Lacerta Abs Cdo 2006 1 Ltd Prospectus

8/2/2019 Lacerta Abs Cdo 2006 1 Ltd Prospectus

http://slidepdf.com/reader/full/lacerta-abs-cdo-2006-1-ltd-prospectus 1/215

IMPORTANT NOTICE

Attached is an electronic copy of the Final Offering Memorandum, dated February 15, 2007 (the "OfferingMemorandum"), relating to the offering by Lacerta ABS CDO 2006-1, Ltd. (the "Issuer") and Lacerta ABS CDO 2006-1, Corp.(the "Co-Issuer" and, together with the Issuer, the "Co-Issuers") of Co-Issued Notes and by the Issuer of Class D Notes, Class ENotes and Subordinated Notes.

No purchase of these securities may be made except pursuant to this Final Offering Memorandum. The Final OfferingMemorandum may be transmitted electronically, but each investor in the securities should receive a printed version thereof prior topurchase. If you do not receive a printed version of the Final Offering Memorandum, please contact your Initial Purchaserrepresentative at the address provided herein.

This Offering Memorandum shall not constitute an offer to sell or the solicitation of an offer to buy nor shall there be anysale of these securities in any jurisdiction in which such offer, solicitation or sale would be unlawful prior to registration,qualification or exemption under the securities laws of any such jurisdiction.

Distribution of this electronic transmission of the Offering Memorandum to any person other than (i) the person receivingthis electronic transmission from the initial purchaser and (ii) any person retained to advise the person receiving this electronictransmission with respect to the offering contemplated by the Offering Memorandum (each, an "Authorized Recipient"), isunauthorized. Except as expressly provided herein, any photocopying, disclosure or alteration of the contents of the OfferingMemorandum, and any forwarding of a copy of the Offering Memorandum or any portion thereof by electronic mail or any othermeans to any person other than an Authorized Recipient, is prohibited. By accepting delivery of the Offering Memorandum, eachrecipient hereof agrees to the foregoing.

Notwithstanding anything to the contrary contained in the Offering Memorandum, each person (and each employee,representative or other agent of such person) may disclose to any and all persons, without limitation of any kind, the tax treatmentand tax structure of (i) the Co-Issuers and (ii) any of their transactions, and all materials of any kind (including opinions or othertax analyses) that are provided to such person relating to such tax treatment and tax structure.



FINAL OFFERING MEMORANDUM

Lacerta ABS CDO 2006-1, Ltd.Lacerta ABS CDO 2006-1, Corp.

U.S.$200,000,000 Class A-1 Floating Rate Senior Secured Notes Due 2046U.S.$100,000,000 Class A-2 Floating Rate Senior Secured Notes Due 2046

U.S.$110,000,000 Class B Floating Rate Deferrable Interest Secured Notes Due 2046U.S.$80,000,000 Class C Floating Rate Deferrable Interest Secured Notes Due 2046U.S.$30,000,000 Class D Floating Rate Deferrable Interest Secured Notes Due 2046U.S.$40,000,000 Class E Floating Rate Deferrable Interest Secured Notes Due 2046

U.S.$40,000,000 Subordinated Notes Due 2046

The Class A-1 Notes, the Class A-2 Notes, the Class B Notes, the Class C Notes, the Class D Notes and the Class E Notes (collectively, the "SecuNotes") and the Subordinated Notes (together with the Secured Notes, the "Notes"), will be issued by Lacerta ABS CDO 2006-1, Ltd. (the "Issuernewly formed exempted company with limited liability incorporated under the laws of the Cayman Islands and the Class A-1 Notes, the Class

Notes, the Class B Notes and the Class C Notes (collectively, the "Co-Issued Notes") will be co-issued by Lacerta ABS CDO 2006-1, Cornewly formed Delaware corporation (the "Co-Issuer" and, together with the Issuer, the "Co-Issuers"). The Secured Notes will be issued pursuaan Indenture, dated as of November 29, 2006 (the "Indenture"), among the Co-Issuers and The Bank of New York Trust Company, Nati

Association, as Trustee (the "Trustee"). The Secured Notes will constitute secured limited-recourse debt obligations of the Issuer and the Co-IsNotes will constitute non-recourse obligations of the Co-Issuer. The Subordinated Notes will constitute unsecured limited-recourse debt obligatiothe Issuer.

Interest on the Secured Notes and distributions on the Subordinated Notes will be payable on the 15th day (or the next following Business Day if day is not a Business Day) of each February, May, August and November, commencing in February 2007. The Secured Notes will bear interethree month LIBOR plus, in the case of the Class A-1 Notes, 0.48% per annum, in the case of the Class A-2 Notes, 0.60% per annum, in the casthe Class B Notes, 1.75% per annum, in the case of the Class C Notes, 3.80% per annum, in the case of the Class D Notes, 6.00% per annum anthe case of the Class E Notes, 7.00% per annum. Distributions on the Subordinated Notes will be payable on each interest payment date to the ethat moneys are available therefor under the Indenture. The Notes will be scheduled to mature on the Distribution Date in February 2046. The Nwill be subject to redemption as described herein under the caption " Description of the Secured Notes."

The Secured Notes, and certain other obligations of the Issuer, will be secured by certain collateral pledged by the Issuer to the Trustee on behathe holders of the Secured Notes and certain other secured parties. The pledged collateral will include, among other things, the Issuer's rights uthe Credit Default Swap Agreement (as defined herein), including the related underlying Synthetic Securities referencing mortgage-backed and abacked securities, and the Issuer’s rights under the MVS Agreement (as defined herein).

It is a condition to the issuance of the Notes that the Class A-1 Notes be rated "Aaa" by Moody's Investors Service, Inc. (" Moody's") and "AAAStandard & Poor's, a division of The McGraw-Hill Companies, Inc. ("Standard & Poor's"), the Class A-2 Notes be rated at least "Aa2" by Mooand at least "AA" by Standard & Poor's, the Class B Notes be rated at least "A2" by Moody's and at least "A" by Standard & Poor's, the Class C Nbe rated at least "Baa2" by Moody's and at least "BBB" by Standard & Poor's, the Class D Notes be rated at least "Ba1" by Moody's and at l"BB+" by Standard & Poor's and the Class E Notes be rated at least "Ba2" by Moody's and at least "BB" by Standard & Poor's. The SubordinNotes are not expected to be rated by any rating agency.

This Offering Memorandum constitutes the Prospectus (the "Prospectus") for the purposes of Directive 2003/71/EC (the "Prospectus DirectiApplication has been made to the Irish Financial Services Regulatory Authority (the "Financial Regulator"), as competent authority underProspectus Directive for the Prospectus to be approved. Any foreign language text that is included within this document is for convenience purponly and does not form part of the Prospectus. Application has been made to the Irish Stock Exchange for the Notes to be admitted to the Officialand to trading on its regulated market. There can be no assurance that such admission will be granted or maintained. The issuance and settlemethe Notes on the Closing Date are not conditioned on the listing of the Notes on the Irish Stock Exchange.

Investing in the Notes involves risks. See " Risk Factors" beginning on page 18.

THE NOTES WILL NOT REPRESENT AN INTEREST IN OR OBLIGATIONS OF, AND WILL NOT BE INSURED OR GUARANTEBY, THE INITIAL PURCHASER, THE TRUSTEE, THE SUBORDINATED NOTE ISSUING AND PAYING AGENT, ANY SWCOUNTERPARTY (EACH, AS DEFINED HEREIN), ANY AFFILIATE OF ANY OF THE FOREGOING OR BY ANY OTHER PERSO

______________________

The Notes have not been registered under the Securities Act of 1933, as amended (the " Securities Act"), or any state securities laws. In the UStates, the Notes are being offered only to "Qualified Institutional Buyers" (as defined under Rule 144A under the Securities Act). The Note

being offered outside the United States to investors who are not "U.S. Persons" (as defined in Regulation S under the Securities Act) in accordwith Regulation S. Additionally, all investors that are U.S. Persons are also required to be "qualified purchasers" for purposes of the InvestmCompany Act of 1940 (the "Investment Company Act"), as amended, or companies owned exclusively by qualified purchasers. For a descriptiocertain restrictions on purchases and transfers of the Notes, see "Transfer Restrictions." All of the Secured Notes and those Subordinated Notesare sold pursuant to Regulation S will be delivered in book-entry form through the facilities of The Depository Trust Company (" DTC") agpayment therefore, and will be represented by one or more global certificates registered in the name of DTC or its nominee. The Subordinated Nsold pursuant to Rule 144A will be delivered in definitive, physical, certificated form against payment therefore and will be registered in the namthe legal and beneficial owners thereof.

______________________

The Notes are being offered by Citigroup Global Markets Inc., as initial purchaser (the "Initial Purchaser"), in individually negotiated transacfrom time to time at varying prices determined at the time of sale. The Initial Purchaser will acquire the Notes from the Issuer on or about Novem29, 2006 (the "Closing Date").

CitigroupFebruary 15, 2007



ii

Each prospective investor in the Notes should rely only on the informationcontained in this Offering Memorandum. The Co-Issuers have notauthorized anyone to provide any prospective investor with differentinformation. None of the Co-Issuers or the Initial Purchaser is making anoffer of these securities in any jurisdiction where the offer is not permitted.Investors in the Notes should not assume that the information contained inthis Offering Memorandum is accurate as of any date other than the date of this Offering Memorandum.



iii

CONTENTS

RISK FACTORS.........................................................................................................................................................18

DESCRIPTION OF THE SECURED NOTES............................................................................................................39 Status and Security..................................................................................................................................................39 Interest ....................................................................................................................................................................40 Principal..................................................................................................................................................................42 Auction Call Redemption .......................................................................................................................................44 Optional Redemption and Tax Redemption............................................................................................................45 Redemption Price....................................................................................................................................................47 Cancellation ............................................................................................................................................................47 Payments.................................................................................................................................................................47 Priority of Payments ...............................................................................................................................................48 Distributions Upon Liquidation .......... .......... ........... ........... .......... ........... .......... ........... ........... ........... .......... ..........53 No Gross-Up...........................................................................................................................................................54 The Indenture..........................................................................................................................................................54

DESCRIPTION OF THE SUBORDINATED NOTES...............................................................................................64 Status ......................................................................................................................................................................64

Distributions ...........................................................................................................................................................64 Optional Redemption..............................................................................................................................................65 Notices ....................................................................................................................................................................65 Voting Rights..........................................................................................................................................................65 Dissolution; Liquidating Distributions....................................................................................................................66 Petitions for Bankruptcy.........................................................................................................................................67 Governing Law .......................................................................................................................................................67 No Gross-Up...........................................................................................................................................................67

FORM, REGISTRATION AND TRANSFER OF NOTES........................................................................................68 Transfer and Exchange of Secured Notes .......... ........... .......... ........... ........... ........... ........... .......... ........... .......... .....69 Transfer and Exchange of Subordinated Notes.......................................................................................................70

USE OF PROCEEDS ..................................................................................................................................................72

RATINGS OF THE NOTES.......................................................................................................................................73 Rating of the Secured Notes ...................................................................................................................................73

MATURITY, PREPAYMENT AND YIELD CONSIDERATIONS..........................................................................74

THE CO-ISSUERS......................................................................................................................................................75 General....................................................................................................................................................................75 Capitalization..........................................................................................................................................................76

SECURITY FOR THE SECURED NOTES ...............................................................................................................77 General....................................................................................................................................................................77 Eligibility Criteria...................................................................................................................................................77 Reinvestment ..........................................................................................................................................................79 Asset-Backed Securities..........................................................................................................................................81 Synthetic Securities.................................................................................................................................................84 The Collateral Quality Tests .......... ........... ........... .......... ........... ........... .......... ........... ........... ......... ........... .......... .....85 Standard & Poor's CDO Monitor Notification Test................................................................................................85 Moody's CDOROM™ Model Test 1 ......................................................................................................................86 Dispositions of Collateral Obligations....................................................................................................................88 The Accounts ..........................................................................................................................................................88

THE CREDIT DEFAULT SWAP AGREEMENT .....................................................................................................92 General....................................................................................................................................................................92



iv

Terms of Synthetic Securities ........... .......... ........... ........... .......... ........... ........... .......... ........... ........... .......... ........... .93 Ratings Provisions ..................................................................................................................................................95 Amendment of the Credit Default Swap Agreement .......... ........... ........... ........... ........... .......... ........... ........... ........96 Termination of the Credit Default Swap Agreement .......... ........... .......... ........... .......... ........... .......... ........... ..........96 CDO Synthetic Securities .......................................................................................................................................97 The Supersenior Transaction ..................................................................................................................................97

CITIBANK, N.A., LONDON BRANCH....................................................................................................................98

COLLATERAL ADMINISTRATION AGREEMENT..............................................................................................99

