraisal review made in connection with the origination of the related Mortgage Loan as the value of the related Mortgaged Property and (b) the purchase price paid for the Mortgaged Property, provided , however , that if such ROV Mortgage Loan was originated in connection the refinance of a mortgage loan, such value shall be based solely on the residential appraisal review made in connection with the origination of such ROV Mortgage Loan; and (iii) Streamlined Mortgage Loan, the value set forth in the appraisal made in connection with the origination of the mortgage loan being refinanced.

Assignment of Proprietary Lease :  With respect to a Cooperative Loan, the assignment or mortgage of the related Cooperative Lease from the Mortgagor to the originator of the Cooperative Loan.

Authenticating Agent :  Any authenticating agent appointed by the Trustee pursuant to Section 8.11.

Authorized Denomination :  With respect to each Class of Certificates (other than the Class X and Class R Certificates), an initial Certificate Principal Balance equal to $25,000 and multiples of $1 in excess thereof, except that one Certificate of each Class of the Junior Subordinate Certificates may be issued in an amount that is not an integral multiple of $1.  With respect to the Class X Certificates, a Class Notional Amount as of the Cut-Off Date equal to $100,000 and multiples of $1 in excess thereof.  With respect to the Class R Certificates, one Certificate with a Percentage Interest equal to 0.01% and one Certificate with a Percentage Interest equal to 99.99%.

Bankruptcy Loss :  A loss on a Mortgage Loan arising out of (i) a reduction in the Minimum Monthly Payment for such Mortgage Loan by a court of competent jurisdiction in a case under the United States Bankruptcy Code, other than any such reduction that arises out of clause (ii) of this definition of “Bankruptcy Loss,” including, without limitation, any such reduction that results in a permanent forgiveness of principal, or (ii) with respect to any Mortgage Loan, a valuation, by a court of competent jurisdiction in a case under such Bankruptcy Code, of the related Mortgaged Property in an amount less than the then outstanding Principal Balance of such Mortgage Loan.

Beneficial Holder :  A Person holding a beneficial interest in any Book-Entry Certificate as or through a DTC Participant or an Indirect DTC Participant or a Person holding a beneficial interest in any Definitive Certificate.

Benefit Plan Opinion :  With respect to any Certificate presented for registration in the name of any Person, an Opinion of Counsel acceptable to and in form and substance satisfactory to the Trustee and the Company to the effect that the purchase or holding of such Certificate is permissible under applicable law, will not constitute or result in a non-exempt prohibited transaction under Section 406 of ERISA or Section 4975 of the Code, and will not subject the Trust, the Trustee, the Delaware Trustee, the Master Servicer or the Company to any obligation or liability (including obligations or liabilities under Section 406 of ERISA or Section 4975 of the Code) in addition to those undertaken in this Agreement, which Opinion of Counsel shall not be an expense of the Trust, the Trustee, the Delaware Trustee, the Master Servicer or the Company.

Book-Entry Certificates :  The Class A, Class X and Senior Subordinate Certificates, beneficial ownership and transfers of which shall be made through book entries as described in Section 5.07.

BSFP :  Bear Stearns Financial Products Inc.

Business Day :  Any day other than a Saturday or a Sunday or a day on which banking institutions in Stockton, California, Chicago, Illinois, New York, New York, Seattle, Washington or any city in which the Corporate Trust Office is located (which shall initially be Santa Ana, California) are authorized or obligated by law or executive order to be closed.

Buydown Agreement :  An agreement between a Person and a Mortgagor pursuant to which such Person has provided a Buydown Fund.

Buydown Fund :  A fund provided by the originator of a Mortgage Loan or another Person with respect to a Buydown Loan which provides an amount sufficient to subsidize regularly scheduled principal and interest payments due on such Buydown Loan for a period.  Buydown Funds may be (i) funded at the par values of future payment subsidies, or (ii) funded in an amount less than the par values of future payment subsidies, and determined by discounting such par values in accordance with interest accruing on such amounts, in which event they will be deposited in an account bearing interest. Buydown Funds may be held in a separate Buydown Fund Account or may be held in a Custodial Account for P&I or a Custodial Account for Reserves and monitored by a Servicer.