INCOME TAX CONSIDERATIONS.......................................................................................................................100 Introduction...........................................................................................................................................................100 U.S. Federal Income Tax Consequences to the Issuer .......... .......... ........... ........... .......... ........... ........... .......... ......100 U.S. Classification and U.S. Tax Treatment of the Secured Notes.......................................................................101 Alternative Characterization of the Secured Notes...............................................................................................102 Non-U.S. Holders of the Secured Notes ...............................................................................................................103 Treatment of U.S. Holders of the Subordinated Notes .......... ........... .......... ........... ........... ........... ........... .......... ....103 Taxation of Non-U.S. Holders of Subordinated Notes .......... ........... ........... ........... .......... ........... ........... ............ ..106 Proposed Regulations with Respect to Credit Default Swaps...............................................................................106 Transfer and Other Reporting Requirements .......... ........... .......... ........... ........... ........... .......... ........... ............ .......106 Information Reporting and Backup Withholding .......... ........... ........... .......... ........... .......... ........... ............ .......... .107 Tax-Exempt Investors...........................................................................................................................................107 Circular 230 ..........................................................................................................................................................107 Cayman Islands Taxation......................................................................................................................................107

ERISA CONSIDERATIONS ....................................................................................................................................109

PLAN OF DISTRIBUTION......................................................................................................................................113 United States.........................................................................................................................................................113 Canada ..................................................................................................................................................................113 Hong Kong............................................................................................................................................................113 The Cayman Islands..............................................................................................................................................113 The United Kingdom............................................................................................................................................114 Other Considerations Relating to the Initial Purchaser.........................................................................................114

SETTLEMENT AND CLEARING...........................................................................................................................115 Global Notes.........................................................................................................................................................115 Payments or Distributions on a Global Note.........................................................................................................115 Transfers and Exchanges for Definitive Securities...............................................................................................115 Cross-Border Transfers and Exchanges................................................................................................................116 DTC, Euroclear and Clearstream..........................................................................................................................116

TRANSFER RESTRICTIONS..................................................................................................................................118

LISTING AND GENERAL INFORMATION..........................................................................................................129

LEGAL MATTERS ..................................................................................................................................................131

SCHEDULE A ..........................................................................................................................................................132 SCHEDULE B...........................................................................................................................................................137

SCHEDULE C...........................................................................................................................................................139

SCHEDULE D ..........................................................................................................................................................140

SCHEDULE E...........................................................................................................................................................145

SCHEDULE F ...........................................................................................................................................................152



v

SCHEDULE G ..........................................................................................................................................................154

SCHEDULE H ..........................................................................................................................................................157

INDEX OF DEFINED TERMS ................................................................................................................................159

GLOSSARY OF DEFINED TERMS........................................................................................................................167



vi

________________

This Offering Memorandum (this "Offering Memorandum") has been prepared by the Co-Issuers solely for use inconnection with the proposed offering of the Notes described herein (the "Offering"). This Offering Memorandumis personal to each offeree and does not constitute an offer to any other person or to the public generally to subscribefor or otherwise acquire the Notes. Distribution of this Offering Memorandum to any person other than the offereeand any person retained to advise such offeree with respect to its purchase is unauthorized, and any disclosure of anyof its contents, without the prior written consent of the Co-Issuers, is prohibited. Each prospective investor, byaccepting delivery of this Offering Memorandum, agrees to the foregoing and to make no photocopies of thisOffering Memorandum or any documents referred to herein. Prospective investors should read this OfferingMemorandum and the final Offering Memorandum carefully before deciding whether to invest in the Notes.Notwithstanding anything in this Offering Memorandum to the contrary, each recipient (and each employee,representative or other agent of each recipient) may disclose to any and all persons, without limitation of any kind,the tax treatment and tax structure of the transaction contemplated by this Offering Memorandum and all materialsof any kind (including opinions or other tax analyses) that are provided to the recipient relating to such tax treatmentand tax structure. This authorization to disclose the tax treatment and tax structure does not permit disclosure of information identifying a Co-Issuer or any other party to the transaction, this offering or the pricing (except to theextent such information is relevant to tax structure or tax treatment) of this offering.

None of the Initial Purchaser, the Trustee, the Subordinated Note Issuing and Paying Agent, the Swap

Counterparties and their respective affiliates makes any representation or warranty, express or implied, to any personas to the accuracy or completeness of the information contained in this Offering Memorandum. Nothing containedin this Offering Memorandum is, or shall be relied upon as, a representation to any person by the Initial Purchaser,the Trustee, the Subordinated Note Issuing and Paying Agent, any Swap Counterparty or their respective affiliates.None of the Initial Purchaser, the Trustee, the Subordinated Note Issuing and Paying Agent, the SwapCounterparties and their respective affiliates has independently verified any of the information contained herein(financial, legal or otherwise) or assume any responsibility for the accuracy or completeness of any suchinformation.

The ratings assigned to the Secured Notes on the Closing Date by each Rating Agency will have been assigned inaccordance with such Rating Agency's published rating criteria and methodology. A security rating is not arecommendation to buy, sell or hold securities and may be subject to revision or withdrawal at any time by theassigning Rating Agency. In the event that a rating initially assigned to any Class of Secured Notes is subsequently

lowered or withdrawn for any reason, no person or entity is obligated to provide any additional support or creditenhancement with respect to the Secured Notes. The Co-Issuers will inform the Irish Stock Exchange, so long asany of the Secured Notes are listed thereon, if the ratings assigned to such Secured Notes as of the Closing Date arereduced or withdrawn. Each person receiving this Offering Memorandum acknowledges that such person has notrelied on any of the Initial Purchaser, the Trustee, the Subordinated Note Issuing and Paying Agent, theAdministrator, the Swap Counterparties, their respective affiliates, or on any affiliate of the Issuer or Co-Issuer, inconnection with ascertaining the accuracy of such information or otherwise in making its investment decision.

None of the Securities and Exchange Commission (the "SEC"), any state securities commission and any otherU.S. regulatory authority has approved or disapproved the Notes and none of the foregoing authorities haspassed upon or endorsed the merits of this offering or the accuracy or adequacy of this OfferingMemorandum. Any representation to the contrary is a criminal offense.

In making an investment decision, prospective investors must rely on their own examination of the Co-Issuers andthe terms of the offering, including the merits and risks involved. Prospective investors should not construeanything in this Offering Memorandum as legal, regulatory, business, accounting, investment or tax advice. Eachprospective investor should consult its own advisors as needed to make its investment decision and to determinewhether it is legally permitted to purchase the Notes under applicable laws and regulations. Investors should beaware that they may be required to bear the financial risks of their investment for an indefinite period of time.

This Offering Memorandum contains summaries believed by the Co-Issuers to be accurate with respect to certaindocuments, but reference is made to the actual documents for complete information. All such summaries are



vii

qualified in their entirety by such reference. Copies of documents referred to herein will be made available toprospective investors upon request to the Co-Issuers or the Initial Purchaser.

In this Offering Memorandum, references to "U.S. Dollar", "Dollars", "$" and "U.S. $" are to United States dollars.

NOTICE TO PURCHASERS

THE NOTES HAVE NOT BEEN AND WILL NOT BE REGISTERED UNDER THE SECURITIES ACT, THESECURITIES LAWS OF ANY STATE OF THE UNITED STATES OR THE SECURITIES LAWS OF ANYOTHER JURISDICTION AND MAY NOT BE OFFERED, SOLD OR OTHERWISE TRANSFERRED UNLESSAN EXEMPTION FROM REGISTRATION UNDER THE SECURITIES ACT AND APPLICABLE STATESECURITIES LAWS IS AVAILABLE. THE CO-ISSUERS WILL RELY ON AN EXEMPTION FROMREGISTRATION UNDER THE INVESTMENT COMPANY ACT, AND NO TRANSFER OF A NOTE MAY BEMADE WHICH WOULD CAUSE EITHER OF THE CO-ISSUERS OR THE POOL OF COLLATERAL TOBECOME SUBJECT TO THE REGISTRATION REQUIREMENTS OF THE INVESTMENT COMPANY ACT.THE NOTES WILL ALSO BE SUBJECT TO CERTAIN OTHER RESTRICTIONS ON TRANSFERDESCRIBED HEREIN.

THE NOTES WILL BE LIMITED-RECOURSE DEBT OBLIGATIONS OF THE ISSUER AND THE CO-ISSUED NOTES WILL BE NON-RECOURSE DEBT OBLIGATIONS OF THE CO-ISSUER. PRINCIPAL OFAND INTEREST ON THE SECURED NOTES AND DISTRIBUTIONS ON THE SUBORDINATED NOTESWILL BE PAID IN ACCORDANCE WITH THE PRIORITY OF PAYMENTS SET FORTH HEREIN, SOLELYFROM AND TO THE EXTENT OF THE AVAILABLE PROCEEDS FROM THE MVS AGREEMENT,PAYMENTS MADE TO THE ISSUER UNDER THE CREDIT DEFAULT SWAP AGREEMENT, THEDISTRIBUTIONS ON ELIGIBLE INVESTMENTS AND OTHER COLLATERAL PLEDGED BY THE ISSUERTO SECURE THE SECURED NOTES, TO THE EXTENT SUCH SOURCES OF PAYMENT AREINSUFFICIENT TO PAY IN FULL ALL AMOUNTS DUE ON THE NOTES, THE CO-ISSUERS WILL HAVENO FURTHER OBLIGATIONS IN RESPECT OF THE NOTES AND ANY AMOUNTS OUTSTANDING ANDUNPAID THEREON WILL BE EXTINGUISHED.

NO PERSON IS AUTHORIZED TO GIVE ANY INFORMATION OR TO MAKE ANY REPRESENTATIONNOT CONTAINED IN THIS OFFERING MEMORANDUM AND, IF GIVEN OR MADE, SUCHINFORMATION OR REPRESENTATION MUST NOT BE RELIED UPON. THIS OFFERING

MEMORANDUM DOES NOT CONSTITUTE AN OFFER TO SELL OR THE SOLICITATION OF AN OFFERTO BUY ANY OF THE NOTES OFFERED HEREBY IN ANY JURISDICTION TO ANY PERSON TO WHOMIT IS UNLAWFUL TO MAKE SUCH OFFER IN SUCH JURISDICTION, NOR TO ANY PERSON WHO HASNOT RECEIVED A COPY OF THE FINAL OFFERING MEMORANDUM AND EACH CURRENTAMENDMENT OR SUPPLEMENT THERETO, IF ANY.

THIS OFFERING MEMORANDUM HAS BEEN PREPARED BY THE CO-ISSUERS SOLELY FOR USE INCONNECTION WITH THE OFFERING OF THE NOTES, AND FOR PURPOSES OF ANY LISTING OF THENOTES ON THE IRISH STOCK EXCHANGE. THE CO-ISSUERS ACCEPT RESPONSIBILITY FOR THEINFORMATION CONTAINED IN THIS OFFERING MEMORANDUM AND, TO THE BEST KNOWLEDGEAND BELIEF OF THE CO-ISSUERS, THE INFORMATION CONTAINED IN THIS OFFERINGMEMORANDUM IS IN ACCORDANCE WITH THE FACTS AND DOES NOT OMIT ANYTHING LIKELYTO AFFECT THE IMPORT OF SUCH INFORMATION. NOTHING CONTAINED IN THIS OFFERING

MEMORANDUM IS OR SHOULD BE RELIED UPON AS A PROMISE OR REPRESENTATION AS TOFUTURE RESULTS OR EVENTS. THE TRUSTEE HAS NOT PARTICIPATED IN THE PREPARATION OFTHIS OFFERING MEMORANDUM AND ASSUMES NO RESPONSIBILITY FOR ITS CONTENTS.

NEITHER THE DELIVERY OF THIS OFFERING MEMORANDUM NOR ANY SALE MADE HEREUNDERSHALL UNDER ANY CIRCUMSTANCES IMPLY THAT THERE HAS BEEN NO CHANGE IN THEAFFAIRS OF THE CO-ISSUERS OR THAT THE INFORMATION HEREIN IS CORRECT AS OF ANY DATESUBSEQUENT TO THE DATE OF THIS OFFERING MEMORANDUM. THE ISSUER, THE CO-ISSUER ANDTHE INITIAL PURCHASER RESERVE THE RIGHT, FOR ANY REASON, TO REJECT ANY OFFER TOPURCHASE IN WHOLE, TO ALLOT TO ANY OFFEREE LESS THAN THE FULL AMOUNT OF



viii

SECURITIES SOUGHT BY SUCH OFFEREE OR TO SELL LESS THAN THE AGGREGATE RATEDPRINCIPAL AMOUNT OF ANY CLASS OF NOTES, SUBJECT TO MINIMUM DENOMINATIONS.

IT IS EXPECTED THAT PROSPECTIVE INVESTORS INTERESTED IN PARTICIPATING IN THISOFFERING ARE WILLING AND ABLE TO CONDUCT AN INDEPENDENT INVESTIGATION OF THERISKS POSED BY AN INVESTMENT IN THE NOTES. REPRESENTATIVES OF THE INITIALPURCHASER WILL BE AVAILABLE TO ANSWER QUESTIONS CONCERNING THE CO-ISSUERS, THENOTES AND THE COLLATERAL AND WILL, UPON REQUEST, MAKE AVAILABLE SUCH OTHERINFORMATION AS INVESTORS MAY REASONABLY REQUEST.

EACH INVESTOR IN THE SECURED NOTES WILL BE DEEMED TO HAVE MADE CERTAINPURCHASER REPRESENTATIONS AS DESCRIBED UNDER "TRANSFER RESTRICTIONS" HEREIN. EACHPURCHASER OF THE SUBORDINATED NOTES OFFERED IN THE UNITED STATES IN RELIANCE ONRULE 144A WILL BE REQUIRED TO MAKE CERTAIN PURCHASER REPRESENTATIONS ASDESCRIBED UNDER "TRANSFER RESTRICTIONS" HEREIN. IN ADDITION, THE NOTES WILL BEARRESTRICTIVE LEGENDS AND WILL BE SUBJECT TO RESTRICTIONS ON TRANSFER AS DESCRIBEDHEREIN, INCLUDING THE REQUIREMENT THAT, WITH RESPECT TO THE SUBORDINATED NOTESTRANSFERRED OR EXCHANGED IN THE UNITED STATES IN RELIANCE ON RULE 144A ORREGULATION D, SUBSEQUENT TRANSFEREES FURNISH A TRANSFER CERTIFICATE IN THE FORMPRESCRIBED BY THE SUBORDINATED NOTES ISSUING AND PAYING AGENCY AGREEMENT. EACH

INITIAL INVESTOR OR TRANSFEREE OF A SUBORDINATED NOTE OFFERED PURSUANT TOREGULATION S WILL BE REQUIRED TO FURNISH A PURCHASER REPRESENTATION LETTER IN THEFORM PRESCRIBED BY THE SUBORDINATED NOTES ISSUING AND PAYING AGENCY AGREEMENT,WHICH IN THE CASE OF INITIAL PURCHASERS MAY BE A PART OF THE INVESTOR APPLICATION].ANY RESALE OR OTHER TRANSFER, OR ATTEMPTED RESALE OR OTHER ATTEMPTED TRANSFER,OF NOTES WHICH IS NOT MADE IN COMPLIANCE WITH THE APPLICABLE TRANSFERRESTRICTIONS WILL BE NULL AND VOID AB INITIO. SEE "TRANSFER RESTRICTIONS."

___________________________

FOR NEW HAMPSHIRE RESIDENTS ONLY: NEITHER THE FACT THAT A REGISTRATIONSTATEMENT OR AN APPLICATION FOR A LICENSE HAS BEEN FILED UNDER CHAPTER 421-BOF THE NEW HAMPSHIRE UNIFORM SECURITIES ACT, AS AMENDED, WITH THE STATE OF

NEW HAMPSHIRE NOR THE FACT THAT A NOTE IS EFFECTIVELY REGISTERED OR A PERSONIS LICENSED IN THE STATE OF NEW HAMPSHIRE CONSTITUTES A FINDING BY THESECRETARY OF STATE THAT ANY DOCUMENT FILED UNDER RSA 421-B OF THE NEWHAMPSHIRE UNIFORM SECURITIES ACT IS TRUE, COMPLETE AND NOT MISLEADING.NEITHER ANY SUCH FACT NOR THE FACT THAT AN EXEMPTION OR EXCEPTION ISAVAILABLE FOR A NOTE OR A TRANSACTION MEANS THAT THE SECRETARY OF STATE HASPASSED IN ANY WAY UPON THE MERITS OR QUALIFICATIONS OF, OR RECOMMENDED ORGIVEN APPROVAL TO, ANY PERSON, NOTE OR TRANSACTION. IT IS UNLAWFUL TO MAKE, ORCAUSE TO BE MADE, TO ANY PROSPECTIVE PURCHASER, CUSTOMER, OR CLIENT ANYREPRESENTATION INCONSISTENT WITH THE PROVISIONS OF THIS PARAGRAPH.

NOTICE TO FLORIDA RESIDENTS

THE NOTES ARE OFFERED PURSUANT TO A CLAIM OF EXEMPTION UNDER SECTION 517.061 OFTHE FLORIDA SECURITIES ACT (THE "FLORIDA ACT") AND HAVE NOT BEEN REGISTERED UNDERTHE FLORIDA ACT IN THE STATE OF FLORIDA. FLORIDA RESIDENTS WHO ARE NOTINSTITUTIONAL INVESTORS DESCRIBED IN SECTION 517.061(7) OF THE FLORIDA ACT HAVE THERIGHT TO VOID THEIR PURCHASES OF THE NOTES WITHOUT PENALTY WITHIN THREE DAYSAFTER THE FIRST TENDER OF CONSIDERATION.



ix

NOTICE TO CONNECTICUT RESIDENTS

THE NOTES HAVE NOT BEEN REGISTERED UNDER THE CONNECTICUT SECURITIES LAW. THENOTES ARE SUBJECT TO RESTRICTIONS ON TRANSFERABILITY AND SALE.

NOTICE TO GEORGIA RESIDENTS

THE NOTES HAVE BEEN ISSUED OR SOLD IN RELIANCE ON PARAGRAPH (13) OF CODE SECTION 1059 OF THE GEORGIA SECURITIES ACT OF 1973, AND MAY NOT BE SOLD OR TRANSFERRED EXCEPTIN A TRANSACTION WHICH IS EXEMPT UNDER SUCH ACT OR PURSUANT TO AN EFFECTIVEREGISTRATION UNDER SUCH ACT.

NOTICE TO RESIDENTS OF AUSTRALIA

NO PROSPECTUS, DISCLOSURE DOCUMENT, OFFERING MATERIAL OR ADVERTISEMENT INRELATION TO THE NOTES HAS BEEN LODGED WITH THE AUSTRALIAN SECURITIES ANDINVESTMENTS COMMISSION OR THE AUSTRALIAN STOCK EXCHANGE LIMITED. ACCORDINGLY, APERSON MAY NOT (A) MAKE, OFFER OR INVITE APPLICATIONS FOR THE ISSUE, SALE ORPURCHASE OF THE NOTES WITHIN, TO OR FROM AUSTRALIA (INCLUDING AN OFFER ORINVITATION WHICH IS RECEIVED BY A PERSON IN AUSTRALIA) OR (B) DISTRIBUTE OR PUBLISHTHIS OFFERING MEMORANDUM OR ANY OTHER PROSPECTUS, DISCLOSURE DOCUMENT,OFFERING MATERIAL OR ADVERTISEMENT RELATING TO THE SECURITIES IN AUSTRALIA,UNLESS (I) THE MINIMUM AGGREGATE CONSIDERATION PAYABLE BY EACH OFFEREE IS THE U.S.DOLLAR EQUIVALENT OF AT LEAST A$500,000 (DISREGARDING MONEYS LENT BY THE OFFEROROR ITS ASSOCIATES) OR THE OFFER OTHERWISE DOES NOT REQUIRE DISCLOSURE TO INVESTORSIN ACCORDANCE WITH PART 6D.2 OF THE CORPORATIONS ACT 2001 (CWLTH) OF AUSTRALIA,AND (II) SUCH ACTION COMPLIES WITH ALL APPLICABLE LAWS AND REGULATIONS.

NOTICE TO RESIDENTS OF AUSTRIA

THE NOTES WILL BE OFFERED, SOLICITED, SOLD, DISTRIBUTED OR ADVERTISED IN AUSTRIAONLY TO A LIMITED NUMBER OF NOT MORE THAN 250 INVESTORS, EACH OF WHICH HAS BEENIDENTIFIED BY ITS NAME PRIOR TO DISPATCHING THE OFFER, SOLICITATION FOR THE OFFER,

SALE, DISTRIBUTION OR ADVERTISEMENT, AND IN ALL CASES ONLY IN CIRCUMSTANCES WHERENO PUBLIC OFFERING OF THE NOTES IS CONSTITUTED IN AUSTRIA WITHIN THE DEFINITION OFTHE AUSTRIAN CAPITAL MARKET ACT, AS AMENDED, OR ANY OTHER LAW AND REGULATION INAUSTRIA APPLICABLE TO THE OFFER AND THE SALE OF THE NOTES IN AUSTRIA, OR WHERE ANEXEMPTION FROM THE DUTY TO PUBLISH A PROSPECTUS UNDER THE AUSTRIAN CAPITALMARKET ACT IS APPLICABLE. NEITHER THIS OFFERING MEMORANDUM NOR ANY OTHEROFFERING MATERIAL OR INFORMATION RELATING TO THE NOTES IS A PROSPECTUS WITHIN THEMEANING OF THE AUSTRIAN CAPITAL MARKET ACT NOR A PUBLIC OFFERING OR A PUBLICSOLICITATION TO SUBSCRIBE FOR OR PURCHASE THE NOTES OR A PUBLIC INVITATION TO MAKEAN OFFER FOR THE NOTES OR ANY ADVERTISEMENT OR MARKETING WHICH MAY BECONSIDERED EQUIVALENT TO A PUBLIC OFFER OR SOLICITATION IN AUSTRIA PURSUANT TO THEAUSTRIAN CAPITAL MARKET ACT. NO PROSPECTUS HAS BEEN OR WILL BE PUBLISHEDPURSUANT TO THE AUSTRIAN CAPITAL MARKET ACT. THE NOTES HAVE NOT BEEN AND WILL

NOT BE REGISTERED OR OTHERWISE AUTHORISED FOR PUBLIC OFFER IN AUSTRIA UNDER THEAUSTRIAN CAPITAL MARKET ACT OR OTHERWISE. ANY SUBSCRIBERS TO THE NOTES WILLCOMMIT NOT TO PUBLICLY OFFER OR SOLICIT OFFERS TO SUBSCRIBE, THE NOTES, AND WILLALSO COMMIT THAT THEY WILL NOT SELL OR TRANSFER ANY NOTES TO ANY THIRD PARTYUNLESS SUCH THIRD PARTY HAS MADE A LEGALLY VALID COMMITMENT TO THE SAME EFFECT.



x

NOTICE TO RESIDENTS OF BAHRAIN

NO PUBLIC OFFER OF THE NOTES WILL BE MADE IN BAHRAIN AND NO APPROVALS HAVE BEENSOUGHT FROM ANY GOVERNMENTAL AUTHORITY OF OR IN BAHRAIN. NONE OF THE ISSUER, THECO-ISSUER AND THE INITIAL PURCHASER IS PERMITTED TO MAKE ANY INVITATION TO THEPUBLIC IN THE STATE OF BAHRAIN TO SUBSCRIBE FOR THE NOTES AND THIS OFFERINGMEMORANDUM MAY NOT BE ISSUED, PASSED TO, OR MADE AVAILABLE TO MEMBERS OF THEPUBLIC IN BAHRAIN GENERALLY.

NOTICE TO RESIDENTS OF BELGIUM

THE OFFERING IS EXCLUSIVELY CONDUCTED UNDER APPLICABLE PRIVATE PLACEMENTEXEMPTIONS AND THEREFORE IT HAS NOT BEEN AND WILL NOT BE NOTIFIED TO, AND THISOFFERING MEMORANDUM OR ANY OTHER OFFERING MATERIAL RELATING TO THE NOTES HASNOT BEEN AND WILL NOT BE APPROVED BY, THE BELGIAN BANKING, FINANCE AND INSURANCECOMMISSION. ANY REPRESENTATION TO THE CONTRARY IS UNLAWFUL. EACH OF THE ISSUER,THE CO-ISSUER AND THE INITIAL PURCHASER HAS UNDERTAKEN NOT TO OFFER SELL, RESELL,TRANSFER OR DELIVER, DIRECTLY OR INDIRECTLY, ANY NOTES, OR TO DISTRIBUTE OR PUBLISHTHIS OFFERING MEMORANDUM OR ANY OTHER MATERIAL RELATING TO THE NOTES, TO ANYINDIVIDUAL OR LEGAL ENTITY IN BELGIUM OTHER THAN: (I) INVESTORS REQUIRED TO INVEST AMINIMUM OF EURO 250,000 (PER INVESTOR AND PER TRANSACTION); AND (II) INSTITUTIONALINVESTORS AS DEFINED IN ARTICLE 3, 2°, OF THE BELGIAN ROYAL DECREE OF 7 JULY 1999 ONTHE PUBLIC CHARACTER OF FINANCIAL TRANSACTIONS, ACTING FOR THEIR OWN ACCOUNT.THIS OFFERING MEMORANDUM HAS BEEN ISSUED ONLY FOR THE PERSONAL USE OF THE ABOVEQUALIFIED INVESTORS AND EXCLUSIVELY FOR THE PURPOSE OF THE OFFERING OF THE NOTES.ACCORDINGLY, THE INFORMATION CONTAINED THEREIN MAY NOT BE REPRODUCED OR USEDFOR ANY OTHER PURPOSE NOR DISCLOSED TO ANY OTHER PERSON IN BELGIUM. ANY ACTIONCONTRARY TO THESE RESTRICTIONS WILL CAUSE THE RECIPIENT AND THE CO-ISSUERS TO BE INVIOLATION OF THE BELGIAN SECURITIES LAWS.