Buydown Fund Account :  A separate account or accounts created and maintained pursuant to Section 3.02 (a) with a financial institution approved by the Master Servicer, (b) within FDIC insured accounts (or other accounts with comparable insurance coverage acceptable to the Rating Agencies) created, maintained and monitored by a Servicer or (c) in a separate non-trust account without FDIC or other insurance in an Eligible Institution (including the Trustee). Such account or accounts may be non-interest bearing or may bear interest. In the event that a Buydown Fund Account is established pursuant to clause (b) of the preceding sentence, amounts held in such Buydown Fund Account shall not exceed the level of deposit insurance coverage on such account; accordingly, more than one Buydown Fund Account may be established.

Buydown Loan :  A Mortgage Loan for which the Mortgage Interest Rate has been subsidized through a Buydown Fund provided at the time of origination of such Mortgage Loan.

Cap Strike Rate For any Distribution Date, the amount set forth for the Group I-A Certificates or the Group II-A Certificates, as applicable, under the heading “Strike Rate” in Schedule 1 of the Prospectus.

Carry-Forward Subsequent Recoveries Amount For any Distribution Date, the excess, if any, of (i) the Subsequent Recoveries for such Distribution Date over (ii) the amount by which the Class Principal Balance of the Class of Subordinate Certificates with the lowest priority is increased in respect of Subsequent Recoveries on such Distribution Date pursuant to the definition of “Class Principal Balance” herein.

Carryover Shortfall Amount For any Distribution Date and for any Class of Class A Certificates (other than the Class 2-A-3 Certificates), the sum of: (i) the excess, if any, of (a) the amount of interest that would have accrued on the Class Principal Balance of such Class’ Corresponding Class immediately before such Distribution Date, during the No-Delay Accrual Period, at a Certificate Interest Rate equal to the lesser of (1) LIBOR plus the related margin for such Class for such Distribution Date (as specified in the applicable note to the table entitled “REMIC III Interests” in the Preliminary Statement hereto) and (2) 10.50%, over (b) the amount of interest that accrued on such Class Principal Balance, during the No-Delay Accrual Period, at the actual Certificate Interest Rate for such Class for such Distribution Date, (ii) the portion of the amount described in clause (i) above remaining unpaid from prior Distribution Dates, and (iii) one month’s interest at the Certificate Interest Rate described in clause (i)(a) above on the amount described in clause (ii) above.

Carryover Shortfall Payment For any Class of Class A Certificates (other than the Class 2-A-3 Certificates) for any Distribution Date, the lesser of (a) the Carryover Shortfall Amount for such Class for such Distribution Date reduced by the related Yield Maintenance Payment for such Class for such Distribution Date and (b) such Class’ pro rata share of the Interest Distribution Amount for the Class X-L Regular Interest for such Distribution Date (such pro rata share calculated based on an allocation of such Interest Distribution Amount among the Classes of Class A Certificates (other than the Class 2-A-3 Certificates) pro rata according to Carryover Shortfall Amount for such Distribution Date ).

Certificate :  Any one of the Certificates issued pursuant to this Agreement, executed by the Trustee and authenticated by or on behalf of the Trustee hereunder in substantially one of the forms set forth in Exhibit A and B hereto. The additional matter appearing in Exhibit H shall be deemed incorporated into Exhibit A as though set forth at the end of such Exhibit.