NOTICE TO RESIDENTS OF THE PEOPLE'S REPUBLIC OF CHINA

THE OFFER OF THE NOTES HAS NOT BEEN AND WILL NOT BE REGISTERED WITH THE RELEVANT

REGULATORY AUTHORITIES IN THE PEOPLE'S REPUBLIC OF CHINA PURSUANT TO RELEVANTSECURITIES LAWS AND REGULATIONS AND MAY NOT BE OFFERED OR SOLD WITHIN THEPEOPLE'S REPUBLIC OF CHINA THROUGH A PUBLIC OFFERING OR IN CIRCUMSTANCES WHICHCONSTITUTE AN OFFER WITHIN THE MEANING OF THE RELEVANT SECURITIES LAWS ANDREGULATIONS IN THE PEOPLE'S REPUBLIC OF CHINA THAT REQUIRE A REGISTRATION ORAPPROVAL OF THE RELEVANT SECURITIES REGULATORY AUTHORITIES IN THE PEOPLE'SREPUBLIC OF CHINA.

NOTICE TO RESIDENTS OF DENMARK

THE OFFERING OF THE NOTES WILL BE MADE PURSUANT TO SECTION 11 SUBSECTION 1 NUMBER1 AND 3 OF THE DANISH EXECUTIVE ORDER NO. 306 OF 28 APRIL 2005 (THE "EXECUTIVE ORDER")AND WILL NOT BE REGISTERED WITH AND HAVE NOT BEEN APPROVED BY OR OTHERWISE

PUBLISHED BY THE DANISH FINANCIAL SUPERVISORY AUTHORITY, THE DANISH SECURITIESCOUNCIL OR THE DANISH COMMERCE AND COMPANIES AGENCY UNDER THE RELEVANT DANISHACTS AND REGULATIONS. THE OFFERING MEMORANDUM WILL ONLY BE DIRECTED TO PERSONSIN DENMARK WHO ARE REGARDED QUALIFIED INVESTORS AS SET FORTH IN SECTION 2 OF THEEXECUTIVE ORDER AND/OR TO INVESTORS WHO ACQUIRE SECURITIES FOR A TOTALCONSIDERATION OF AT LEAST EURO 50,000 PER INVESTOR, FOR EACH SEPARATE OFFER. THENOTES MAY NOT BE MADE AVAILABLE TO ANY OTHER PERSON IN DENMARK NOR MAY THENOTES OTHERWISE BE MARKETED OR OFFERED FOR SALE IN DENMARK.



xi

NOTICE TO RESIDENTS OF FINLAND

THE NOTES MAY NOT BE OFFERED OR SOLD, AND THIS OFFERING MEMORANDUM MAY NOT BEDISTRIBUTED, DIRECTLY OR INDIRECTLY, TO ANY RESIDENT OF THE REPUBLIC OF FINLAND ORIN THE REPUBLIC OF FINLAND, EXCEPT PURSUANT TO APPLICABLE FINNISH LAWS ANDREGULATIONS. SPECIFICALLY, THE NOTES MAY ONLY BE ACQUIRED FOR DENOMINATIONS OFNOT LESS THAN EURO 50,000, AND THE NOTES MAY NOT BE OFFERED OR SOLD, AND THISOFFERING MEMORANDUM MAY NOT BE DISTRIBUTED, DIRECTLY OR INDIRECTLY, TO THEPUBLIC IN THE REPUBLIC OF FINLAND AS DEFINED UNDER THE FINNISH SECURITIES MARKETACT OF 1989.

NOTICE TO RESIDENTS OF FRANCE

THE NOTES HAVE NOT BEEN OFFERED OR SOLD AND MAY NOT BE OFFERED OR SOLD, DIRECTLYOR INDIRECTLY, TO THE PUBLIC IN THE REPUBLIC OF FRANCE. ANY OFFERS OF THE NOTES INTHE REPUBLIC OF FRANCE WILL BE MADE ONLY IN ACCORDANCE WITH ARTICLE 6 OF THEORDINANCE DATED 28TH SEPTEMBER 1967, AS AMENDED, AND DECREE NO. 98-880, DATED 1ST OCTOBER 1998, RELATING TO OFFERS TO A LIMITED NUMBER OF INVESTORS.

NOTICE TO RESIDENTS OF GERMANY

THE NOTES AND THIS OFFERING MEMORANDUM HAVE NOT BEEN REGISTERED WITH THEBUNDESANSTALT FUER FINANZDIENSTLEISTUNGSAUFSICHT AND THEREFORE CAN ONLY BEOFFERED OR ACQUIRED ACCORDING TO APPLICABLE GERMAN LAW.

NOTICE TO RESIDENTS OF THE SPECIAL ADMINISTRATIVE REGION OF HONG KONG

NO PERSON MAY OFFER OR SELL IN HONG KONG, BY MEANS OF ANY DOCUMENT, ANY NOTESOTHER THAN (A) TO "PROFESSIONAL INVESTORS" AS DEFINED IN THE SECURITIES AND FUTURESORDINANCE (CAP. 571) OF HONG KONG AND ANY RULES MADE UNDER THAT ORDINANCE; OR(B) IN OTHER CIRCUMSTANCES WHICH DO NOT RESULT IN THE DOCUMENT BEING A"PROSPECTUS" AS DEFINED IN THE COMPANIES ORDINANCE (CAP.32) OF HONG KONG OR WHICHDO NOT CONSTITUTE AN OFFER TO THE PUBLIC WITHIN THE MEANING OF THAT ORDINANCE. NO

PERSON MAY ISSUE OR HAVE IN ITS POSSESSION FOR THE PURPOSES OF ISSUE, WHETHER INHONG KONG OR ELSEWHERE ANY ADVERTISEMENT, INVITATION OR DOCUMENT RELATING TOTHE NOTES, WHICH IS DIRECTED AT, OR THE CONTENTS OF WHICH ARE LIKELY TO BE ACCESSEDOR READ BY THE PUBLIC IN HONG KONG (EXCEPT IF PERMITTED TO DO SO UNDER THESECURITIES LAWS OF HONG KONG) OTHER THAN WITH RESPECT TO THE NOTES WHICH ARE ORARE INTENDED TO BE DISPOSED OF ONLY TO PERSONS OUTSIDE HONG KONG OR ONLY TO"PROFESSIONAL INVESTORS" WITHIN THE MEANING OF THE SECURITIES AND FUTURESORDINANCE (CAP. 571) OF HONG KONG AND ANY RULES MADE THEREUNDER.

NOTICE TO RESIDENTS OF IRELAND

EACH OF THE ISSUER AND THE INITIAL PURCHASER HAS REPRESENTED, WARRANTED ANDUNDERTAKEN THAT: (A) IT WILL NOT SELL NOTES OTHERWISE THAN IN CONFORMITY WITH THE

PROVISIONS OF THE INVESTMENT INTERMEDIARIES ACT, 1995 OF IRELAND, AS AMENDED,INCLUDING, WITHOUT LIMITATION, SECTIONS 9 AND 23 (INCLUDING ADVERTISINGRESTRICTIONS MADE THEREUNDER) THEREOF AND THE CODES OF CONDUCT MADE UNDERSECTION 37 THEREOF AND WHERE RELEVANT THE PROVISIONS OF THE IRISH INVESTORCOMPENSATION ACT 1998, INCLUDING, WITHOUT LIMITATION, SECTION 21 OR, IN THE CASE OF ACREDIT INSTITUTION EXERCISING ITS RIGHTS UNDER THE BANKING CONSOLIDATION DIRECTIVE(2000/12/EC OF 20TH MARCH 2000), AS AMENDED, IN CONFORMITY WITH THE CODES OF CONDUCTOR PRACTICE MADE UNDER SECTION 117(1) OF THE CENTRAL BANK ACT, 1989, OF IRELAND, ASAMENDED; (B) IN CONNECTION WITH OFFERS OR SALES OF NOTES, IT HAS ONLY ISSUED OR



xii

PASSED ON , AND WILL ONLY ISSUE OR PASS ON , IN IRELAND, ANY DOCUMENT RECEIVED BY ITIN CONNECTION WITH THE ISSUE OF SUCH NOTES TO PERSONS WHO ARE PERSONS TO WHOMTHE DOCUMENTS MAY OTHERWISE LAWFULLY BE ISSUED OR PASSED ON; (C) IN RESPECT OF ALOCAL OFFER (WITHIN THE MEANING OF SECTION 38(1) OF THE INVESTMENT FUNDS, COMPANIESAND MISCELLANEOUS PROVISIONS ACT 2005 OF IRELAND) OF NOTES IN IRELAND, IT HASCOMPLIED AND WILL COMPLY WITH SECTION 49 OF THE INVESTMENT FUNDS, COMPANIES ANDMISCELLANEOUS PROVISIONS ACT 2005 OF IRELAND; (D) WHERE RELEVANT ANY ISSUE WITH AMATURITY OF LESS THAN ONE YEAR WILL BE CARRIED OUT IN STRICT ACCORDANCE WITH THECENTRAL BANK OF IRELAND'S IMPLEMENTATION NOTICE FOR CREDIT INSTITUTIONS (BSD C01/02 OF 12 NOVEMBER 2002) ISSUED UNDER SECTION 8(2) OF THE CENTRAL BANK ACT 1971, ASAMENDED; AND (E) WHERE RELEVANT ANYTHING DONE IN OR THROUGH IRELAND INCONNECTION WITH THE NOTES WILL BE DONE IN ACCORDANCE WITH THE PROVISIONS OF THEIRISH MARKET ABUSE (DIRECTIVE 2003/6/EC) REGULATIONS 2005 AND ANY RULES ISSUED BY THEIRISH FINANCIAL SERVICES REGULATORY AUTHORITY.

NOTICE TO RESIDENTS OF ITALY

THIS OFFERING MEMORANDUM MAY NOT BE DISTRIBUTED TO MEMBERS OF THE PUBLIC INITALY. THE ITALIAN COMMISSIONE NAZIONALE PER LA SOCIETA E LA BORSA HAS NOTAUTHORIZED ANY OFFERING OF THE SUBSCRIPTION OF THE NOTES. ACCORDINGLY, THE NOTES

MAY NOT BE OFFERED OR SOLD IN ITALY OR TO RESIDENTS THEREOF EXCEPT AS PERMITTED BYITALIAN LAW.

NOTICE TO RESIDENTS OF JAPAN

THE NOTES HAVE NOT BEEN AND WILL NOT BE REGISTERED UNDER THE SECURITIES ANDEXCHANGE LAW OF JAPAN (THE "SECURITIES AND EXCHANGE LAW") AND THE INITIALPURCHASER HAS AGREED THAT IT WILL NOT OFFER OR SELL ANY NOTES DIRECTLY ORINDIRECTLY, IN JAPAN OR TO, OR FOR THE BENEFIT OF, ANY RESIDENT OF JAPAN (WHICH TERMAS USED HEREIN MEANS ANY PERSON RESIDENT IN JAPAN, INCLUDING ANY CORPORATION OROTHER ENTITY ORGANIZED UNDER THE LAWS OF JAPAN) OR TO OTHERS FOR RE-OFFERING ORRESALE, DIRECTLY OR INDIRECTLY, IN JAPAN OR TO A RESIDENT OF JAPAN AND THATTHEREAFTER IT WILL NOT OFFER OR SELL NOTES IN JAPAN OR TO A RESIDENT OF JAPAN EXCEPT

PURSUANT TO AN EXEMPTION FROM THE REGISTRATION REQUIREMENTS OF, AND OTHERWISEIN COMPLIANCE WITH, THE SECURITIES AND EXCHANGE LAW AND ANY RELEVANT LAWS,REGULATIONS AND MINISTERIAL GUIDELINES OF JAPAN.

NOTICE TO RESIDENTS OF KOREA

THE CO-ISSUERS ARE NOT MAKING ANY REPRESENTATION, EXPRESS OR IMPLIED, WITH RESPECTTO THE QUALIFICATION OF THE RECIPIENTS OF THESE MATERIALS FOR THE PURPOSE OFINVESTING IN THE NOTES UNDER THE LAWS OF KOREA, INCLUDING AND WITHOUT LIMITATIONTHE FOREIGN EXCHANGE MANAGEMENT LAW AND REGULATIONS THEREUNDER. THE NOTESHAVE NOT BEEN REGISTERED UNDER THE SECURITIES AND EXCHANGE LAW OF KOREA ANDNONE OF THE NOTES MAY BE OFFERED OR SOLD OR DELIVERED, DIRECTLY OR INDIRECTLY, INKOREA OR TO ANY RESIDENT OF KOREA EXCEPT PURSUANT TO APPLICABLE LAWS AND

REGULATIONS OF KOREA.

NOTICE TO RESIDENTS OF THE NETHERLANDS

THE INITIAL PURCHASER HAS REPRESENTED AND AGREED THAT EACH HAS NOT, DIRECTLY ORINDIRECTLY, OFFERED, SOLD, TRANSFERRED OR DELIVERED AND WILL NOT, DIRECTLY ORINDIRECTLY, OFFER, SELL, TRANSFER OR DELIVER ANY NOTES OFFERED HEREBY (INCLUDINGRIGHTS REPRESENTING AN INTEREST IN A GLOBAL NOTE) IN DENOMINATIONS LESS THAN €50,000 OR U.S.$50,000 (OR THE EQUIVALENT THEREOF IN OTHER CURRENCIES) TO ANYONEANYWHERE IN THE WORLD OTHER THAN TO BANKS, INVESTMENT BANKS, PENSION FUNDS,



xiii

INSURANCE COMPANIES, SECURITIES FIRMS, INVESTMENT INSTITUTIONS, CENTRALGOVERNMENTS, LARGE INTERNATIONAL AND SUPRANATIONAL ORGANIZATIONS, TREASURIESAND FINANCE COMPANIES OF LARGE ENTERPRISES AND OTHER ENTITIES WHICH TRADE ORINVEST IN SECURITIES IN THE CONDUCT OF A BUSINESS OR PROFESSION.

NOTICE TO RESIDENTS OF THE KINGDOM OF NORWAY

THE INITIAL PURCHASER HAS ACKNOWLEDGED THAT THE NOTES MAY NOT BE OFFERED, SOLDOR DISTRIBUTED IN THE KINGDOM OF NORWAY, EXCEPT IN ACCORDANCE WITH THENORWEGIAN SECURITIES TRADING ACT OF 19 JUNE, 1997, AS AMENDED, AND ALL APPLICABLEREGULATIONS. THE NOTES MAY NOT BE OFFERED, SOLD OR DISTRIBUTED IN NORWAY EXCEPTIN CIRCUMSTANCES WHICH DO NOT CONSTITUTE A PUBLIC OFFER OF SECURITIES IN NORWAYWITHIN THE MEANING OF NORWEGIAN SECURITIES LAWS AND REGULATIONS. NEITHER THENOTES NOR THIS OFFERING MEMORANDUM HAS BEEN APPROVED AND REGISTERED BY THENORWEGIAN STOCK EXCHANGE OR REGISTERED WITH THE NORWEGIAN REGISTER OF BUSINESSENTERPRISES.

NOTICE TO RESIDENTS OF SINGAPORE

THIS OFFERING MEMORANDUM HAS NOT BEEN AND WILL NOT BE REGISTERED AS APROSPECTUS WITH THE MONETARY AUTHORITY OF SINGAPORE. ACCORDINGLY, THIS OFFERINGMEMORANDUM OR ANY OTHER DOCUMENT OR MATERIAL IN CONNECTION WITH ANY OFFER OFTHE NOTES OFFERED HEREBY MAY NOT BE ISSUED, CIRCULATED OR DISTRIBUTED INSINGAPORE. THE OFFER OF NOTES OFFERED HEREBY OR ANY INVITATION TO SUBSCRIBE FOROR PURCHASE ANY SUCH NOTES (OR ANY ONE OF THEM) MAY NOT BE MADE, DIRECTLY ORINDIRECTLY, IN SINGAPORE, OTHER THAN UNDER CIRCUMSTANCES IN WHICH SUCH OFFER ORSALE DOES NOT CONSTITUTE AN OFFER OR SALE OF THE NOTES OFFERED HEREBY TO THEPUBLIC IN SINGAPORE, OR IN WHICH SUCH OFFER OR SALE IS MADE PURSUANT TO SUITABLEEXEMPTIONS APPLICABLE THERETO (SUCH AS BUT NOT LIMITED TO SECTION 274 OR SECTION275 OF THE SECURITIES AND FUTURES ACT (CHAPTER 289) OF SINGAPORE). NO PERSON WHORECEIVES A COPY OF THIS OFFERING MEMORANDUM UNDER SUCH CIRCUMSTANCES MAY ISSUECIRCULATE OR DISTRIBUTE THIS OFFERING MEMORANDUM IN SINGAPORE OR MAKE, OR GIVETO ANY OTHER PERSON, A COPY OF THIS OFFERING MEMORANDUM.

NOTICE TO RESIDENTS OF SPAIN

THIS OFFERING MEMORANDUM HAS NOT BEEN AND WILL NOT BE REGISTERED WITH THECOMMISSION NATIONAL DEL MERCADO DE VALORES OF SPAIN AND MAY NOT BE DISTRIBUTEDIN SPAIN IN CONNECTION WITH THE OFFERING AND SALE OF NOTES WITHOUT COMPLYING WITHALL LEGAL AND REGULATORY REQUIREMENTS IN RELATION THERETO.

NOTICE TO RESIDENTS OF SWEDEN

THIS OFFERING MEMORANDUM IS FOR THE RECIPIENT ONLY AND MAY NOT IN ANY WAY BEFORWARDED TO ANY OTHER PERSON OR TO THE PUBLIC IN SWEDEN.

NOTICE TO RESIDENTS OF SWITZERLAND

THE CO-ISSUERS HAVE NOT BEEN AUTHORIZED BY THE SWISS FEDERAL BANKING COMMISSIONAS A FOREIGN INVESTMENT FUND UNDER ARTICLE 45 OF THE SWISS FEDERAL LAW ONINVESTMENT FUNDS OF 18 MARCH 1994. ACCORDINGLY, THE NOTES MAY NOT BE OFFERED ORDISTRIBUTED ON A PROFESSIONAL BASIS IN OR FROM SWITZERLAND, AND NEITHER THISOFFERING MEMORANDUM NOR ANY OTHER OFFERING MATERIALS RELATING TO THE NOTESMAY BE DISTRIBUTED IN CONNECTION WITH ANY SUCH OFFERING OR DISTRIBUTION. THENOTES MAY, HOWEVER, BE OFFERED AND THIS OFFERING MEMORANDUM MAY BE DISTRIBUTED



xiv

IN SWITZERLAND ON A PROFESSIONAL BASIS TO A LIMITED NUMBER OF PROFESSIONALINVESTORS IN CIRCUMSTANCES SUCH THAT THERE IS NO PUBLIC OFFER.

NOTICE TO RESIDENTS OF TAIWAN

THE OFFER OF THE NOTES HAS NOT BEEN AND WILL NOT BE REGISTERED WITH THE SECURITIES

AND FUTURES COMMISSION OF TAIWAN OR WITH ANY OTHER RELEVANT REGULATORYAUTHORITIES IN THE REPUBLIC OF CHINA PURSUANT TO RELEVANT SECURITIES LAWS ANDREGULATIONS AND MAY NOT BE OFFERED OR SOLD WITHIN THE REPUBLIC OF CHINA THROUGHA PUBLIC OFFERING OR IN CIRCUMSTANCES WHICH CONSTITUTE AN OFFER WITHIN THEMEANING OF THE SECURITIES AND EXCHANGE LAW OF TAIWAN OR WITHIN THE MEANING OFRELEVANT SECURITIES LAWS AND REGULATIONS IN THE REPUBLIC OF CHINA THAT REQUIRE AREGISTRATION OR APPROVAL OF THE SECURITIES AND FUTURES COMMISSION OF TAIWAN OROTHER RELEVANT SECURITIES REGULATORY AUTHORITIES IN THE REPUBLIC OF CHINA.

NOTICE TO RESIDENTS OF THE UNITED KINGDOM

THIS COMMUNICATION IS DIRECTED ONLY AT PERSONS WHO (i) ARE OUTSIDE THE UNITEDKINGDOM OR (ii) HAVE PROFESSIONAL EXPERIENCE IN MATTERS RELATING TO INVESTMENTSOR (iii) ARE PERSONS FALLING WITHIN ARTICLE 49(2)(a) TO (d) ("HIGH NET WORTH COMPANIESUNINCORPORATED ASSOCIATIONS ETC") OF THE FINANCIAL SERVICES AND MARKETS ACT 2000(FINANCIAL PROMOTION) ORDER 2001 (ALL SUCH PERSONS TOGETHER BEING REFERRED TO AS"RELEVANT PERSONS"). THIS COMMUNICATION MUST NOT BE ACTED ON OR RELIED ON BYPERSONS WHO ARE NOT RELEVANT PERSONS. ANY INVESTMENT OR INVESTMENT ACTIVITY TOWHICH THIS COMMUNICATION RELATES IS AVAILABLE ONLY TO RELEVANT PERSONS AND WILLBE ENGAGED IN ONLY WITH RELEVANT PERSONS.

NOTICE TO RESIDENTS WITHIN THE EUROPEAN ECONOMIC AREA

IN RELATION TO EACH MEMBER STATE OF THE EUROPEAN ECONOMIC AREA WHICH HASIMPLEMENTED THE PROSPECTUS DIRECTIVE (EACH, A "RELEVANT MEMBER STATE"), THEINITIAL PURCHASER HAS REPRESENTED AND AGREED THAT WITH EFFECT FROM ANDINCLUDING THE DATE ON WHICH THE PROSPECTUS DIRECTIVE IS IMPLEMENTED IN THAT

RELEVANT MEMBER STATE (THE "RELEVANT IMPLEMENTATION DATE") IT HAS NOT MADE ANDWILL NOT MAKE AN OFFER OF SECURITIES TO THE PUBLIC IN THAT RELEVANT MEMBER STATEPRIOR TO THE PUBLICATION OF A PROSPECTUS IN RELATION TO THE NOTES WHICH HAS BEENAPPROVED BY THE COMPETENT AUTHORITY IN THAT RELEVANT MEMBER STATE OR, WHEREAPPROPRIATE, APPROVED IN ANOTHER RELEVANT MEMBER STATE AND NOTIFIED TO THECOMPETENT AUTHORITY IN THAT RELEVANT MEMBER STATE, ALL IN ACCORDANCE WITH THEPROSPECTUS DIRECTIVE, EXCEPT THAT IT MAY, WITH EFFECT FROM AND INCLUDING THERELEVANT IMPLEMENTATION DATE, MAKE AN OFFER OF NOTES TO THE PUBLIC IN THATRELEVANT MEMBER STATE AT ANY TIME: (A) TO LEGAL ENTITIES WHICH ARE AUTHORIZED ORREGULATED TO OPERATE IN THE FINANCIAL MARKETS OR, IF NOT SO AUTHORIZED ORREGULATED, WHOSE CORPORATE PURPOSE IS SOLELY TO INVEST IN SECURITIES; (B) TO ANYLEGAL ENTITY WHICH HAS TWO OR MORE OF (1) AN AVERAGE OF AT LEAST 250 EMPLOYEESDURING THE LAST FINANCIAL YEAR; (2) A TOTAL BALANCE SHEET OF MORE THAN EURO

43,000,000 AND (3) AN ANNUAL NET TURNOVER OF MORE THAN EURO 50,000,000, AS SHOWN IN ITSLAST ANNUAL OR CONSOLIDATED ACCOUNTS; OR (C) IN ANY OTHER CIRCUMSTANCES WHICHDO NOT REQUIRE THE PUBLICATION BY THE CO-ISSUERS OF A PROSPECTUS PURSUANT TOARTICLE 3 OF THE PROSPECTUS DIRECTIVE. FOR THE PURPOSES OF THIS PROVISION, THEEXPRESSION AN "OFFER OF SECURITIES TO THE PUBLIC" IN RELATION TO ANY SECURITIES INANY RELEVANT MEMBER STATE MEANS THE COMMUNICATION IN ANY FORM AND BY ANYMEANS OF SUFFICIENT INFORMATION ON THE TERMS OF THE OFFERING AND THE SECURITIES TOBE OFFERED SO AS TO ENABLE A PURCHASER TO DECIDE TO PURCHASE OR SUBSCRIBE THESECURITIES, AS THE SAME MAY BE VARIED IN THAT MEMBER STATE BY ANY MEASUREIMPLEMENTING THE PROSPECTUS DIRECTIVE IN THAT MEMBER STATE AND THE EXPRESSION



xv

"PROSPECTUS DIRECTIVE" MEANS DIRECTIVE 2003/71/EC AND INCLUDES ANY RELEVANTIMPLEMENTING MEASURE IN EACH RELEVANT MEMBER STATE.