Certificate Account :  The separate trust account created and maintained with the Trustee, the Investment Depository or any other bank or trust company acceptable to the Rating Agencies which is incorporated under the laws of the United States of America or any state thereof pursuant to Section 3.04, which account shall bear a designation clearly indicating that the funds deposited therein are held in trust for the benefit of the Trust or any other account serving a similar function acceptable to the Rating Agencies. Funds in the Certificate Account may be invested in Eligible Investments pursuant to Section 3.04(b) and reinvestment earnings thereon shall be paid to the Master Servicer as additional servicing compensation. Funds deposited in the Certificate Account (exclusive of the Master Servicing Fee) shall be held in trust for the Certificateholders and for the uses and purposes set forth in Section 2.01, Section 3.04, Section 3.05, Section 4.01, Section 4.04 and Section 4.05.

Certificateholder or Holder :  With respect to the Certificates, the Person in whose name a Certificate is registered in the Certificate Register, except that, solely for the purposes of giving any consent pursuant to this Agreement, any Certificate registered in the name of the Company, the Master Servicer or any affiliate thereof shall be deemed not to be outstanding and the Percentage Interest evidenced thereby shall not be taken into account in determining whether the requisite percentage of Percentage Interests necessary to effect any such consent has been obtained; provided, that the Trustee may conclusively rely upon an Officer’s Certificate to determine whether any Person is an affiliate of the Company or the Master Servicer.  With respect to the REMIC I Regular Interests, the owner of the REMIC I Regular Interests, which as of the Closing Date shall be the Trust. With respect to the REMIC II Regular Interests, the owner of the REMIC II Regular Interests, which as of the Closing Date shall be the Trust. With respect to each Class of REMIC III Regular Interests, the Holder of the Corresponding Class of Certificates.

Certificate Interest Rate :  For each Class of REMIC I Regular Interests, REMIC II Regular Interests and REMIC III Regular Interests and the Class R-1 Residual Interest, the per annum rate set forth as the Certificate Interest Rate for such Class in the Preliminary Statement hereto.

Certificate of Trust :  The certificate of trust filed with respect to the Trust with the Secretary of State in accordance with Section 3810(a) of the Statutory Trust Statute.

Certificate Principal Balance :  For each Certificate of any Class, the portion of the related Class Principal Balance, if any, represented by such Certificate; provided , however , that each Class X Certificate will represent a portion of each of the Class X PO-1 and Class X PO-2 Principal Balances equal to its Percentage Interest in the Class X-L Notional Amount.

Certificate Register and Certificate Registrar :  The register maintained and the registrar appointed, respectively, pursuant to Section 5.03.

Class :  All REMIC I Regular Interests or the Class R-1 Residual Interest having the same priority and rights to payments on the Mortgage Loans from the REMIC I Available Distribution Amount, all REMIC II Regular Interests or the Class R-2 Residual Interest having the same priority and rights to payments on the REMIC I Regular Interests from the REMIC II Available Distribution Amount and all REMIC III Regular Interests or the Class R-3 Residual Interest having the same priority and rights to payments on the REMIC II Regular Interests from the REMIC III Available Distribution Amount, as applicable, which REMIC I Regular Interests, REMIC II Regular Interests, REMIC III Regular Interests and Class R Residual Interests, as applicable, shall be designated as a separate Class, and which, in the case of the Certificates (including the Class R Certificates representing ownership of the Class R Residual Interests), shall be set forth in the applicable forms of Certificates attached hereto as Exhibits A and B.  Each Class of REMIC I Regular Interests and the Class R-1 Residual Interest shall be entitled to receive the amounts allocated to such Class pursuant to the definition of “REMIC I Distribution Amount” only to the extent of the REMIC I Available Distribution Amount for such Distribution Date remaining after distributions in accordance with prior clauses of the definition of “REMIC I Distribution Amount”, each Class of REMIC II Regular Interests and the Class R-2 Residual Interest shall be entitled to receive the amounts allocated to such Class pursuant to the definition of “REMIC II Distribution Amount” only to the extent of the REMIC II Available Distribution Amount for such Distribution Date remaining after distributions in accordance with prior clauses of the definition of “REMIC II Distribution Amount” and each Class of REMIC III Regular Interests and the Class R-3 Residual Interest shall be entitled to receive the amounts allocated to such Class pursuant to the definition of “REMIC III Distribution Amount” only to the extent of the REMIC III Available Distribution Amount for such Distribution Date remaining after distributions in accordance with prior clauses of the definition of “REMIC III Distribution Amount”.  The Class Y Certificates shall only be entitled to receive on any Distribution Date certain amounts received pursuant to the Yield Maintenance Agreements as specified in Section 4.05(a).