NOTICE TO MEMBERS OF THE PUBLIC IN THE CAYMAN ISLANDS

NO INVITATION MAY BE MADE TO THE PUBLIC IN THE CAYMAN ISLANDS TO SUBSCRIBE FOR THE

NOTES.

___________________________

The distribution of this Offering Memorandum and the offering of the Notes may also be restricted by law in certain jurisdictions. Consequently, nothing contained herein shall constitute an offer to sell, or a solicitation of an offer tobuy, (i) any securities other than the Notes or (ii) any Notes in any jurisdiction in which it is unlawful for suchPerson to make such an offer or solicitation. Persons into whose possession this Offering Memorandum comes arerequired by the Issuer, the Co-Issuer and the Initial Purchaser to inform themselves about, and to observe, any suchrestrictions.

___________________________

FORWARD-LOOKING STATEMENTS

Any projections and estimates in this Offering Memorandum are forward-looking statements and are based onreasonable assumptions. Projections are necessarily speculative in nature, and some or all of the assumptionsunderlying the projections probably will not materialize or will vary significantly from actual results. Accordingly,the projections are only estimates. Actual results may vary from the projections, and the variations may be material.

Some important factors that could cause actual results to differ materially from those in any forward-lookingstatements include, among others, changes in interest rates; market, financial, or legal uncertainties; and the timingand frequency of the occurrence of Floating Amount Events. Consequently, the inclusion of projections in thisOffering Memorandum should not be regarded as a representation by the Issuer, the Co-Issuer, the SwapCounterparties (as defined below), the Initial Purchaser, the Trustee their respective affiliates or any other person or

entity, of the results that actually will be achieved by the Co-Issuers.

None of the Issuer, the Co-Issuer, the Swap Counterparties, the Initial Purchaser, the Trustee or any of theirrespective affiliates has any obligation to update or otherwise revise any projections, including any revisions toreflect changes in economic conditions or other circumstances arising after the date of this Offering Memorandumor to reflect the occurrence of unanticipated events, even if the underlying assumptions do not hold true.

AVAILABLE INFORMATION

To permit compliance with Rule 144A ("Rule 144A") under the Securities Act in connection with the resale of theNotes, the Co-Issuers (or, in the case of the Subordinated Notes, the Issuer only) will be required to furnish, uponrequest of a Holder of a Note, to such Holder and a prospective purchaser designated by such Holder, theinformation required to be delivered under Rule 144A(d)(4) under the Securities Act if at the time of the request the

Co-Issuers are not subject to the reporting requirements of Section 13 or 15(d) the United States Securities ExchangeAct of 1934, as amended (the "Exchange Act"), nor exempt from reporting pursuant to Rule 12g3–2(b) under theExchange Act. Such information may be obtained from (i) in the case of the Secured Notes, the Trustee, (ii) in thecase of the Subordinated Notes, the Subordinated Note Issuing and Paying Agent or (iii) if and for so long as anyNotes are listed on the Irish Stock Exchange, the Irish Paying Agent located in Dublin. Neither the Issuer nor theCo-Issuer is expected to become a reporting company or to be exempt from reporting pursuant to Rule 12g3-2(b)under the Exchange Act. Neither the Trustee nor the Subordinated Note Issuing and Paying Agent shall have anyliability or responsibility for the substantive content of any Rule 144A information provided and may includeappropriate disclaimers to such effect.



xvi

To the extent the Co-Issuers (or, in the case of the Subordinated Notes, the Issuer) deliver any annual or otherperiodic report to the Holders of the Notes, the Co-Issuers (or, in the case of the Subordinated Notes, the Issuer) willinclude in such reports a reminder that (i) each Holder (other than those Holders who are not U.S. Persons and havepurchased their Notes outside the United States pursuant to Regulation S under the Securities Act ("Regulation S"))is required to be (a) a "qualified institutional buyer" as defined in Rule 144A under the Securities Act (a "QualifiedInstitutional Buyer") and (b) a Qualified Purchaser, in each case, purchasing for its own account, (ii) the Notes canonly be transferred to a transferee (other than transferees who are not U.S. Persons and have purchased their Notesoutside the United States pursuant to Regulation S) that is (a) a Qualified Institutional Buyer and (b) a QualifiedPurchaser; and (iii) the Co-Issuers (or, in the case of the Subordinated Notes, the Issuer) have the right to compelany Holder who does not meet the transfer restrictions to transfer its interest in the Notes to a person designated bythe Issuer or sell such interests on behalf of the Holder.

CERTAIN CONSIDERATIONS RELATING TO THE CAYMAN ISLANDS

The Issuer is an exempted company incorporated under the laws of the Cayman Islands. As a result, it may not bepossible for purchasers of the Notes to effect service of process upon the Issuer within the United States or toenforce against the Issuer in United States courts judgments predicated upon the civil liability provisions of thesecurities laws of the United States. The Issuer has been advised by Maples and Calder, its legal advisor in theCayman Islands, that the United States and the Cayman Islands do not currently have a treaty providing forreciprocal recognition and enforcement of judgments in civil and commercial matters. Although there is no

statutory enforcement in the Cayman Islands of judgments obtained in New York or other states in the United States,the courts of the Cayman Islands will recognize and enforce a foreign judgment of a court of competent jurisdiction,based on the principle that a judgment of a competent foreign court imposes upon the judgment debtor an obligationto pay the sum for which judgment has been given, and provided such judgment is final, for a liquidated sum not inrespect of taxes or a fine or penalty, and which was not obtained in a manner, and is not of a kind the enforcement of which is, contrary to the public policy of the Cayman Islands. A Cayman Islands court may also stay proceedings if concurrent proceedings are being brought elsewhere. The Issuer will appoint Corporation Service Company with anaddress at 1133 Avenue of the Americas, Suite 3100, New York, New York 10036 as its agent in New York forservice of process.



SUMMARY OF TERMS

The following summary does not purport to be complete and is qualified in its entirety by, and should be read in

conjunction with, the more detailed information appearing elsewhere in this Offering Memorandum (this "Offering

Memorandum"). An index of defined terms and a glossary of certain defined terms appear at the back of this

Offering Memorandum.

Securities Offered: The Co-Issuers will issue U.S.$200,000,000 aggregate principal amountof Class A-1 Floating Rate Senior Secured Notes Due 2046 (the "ClassA-1 Notes"); U.S.$100,000,000 aggregate principal amount of Class A-2Floating Rate Senior Secured Notes Due 2046 (the "Class A-2 Notes"and, together with the Class A-1 Notes, the "Class A Notes");U.S.$110,000,000 aggregate principal amount of Class B Floating RateDeferrable Interest Secured Notes Due 2046 (the "Class B Notes"); andU.S.$80,000,000 aggregate principal amount of Class C Floating RateDeferrable Interest Secured Notes Due 2046 (the "Class C Notes" and,together with the Class A Notes and the Class B Notes, the "Co-IssuedNotes").

Concurrently with the issuance of the Co-Issued Notes by the Co-Issuers,the Issuer will also issue U.S.$30,000,000 aggregate principal amount of Class D Floating Rate Deferrable Interest Notes Due 2046 (the "Class DNotes"), U.S.$40,000,000 aggregate principal amount of Class E FloatingRate Deferrable Interest Notes Due 2046 (the "Class E Notes" and,together with the Co-Issued Notes and the Class D Notes, the "SecuredNotes") and U.S.$40,000,000 aggregate principal amount of SubordinatedNotes Due 2046 (the "Subordinated Notes"). The Secured Notes and theSubordinated Notes are offered hereby and are referred to collectivelyherein as the "Notes." Each of the Class A-1 Notes, the Class A-2 Notes,the Class B Notes, the Class C Notes, the Class D Notes, the Class ENotes and the Subordinated Notes is herein referred to as a "Class" of Notes.

The Notes will be sold to Citigroup Global Markets Inc. (the "InitialPurchaser") on or about November 29, 2006 (the "Closing Date"). Onand after the Closing Date, the Initial Purchaser may resell the Notes toinvestors (the "Original Purchasers") in individually negotiatedtransactions from time to time at varying prices determined at the time of sale.

The Secured Notes will be issued and secured pursuant to an Indenturedated as of November 29, 2006 (the "Indenture"), among the Issuer, theCo-Issuer and The Bank of New York Trust Company, NationalAssociation, as trustee (in such capacity, together with its successors insuch capacity, the "Trustee"). The Swap Counterparties will be expressthird party beneficiaries of the Indenture. See "Description of the

Secured Notes—Status and Security" and "—The Indenture." The Co-Issued Notes will be non-recourse debt obligations of the Co-Issuer andthe Secured Notes will be limited-recourse debt obligations of the Issuersecured solely by a pledge of the Collateral by the Issuer to the Trusteepursuant to the Indenture for the benefit of the holders from time to timeof the Secured Notes, the Trustee, the Collateral Administrator, theSubordinated Notes Issuing and Paying Agent and the Swap



2

Counterparties (collectively, the "Secured Parties"). See "Description of

the Secured Notes—Status and Security."

The Subordinated Notes will be unsecured, limited-recourse obligationsof the Issuer and will be constituted by a deed of covenant (the "Deed of Covenant") and issued and administered pursuant to the SubordinatedNote Issuing and Paying Agency Agreement dated as of November 29,2006 (the "Subordinated Note Issuing and Paying AgencyAgreement") between the Issuer and The Bank of New York TrustCompany, National Association, as Subordinated Note Issuing andPaying Agent (in such capacity, the "Subordinated Note Issuing andPaying Agent") including the terms and conditions of the SubordinatedNotes contained therein.

Priority of Offered Notes: All of the Class A-1 Notes are entitled to receive payments pari passu among themselves, all of the Class A-2 Notes are entitled to receivepayments pari passu among themselves, all of the Class B Notes areentitled to receive payments pari passu among themselves, all of theClass C Notes are entitled to receive payments pari passu amongthemselves, all of the Class D Notes are entitled to receive payments pari

passu among themselves, all of the Class E Notes are entitled to receivepayments pari passu among themselves and all of the Subordinated Notesare entitled to receive payments pari passu among themselves. Forpurposes of making payments on the Notes and other distributions oneach Distribution Date, available funds will be divided into CurrentIncome and MVS Account Excess.

With respect to Current Income, the relative order of Seniority of payment of each Class of Secured Notes on each Distribution Date is asfollows, subject to the Priority of Payments and the Liquidation Priority: first , the Class A-1 Notes, second , the Class A-2 Notes, third , the Class BNotes, fourth, the Class C Notes, fifth, the Class D Notes and sixth, theClass E Notes with (a) each Class of Secured Notes in such list being"Senior" or in "Seniority" to each other Class of Secured Notes thatfollows such Class of Secured Notes in such list and (b) each Class of Secured Notes in such list being "Subordinate" to each other Class of Secured Notes that precedes such Class of Secured Notes in such list. Nopayment of interest on any Class of Secured Notes will be made until allaccrued and unpaid interest on the Secured Notes of each Class that isSenior to such Class and that remain outstanding has been paid in full.The Subordinated Notes are subordinated to the Secured Notes and areentitled to periodic payments from Current Income released from the lienof the Indenture only to the extent that funds are available thereforpursuant to the Priority of Payments.

With respect to the MVS Account Excess, the relative order of Seniorityof payment of each Class of Secured Notes on each Distribution Date is

as follows, subject to the Priority of Payments and the LiquidationPriority: first , the Class A-1 Notes, second , the Class A-2 Notes, third , theClass B Notes, fourth, the Class C Notes, fifth, the Class D Notes and,sixth, the Class E Notes; provided, that after the end of the ReinvestmentPeriod but prior to the Note Acceleration Date, and for so long as theSequential Pay Test is satisfied on the related Determination Date, theMVS Account Excess for such Distribution Date will be applied, first , pro rata (based upon the then-current Remaining Unfunded NotionalAmount and the respective outstanding aggregate principal amount of and



3

interest accrued (including Defaulted Interest and Deferred Interest andaccrued interest thereon, if any) on each Class of Co-Issued Notes), onsuch Distribution Date to (i) reduce the Remaining Unfunded NotionalAmount by making a deposit to the MVS Account, (ii) pay principal of the Class A-1 Notes, (iii) pay principal of the Class A-2 Notes, (iv) payinterest (including Defaulted Interest, Class B Deferred Interest andaccrued interest thereon) on and principal of the Class B Notes, and(v) pay interest (including Defaulted Interest, Class C Deferred Interestand accrued interest thereon, if any) on and principal of the Class C Notesand, second , to pay (i) interest (including Defaulted Interest, Class DDeferred Interest and accrued interest thereon, if any) on and principal of the Class D Notes and (ii) interest (including Defaulted Interest, Class EDeferred Interest and accrued interest thereon, if any) on and principal of the Class E Notes, in that order.

Upon the liquidation of the Collateral following the occurrence of anEvent of Default and acceleration of the Notes, Disposition Proceeds willbe applied in accordance with the Liquidation Priority such that nopayments will be made in respect of principal of or interest on any Classof Notes until all principal of and interest on all Classes of Notes that are

Senior to such Class are paid in full.

Except with respect to Defaulted Swap Termination Payments, theobligations of the Issuer to the Swap Counterparties under the SwapAgreements will be senior to the obligations of the Issuer to pay theprincipal amount of, and interest on, the Secured Notes. In addition, onany date on which there is an Outstanding Swap Counterparty Amount,funds credited to the MVS Account will be applied to the reduction of such amount, without regard to the Priority of Payments.

See " Description of the Secured Notes—Priority of Payments."

The Co-Issuers: Lacerta ABS CDO 2006-1, Ltd. (the "Issuer") is an exempted company

with limited liability that was incorporated on November 2, 2006 underthe Companies Law (2004 Revision) of the Cayman Islands. The Issuerwas established as a special purpose vehicle for the purpose of issuingasset-backed securities. The entire share capital of the Issuer consists of 50,000 ordinary shares, par value U.S.$1.00 per share, of which 250 arein issue, each of which is and will be held in trust for charitable purposesin the Cayman Islands by Maples Finance Limited (the "Share Trustee")under the terms of a declaration of trust. The Indenture will require thatthe activities of the Issuer be limited to (1) entering into and Disposing of Synthetic Securities and acquiring and Disposing of, and investing andreinvesting in, Eligible MVS Investments and Eligible Investments for itsown account, (2) entering into and performing its obligations under theIndenture, the Credit Default Swap Agreement, the MVS Agreement, the

Senior Loan Swap Agreement, the Collateral Administration Agreement,the Deed of Covenant, the Note Purchase Agreement and theSubordinated Note Issuing and Paying Agency Agreement, (3) issuingand selling the Notes, (4) pledging the Collateral as security for itsobligations in respect of the Secured Notes and otherwise for the benefitof the Secured Parties and (5) other activities incidental to the foregoing.

Lacerta ABS CDO 2006-1, Corp., a Delaware corporation (the"Co-Issuer" and, together with the Issuer, the "Co-Issuers"), wasincorporated for the sole purpose of co-issuing the Co-Issued Notes. The



4

entire authorized and issued share capital of the Co-Issuer is owned byMaples Finance Limited.

The Issuer will not have any material assets other than the SyntheticSecurities, certain Accounts and the funds and investments creditedthereto, its rights under the Credit Default Swap Agreement, the MVSAgreement and certain other agreements entered into as described herein,and certain other Collateral as described herein.

The Co-Issuer will not have any assets (other than its common equity of U.S.$10) and will not pledge any assets to secure its obligations under theCo-Issued Notes. The Co-Issuer will not have any interest in theCollateral.

Senior Loan SwapAgreement: On the Closing Date, the Issuer will enter into a Senior Loan Swap

Agreement with the Senior Loan Swap Counterparty in a notional amountequal to U.S.$32,000,000. Pursuant to the Senior Loan Swap Agreement,the Issuer will receive an initial fixed payment on the Closing Date fromthe Senior Loan Swap Counterparty equal to U.S.$32,000,000 and theIssuer will be required to pay a fixed amount to the Senior Loan SwapCounterparty on each Distribution Date up to and including theDistribution Date in November 2011 equal to the Senior Loan SwapInstallment. The initial up-front payment in respect of the Senior LoanSwap Agreement represents (i) an amount equal to the aggregate amountof expenses that the Issuer has incurred and/or is expected to incur inconnection with the Offering and (ii) an amount (the "Upfront EquitySupplemental Amount") payable to the Subordinated Notes Issuing andPaying Agent on the first Distribution Date for distribution to the holdersof the Subordinated Notes. The amount of the Senior Loan SwapInstallment payments payable on each applicable Distribution Date wascalculated such that the Senior Loan Swap Counterparty will be repaid infull upon receipt of the aggregate of all such payments as scheduled, the

amount of the upfront payment made by it to the Issuer on the Closingunder the Senior Loan Swap Agreement plus a financing charge on suchinvestment over the term of the Senior Loan Swap Agreement.

Use of Proceeds: The gross proceeds received by the Issuer on the Closing Date from thesale of the Notes and the entry into of the Senior Loan Swap Agreementwill be approximately U.S.$632,000,000. The estimated total expensesrelating to the issuance and admission to trading of the Notes on The IrishStock Exchange Limited (the "Irish Stock Exchange"), includingorganizational and structuring fees and expenses of the Co-Issuers(including, without limitation, certain structuring and placement feespayable to the Initial Purchaser and the legal fees and expenses of counselto the Co-Issuers, the Initial Purchaser and the Trustee and the fees and

expenses payable in connection with the ratings of the Secured Notes),and the expenses of offering the Notes, including the initial deposit intothe Expense Account and the Upfront Equity Supplemental Amount, areapproximately U.S.$32,000,000, which will be paid from proceeds of theSenior Loan Swap Agreement. Accordingly, the net proceeds from theissuance and sale of the Notes and the entry into of the Senior Loan SwapAgreement, taking into account such expenses, are expected to beapproximately U.S.$600,000,000. Such net proceeds will be used by theIssuer to fund the initial deposit into the MVS Account of approximatelyU.S.$600,000,000. The Issuer will make a deposit of U.S.$2,300,000



5

representing the Upfront Equity Supplemental Amount to the CurrentIncome Account for Distribution to the holders of the Subordinated Noteson the first Distribution Date. See "Security for the Secured Notes."

Interest Payments on theSecured Notes: The Class A-1 Notes will bear interest at a floating rate per annum equal

to LIBOR plus 0.48%. The Class A-2 Notes will bear interest at afloating rate per annum equal to LIBOR plus 0.60%. The Class B Noteswill bear interest at a floating rate per annum equal to LIBOR plus 1.75%.The Class C Notes will bear interest at a floating rate per annum equal toLIBOR plus 3.80%. The Class D Notes will bear interest at a floatingrate per annum equal to LIBOR plus 6.00%. The Class E Notes will bearinterest at a floating rate per annum equal to LIBOR plus 7.00%. Intereston the Secured Notes and interest on Defaulted Interest and, asapplicable, Class B Deferred Interest, Class C Deferred Interest, Class DDeferred Interest and Class E Deferred Interest, in respect of such Noteswill be computed on the basis of a 360-day year and the actual number of days elapsed.

Interest on the Secured Notes will accrue from the Closing Date.

Accrued and unpaid interest on the Secured Notes will be payablequarterly in arrears on each Distribution Date, if and to the extent thatfunds are available on such Distribution Date in accordance with thePriority of Payments. See "Description of the Secured Notes—Interest."

So long as any Class A Notes are outstanding (i) the failure on anyDistribution Date to make a payment in respect of interest on the Class BNotes by reason of the operation of the Priority of Payments will notconstitute an Event of Default under the Indenture and (ii) any interest onthe Class B Notes that is not paid when due by operation of the Priority of Payments will be deferred (such deferred interest being referred to hereinas "Class B Deferred Interest") until such time as funds are available topay such amount in accordance with the Priority of Payments. No

Class B Deferred Interest will be added to the aggregate outstandingprincipal amount of the Class B Notes, but interest will accrue on Class BDeferred Interest at the rate applicable to the Class B Notes until suchClass B Deferred Interest is paid in full.

So long as any Class A Notes or Class B Notes are outstanding (i) thefailure on any Distribution Date to make payment in respect of interest onthe Class C Notes by reason of the operation of the Priority of Paymentswill not constitute an Event of Default under the Indenture and (ii) anyinterest on the Class C Notes that is not paid when due by operation of thePriority of Payments will be deferred (such deferred interest beingreferred to herein as "Class C Deferred Interest"). No Class C DeferredInterest will be added to the aggregate outstanding principal amount of

the Class C Notes, but interest will accrue on Class C Deferred Interest atthe rate applicable to the Class C Notes until such Class C DeferredInterest is paid in full.

So long as any Class A Notes, Class B Notes or Class C Notes areoutstanding (i) the failure on any Distribution Date to make payment inrespect of interest on the Class D Notes by reason of the operation of thePriority of Payments will not constitute an Event of Default under theIndenture and (ii) any interest on the Class D Notes that is not paid whendue by operation of the Priority of Payments will be deferred (such



6

deferred interest being referred to herein as "Class D DeferredInterest"). No Class D Deferred Interest will be added to the aggregateoutstanding principal amount of the Class D Notes, but interest willaccrue on Class D Deferred Interest at the rate applicable to the Class DNotes until such Class D Deferred Interest is paid in full.

So long as any Class A Notes, Class B Notes, Class C Notes or Class DNotes are outstanding (i) the failure on any Distribution Date to makepayment in respect of interest on the Class E Notes by reason of theoperation of the Priority of Payments will not constitute an Event of Default under the Indenture and (ii) any interest on the Class E Notes thatis not paid when due by operation of the Priority of Payments will bedeferred (such deferred interest being referred to herein as "Class EDeferred Interest"). No Class E Deferred Interest will be added to theaggregate outstanding principal amount of the Class E Notes, but interestwill accrue on Class E Deferred Interest at the rate applicable to theClass E Notes until such Class E Deferred Interest is paid in full.

Maturity; Average Life;Duration: The stated maturity of the Notes is the Distribution Date in February 2046

(with respect to each Class of Notes, the "Stated Maturity"). Each Classof Notes will mature at the Stated Maturity unless redeemed or repaidprior thereto. The average life of each Class of Secured Notes and theduration of the Subordinated Notes may be less than the number of yearsuntil the Stated Maturity of the Notes. See "Maturity, Prepayment and

Yield Considerations" and "Risk Factors—Projections, Forecasts and

Estimates."

Principal Repayment of theSecured Notes: On each Distribution Date occurring after the Reinvestment Period but

prior to the Note Acceleration Date, as long as the Sequential Pay Test issatisfied on the applicable Determination Date, the MVS Account Excesswill be applied, first , pro rata (based upon the then-current Remaining

Unfunded Notional Amount and the respective outstanding aggregateprincipal amount and interest (including Defaulted Interest and DeferredInterest and accrued interest thereon) of each Class of Co-Issued Notes)in accordance with the Priority of Payments to (i) reduce the RemainingUnfunded Notional Amount to zero by making a deposit to the MVSAccount, (ii) pay principal of the Class A-1 Notes, (iii) pay principal of the Class A-2 Notes, (iv) pay accrued and unpaid interest (includingDefaulted Interest, Class B Deferred Interest and accrued interest thereon,if any) on and principal of the Class B Notes, and (v) pay accrued andunpaid interest (including Defaulted Interest, Class C Deferred Interestand accrued interest thereon, if any) on and principal of the Class C Notesand, second , to pay (i) interest (including Defaulted Interest, Class DDeferred Interest and accrued interest thereon, if any) on and principal of

the Class D Notes and (ii) interest (including Defaulted Interest, Class EDeferred Interest and accrued interest thereon, if any) on and principal of the Class E Notes, in that order.

On each Distribution Date occurring after the Reinvestment Period butprior to the Note Acceleration Date, if the Sequential Pay Test is notsatisfied, the MVS Account Excess for such Distribution Date will beapplied in accordance with the Priority of Payments, first , to reduce theRemaining Unfunded Notional Amount to zero by making a deposit tothe MVS Account, second, to pay principal on the Class A-1 Notes and



7

the Class A-2 Notes until each such Class of Secured Notes has been paidin full, third , to pay accrued and unpaid interest (including DefaultedInterest, Class B Deferred Interest and accrued interest thereon, if any) onand principal of the Class B Notes, fourth, to pay accrued and unpaidinterest (including Defaulted Interest, Class C Deferred Interest andaccrued interest thereon, if any) on and principal of the Class C Notes, fifth, to pay accrued and unpaid interest (including Defaulted Interest,Class D Deferred Interest and accrued interest thereon, if any) on andprincipal of the Class D Notes and, sixth, to pay accrued and unpaidinterest (including Defaulted Interest, Class E Deferred Interest andaccrued interest thereon, if any) on and principal of the Class E Notes.The amount and frequency of principal payments of a Class of SecuredNotes will depend upon, among other things, the amount and frequencyof payments of principal and interest made under the ReferenceObligations referenced by the Synthetic Securities.