In addition to their rights to receive payments from the REMIC III Available Distribution Amount on their Corresponding Class of REMIC III Regular Interests, the Class A Certificates (other than the Class 2-A-3 Certificate) shall be entitled to receive payments, if any, as specified in the second sentence of Section 4.05(a).  Notwithstanding the right of the Class X Certificates to receive payments from the REMIC III Available Distribution Amount on the Class X-L Regular Interest, the amount of such payments may be reduced as specified in the second sentence of Section 4.05(a).

Class A Certificates :  The Class 1-A-1A, Class 1-A-1B, Class 2-A-1A, Class 2-A-1B, Class 2-A-2A1, Class 2-A-2A2, Class 2-A-2A3, Class 2A-2B and Class 2-A-3 Certificates.

Class A-L Regular Interests :  The Class 1-A-1A-L, Class 1-A-1B-L, Class 2-A-1A-L, Class 2-A-1B-L, Class 2-A-2A1-L, Class 2-A-2A2-L, Class 2-A-2A3-L, Class 2A-2B-L and Class 2-A-3-L Regular Interests.

Class 1-A-1A Certificates :  The Certificates. designated as “Class 1-A-1A” on the face thereof in substantially the form attached hereto as Exhibit A.

Class 1-A-1A-L Regular Interest :  The uncertificated undivided beneficial interest in REMIC III which constitutes a REMIC III Regular Interest and is entitled to distributions as set forth herein.

Class 1-A-1B Certificates :  The Certificates. designated as “Class 1-A-1B” on the face thereof in substantially the form attached hereto as Exhibit A.

Class 1-A-1B-L Regular Interest :  The uncertificated undivided beneficial interest in REMIC III which constitutes a REMIC III Regular Interest and is entitled to distributions as set forth herein.

Class 2-A-L Regular Interests :  The Class 2-A-1A-L, Class 2-A-1B-L, Class 2-A-2A1-L, Class 2-A-2A2-L, Class 2-A-2A3-L, Class 2A-2B-L and Class 2-A-3-L Regular Interests.

Class 2-A-1A Certificates :  The Certificates. designated as “Class 2-A-1A” on the face thereof in substantially the form attached hereto as Exhibit A.

Class 2-A-1A-L Regular Interest :  The uncertificated undivided beneficial interest in REMIC III which constitutes a REMIC III Regular Interest and is entitled to distributions as set forth herein.

Class 2-A-1B Certificates :  The Certificates. designated as “Class 2-A-1B” on the face thereof in substantially the form attached hereto as Exhibit A.

Class 2-A-1B-L Regular Interest :  The uncertificated undivided beneficial interest in REMIC III which constitutes a REMIC III Regular Interest and is entitled to distributions as set forth herein.

Class 2-A-2A1 Certificates :  The Certificates. designated as “Class 2-A-2A1” on the face thereof in substantially the form attached hereto as Exhibit A.

Class 2-A-2A1-L Regular Interest :  The uncertificated undivided beneficial interest in REMIC III which constitutes a REMIC III Regular Interest and is entitled to distributions as set forth herein.

Class 2-A-2A2 Certificates :  The Certificates. designated as “Class 2-A-2A2” on the face thereof in substantially the form attached hereto as Exhibit A.

Class 2-A-2A2-L Regular Interest :  The uncertificated undivided beneficial interest in REMIC III which constitutes a REMIC III Regular Interest and is entitled to distributions as set forth herein.

Class 2-A-2A3 Certificates :  The Certificates. designated as “Class 2-A-2A3” on the face thereof in substantially the form attached hereto as Exhibit A.

Class 2-A-2A3-L Regular Interest :  The uncertificated undivided beneficial interest in REMIC III which constitutes a REMIC III Regular Interest and is entitled to distributions as set forth herein.

Class 2-A-2B Certificates :  The Certificates. designated as “Class 2-A-2B” on the face thereof in substantially the form attached hereto as Exhibit A.

Class 2-A-2B-L Regular Interest :  The uncertificated undivided beneficial interest in REMIC III which constitutes a REMIC III Regular Interest and is entitled to distributions as set forth herein.

Class 2-A-3 Certificates :  The Certificates. designated as “Class 2-A-3” on the face thereof in substantially the form attached hereto as Exhibit A.

Class 2-A-3-L Regular Interest :  The uncertificated undivided beneficial interest in REMIC III which constitutes a REMIC III Regular Interest and is entitled to distributions as set forth herein.

Class B Certificates : The Class B-1, Class B-2, Class B-3, Class B-4, Class B-5, Class B-6, Class B-7, Class B-8, Class B-9, Class B-10, Class B-11 and Class B-12 Certificates.

Class B-1 Certificates :  The Certificates designated as “Class B-1” on the face thereof in substantially the form attached hereto as Exhibit A.

Class B-1-L Regular Interest :  The uncertificated undivided beneficial interest in REMIC III which constitutes a REMIC III Regular Interest and is entitled to distributions as set forth herein.

Class B-2 Certificates :  The Certificates designated as “Class B-2” on the face thereof in substantially the form attached hereto as Exhibit A.

Class B-2-L Regular Interest :  The uncertificated undivided beneficial interest in REMIC III which constitutes a REMIC III Regular Interest and is entitled to distributions as set forth herein.

Class B-3 Certificates :  The Certificates designated as “Class B-3” on the face thereof in substantially the form attached hereto as Exhibit A.

Class B-3-L Regular Interest :  The uncertificated undivided beneficial interest in REMIC III which constitutes a REMIC III Regular Interest and is entitled to distributions as set forth herein.

Class B-4 Certificates :  The Certificates designated as “Class B-4” on the face thereof in substantially the form attached hereto as Exhibit A.

Class B-4-L Regular Interest :  The uncertificated undivided beneficial interest in REMIC III which constitutes a REMIC III Regular Interest and is entitled to distributions as set forth herein.

Class B-5 Certificates :  The Certificates designated as “Class B-5” on the face thereof in substantially the form attached hereto as Exhibit A.

Class B-5-L Regular Interest :  The uncertificated undivided beneficial interest in REMIC III which constitutes a REMIC III Regular Interest and is entitled to distributions as set forth herein.

Class B-6 Certificates :  The Certificates designated as “Class B-6” on the face thereof in substantially the form attached hereto as Exhibit A.

Class B-6-L Regular Interest :  The uncertificated undivided beneficial interest in REMIC III which constitutes a REMIC III Regular Interest and is entitled to distributions as set forth herein.

Class B-7 Certificates :  The Certificates designated as “Class B-7” on the face thereof in substantially the form attached hereto as Exhibit A.

Class B-7-L Regular Interest :  The uncertificated undivided beneficial interest in REMIC III which constitutes a REMIC III Regular Interest and is entitled to distributions as set forth herein.

Class B-8 Certificates :  The Certificates designated as “Class B-8” on the face thereof in substantially the form attached hereto as Exhibit A.

Class B-8-L Regular Interest :  The uncertificated undivided beneficial interest in REMIC III which constitutes a REMIC III Regular Interest and is entitled to distributions as set forth herein.

Class B-9 Certificates :  The Certificates designated as “Class B-9” on the face thereof in substantially the form attached hereto as Exhibit A.

Class B-9-L Regular Interest :  The uncertificated undivided beneficial interest in REMIC III which constitutes a REMIC III Regular Interest and is entitled to distributions as set forth herein.

Class B-10 Certificates