On the Note Acceleration Date and each Distribution Date thereafter, theMVS Account Excess will be applied, in accordance with the Priority of Payments, first , to reduce the Remaining Unfunded Notional Amount tozero by making a deposit to the MVS Account, second , to pay principal

on the Class A-1 Notes and the Class A-2 Notes until each such Class of Secured Notes has been paid in full, third , to pay accrued and unpaidinterest (including Defaulted Interest, Class B Deferred Interest andaccrued interest thereon, if any) on and principal of the Class B Notes, fourth, to pay accrued and unpaid interest (including Defaulted Interest,Class C Deferred interest and accrued interest thereon, if any) on andprincipal of the Class C Notes, fifth, to pay accrued and unpaid interest(including Defaulted Interest, Class D Deferred Interest and accruedinterest thereon, if any) on and principal of the Class D Notes and, sixth,to pay accrued and unpaid interest (including Defaulted Interest, Class EDeferred Interest and accrued interest thereon, if any) on and principal of the Class E Notes.

On the Note Acceleration Date and each Distribution Date thereafter, if the Secured Notes have not been redeemed in full on or prior to such date(after giving effect to the application of the MVS Account Excesspursuant to the Priority of Payments on or prior to such date), CurrentIncome that would otherwise be released from the lien of the Indentureand paid to the Subordinated Note Issuing and Paying Agent fordistribution to the Subordinated Noteholders (subject to the payment of certain other amounts prior thereto in accordance with the Priority of Payments) will be applied, first , to the payment of principal of theClass C Notes (until the Class C Notes have been paid in full), theClass B Notes (until the Class B Notes have been paid in full), the ClassA-2 Notes (until the Class A-2 Notes have been paid in full) and the ClassA-1 Notes (until the Class A-1 Notes have been paid in full), in that

order, and, second, to reduce the Remaining Unfunded Notional Amountto zero by making a deposit to the MVS Account. See "Description of

the Secured Notes—Principal" and "—Priority of Payments—Current

Income."

Payments of principal of the Secured Notes may be made during theReinvestment Period only in the following circumstances (subject to thePriority of Payments and the Liquidation Priority, as applicable): (a) inconnection with a Tax Redemption or an acceleration of the SecuredNotes following an Event of Default; and (b) on any Distribution Date on



8

or prior to the Note Acceleration Date, if, after paying interest (includingClass C Deferred Interest) on the Class C Notes in accordance with thePriority of Payments, the remaining Current Income exceeds the TargetReturn Amount, an amount up to the Class C Prepayment Percentage of such excess will be applied to pay principal of the Class C Notes inaccordance with paragraph (11) under "Description of the Secured

Notes—Priority of Payments—Current Income."

In addition, the Issuer may redeem the Secured Notes, in whole but not inpart, at the applicable Redemption Prices therefor on any DistributionDate occurring after the last day of the Reinvestment Period under thecircumstances described under "Description of the Secured Notes—

Optional Redemption and Tax Redemption," "—Auction Call

Redemption" and "—Priority of Payments—Current Income."

Distributions on theSubordinated Notes: On each Distribution Date occurring prior to the Note Acceleration Date,

to the extent that funds are available therefor, Current Income will bereleased from the lien of the Indenture for payment to the SubordinatedNote Issuing and Paying Agent only after the payment of interest on the

Secured Notes and certain other amounts in accordance with the Priorityof Payments. On and after the Note Acceleration Date, Current Incomewill be released from the lien of the Indenture and paid to theSubordinated Note Issuing and Paying Agent for distribution to theSubordinated Noteholders on each Distribution Date only after theRemaining Unfunded Notional Amount has been reduced to zero and theSecured Notes have been paid in full and certain other amounts have beenpaid in accordance with the Priority of Payments. Until the RemainingUnfunded Notional Amount has been reduced to zero and the SecuredNotes have been paid in full and certain other amounts have been paid inaccordance with the Priority of Payments, the MVS Account Excess isnot permitted to be released from the lien of the Indenture to makedistributions in respect of the Subordinated Notes. See "Description of

the Subordinated Notes—Distributions."

On each Distribution Date on or prior to the Note Acceleration Date, anamount equal to the Class C Prepayment Percentage will, instead of beingdistributed to Subordinated Noteholders (subject to the payment of certainother amounts prior thereto), be applied to pay principal of the Class CNotes. See "Description of the Secured Notes—Priority of Payments—

Current Income."

In addition, on the Distribution Date occurring in November 2013 (the"Note Acceleration Date") and on each Distribution Date thereafter, if the Secured Notes are not redeemed in full on such date, Current Incomethat would otherwise be released from the lien of the Indenture and paidto the Subordinated Note Issuing and Paying Agent for distribution to the

Subordinated Noteholders will be applied, first , to the payment of principal of the Class C Notes (until the Class C Notes have been paid infull), the Class B Notes (until the Class B Notes have been paid in full),the Class A-2 Notes (until the Class A-2 Notes have been paid in full) andthe Class A-1 Notes (until the Class A-1 Notes have been paid in full), inthat order; and, second , to the reduction of the Remaining UnfundedNotional Amount to zero by making a deposit to the MVS Account. See"Description of the Secured Notes—Mandatory and Optional

Amortization" and "—Priority of Payments—Current Income."



9

Optional Redemption andTax Redemption of theSecured Notes: Subject to certain conditions described herein, on any Distribution Date

occurring on or after the Distribution Date occurring in November 2009,holders of at least a Majority of the Subordinated Notes may direct theIssuer to redeem the Secured Notes in whole but not in part, in each caseat the applicable Redemption Price therefor (such redemption, an"Optional Redemption"). See "Description of the Secured Notes—

Optional Redemption and Tax Redemption."

In addition, upon the occurrence of a Tax Event, the Issuer may redeemthe Secured Notes (such redemption, a "Tax Redemption"), in whole butnot in part (i) at the written direction of holders of at least a Majority of any Class of Secured Notes that, as a result of the occurrence of such TaxEvent, has not received 100% of the aggregate amount of principal andinterest due and payable to such Class on any Distribution Date (eachsuch Class, an "Affected Class") or (ii) at the written direction of holdersof at least a Majority of the Subordinated Notes. Any such redemptionmay be effected only on a Distribution Date and only from(a) Disposition Proceeds and (b) all other funds in the Accounts (other

than in the Credit Default Swap Collateral Account and the MVSCounterparty Collateral Account) on the relevant Distribution Date, at theapplicable Redemption Price. A Tax Redemption may not be effected,however, unless (i) all Disposition Proceeds, to that extent necessary, areused to make the Tax Redemption, (ii) funds described under clauses(a) and (b) above are sufficient to redeem all of the Secured Notessimultaneously and to pay any termination amounts due to the SwapCounterparties in order to terminate all of the Synthetic Securities and theMVS Agreement and to pay certain other amounts in accordance with theprocedures set forth in the Indenture and (iii) the Tax MaterialityCondition is satisfied. See " Description of the Secured Notes—Optional

Redemption and Tax Redemption."

Auction Call Redemption: The Secured Notes will be subject to an Auction Call Redemption on theNote Acceleration Date and each Distribution Date thereafter until theSecured Notes are paid in full. If the Secured Notes have not beenredeemed in full on or prior to the Distribution Date immediatelypreceding the Note Acceleration Date (and are not otherwise scheduled orexpected to be redeemed in full on the Note Acceleration Date), theCollateral Administrator, with the assistance of the Swap CalculationAgent, will conduct an Auction of the Collateral Obligations inaccordance with the Auction Procedures set forth in the Indenture. SuchAuction will be conducted on a date no later than ten Business Days priorto the Note Acceleration Date and, if the Secured Notes are not redeemedin full on the Note Acceleration Date, no later than ten Business Daysprior to each Distribution Date thereafter upon the direction of a Majority

of the Subordinated Notes or the Credit Default Swap Counterparty untilthe Secured Notes have been redeemed in full.

In connection with each Auction, the Credit Default Swap Counterpartywill quote termination amounts payable to or by the Issuer in respect of each Synthetic Security. The Collateral Administrator will also obtainquotes for the purchase of the Collateral Obligations from QualifiedBidders. If certain conditions are met in connection with an Auction,including the receipt by the Issuer of Disposition Proceeds that, togetherwith all other available funds, are sufficient to pay (i) any accrued and



10

unpaid amounts payable under the Priority of Payments prior to thepayment of the Secured Notes (including any termination paymentspayable by the Issuer pursuant to the Credit Default Swap Agreement andthe MVS Agreement), and any fees and expenses incurred in connectionwith such Auction, (ii) the Secured Notes in full and (iii) theSubordinated Notes Required Return, the Secured Notes will beredeemed in connection with such Auction. If such conditions are notsatisfied, the Synthetic Securities will not be terminated and no otherCollateral will be sold in connection with such Auction, the SecuredNotes will not be redeemed in connection with such Auction and upon thedirection of a Majority of the Subordinated Notes or the Credit DefaultSwap Counterparty, the Collateral Administrator will conduct, at theexpense of the Co-Issuers, new Auctions on a quarterly basis until theSecured Notes are redeemed in full. See "Description of the Secured

Notes—Auction Call Redemption."

Security for the SecuredNotes: Pursuant to the Indenture, the Issuer's obligations to the Secured

Noteholders under the Secured Notes and the Indenture, the CollateralAdministrator under the Collateral Administration Agreement, the

Subordinated Note Issuing and Paying Agent under the SubordinatedNote Issuing and Paying Agency Agreement, the Trustee under theIndenture and the Swap Counterparties under the Credit Default SwapAgreement, the Senior Loan Swap Agreement and the MVS Agreementwill be secured by: (i) the Synthetic Securities; (ii) the Payment Account,the Income Collection Account, the Expense Account, the MVS Account,the Custodial Account and all Eligible MVS Investments and EligibleInvestments purchased with funds on deposit in such accounts (subject tothe rights of the MVS Counterparty to receive amounts thereinconstituting Eligible Collateral Interest Amounts); (iii) the rights of theIssuer under the Subordinated Note Issuing and Paying AgencyAgreement, the MVS Agreement, the Credit Default Swap Agreement,the Collateral Administration Agreement, the Administration Agreement

and the Note Purchase Agreement (including the rights of the Issuer inrespect of the MVS Counterparty Collateral Account and the CreditDefault Swap Collateral Account); (iv) all cash delivered to the Trustee;and (v) all proceeds of the foregoing (collectively, the "Collateral"). Inthe event of any realization on the Collateral, proceeds will be allocatedto the payment of each Class of Secured Notes in accordance with theLiquidation Priority.

Entry into SyntheticSecurities: The Aggregate Notional Balance of Synthetic Securities will be

U.S.$2,000,000,000 as of the Closing Date (the "Aggregate InitialNotional Amount").

The Synthetic Securities entered into by the Issuer on or prior to theClosing Date will have the characteristics and satisfy the criteria set forthherein under "Security for the Secured Notes—Synthetic Securities" and"—Eligibility Criteria."

The Synthetic Securities expected to be entered into by the Issuer as of the Closing Date are listed in the Schedule H attached hereto, "Table of

Reference Obligations as of the Closing Date."



11

Reinvestments: To the extent that any Reference Obligation amortizes during theReinvestment Period, the Issuer will, subject to the limitations describedherein, reinvest such amortized amounts on the next succeedingReinvestment Date. Reinvestments will be made by adding EligibleReplacement Reference Obligations to the MBS PAUG Confirmation in anotional amount equal to the amount of such amortization.

The Eligible Replacement Reference Obligations will be comprised of thereference obligations comprising the ABX.HE.BBB Index and theABX.HE.BBB- Index at the time a reinvestment is made by the Issuer.The amount available for reinvestment on each Reinvestment Date willbe divided between the ABX.HE.BBB Index and the ABX.HE.BBB-Index in a proportion that causes the Weighted Average Rating Factor of the Eligible Replacement Reference Obligations to be as close aspracticable to (but in no event greater than) the Weighted Average RatingFactor of the amortized Reference Obligations being replaced on suchReinvestment Date. The amount allocated to each of the ABX.HE.BBBIndex and the ABX.HE.BBB- Index will then be allocated pro rata among each of the reference obligations then comprising such index.

See "Security for the Secured Notes—Reinvestment."

Liquidation of Collateral: In connection with the Stated Maturity of the Notes, OptionalRedemption, Tax Redemption or Auction Call Redemption, the CollateralAdministrator (with the assistance of the Swap Calculation Agent) willDispose of the Synthetic Securities, Eligible MVS Investments, EligibleInvestments and other Collateral in accordance with the AuctionProcedures. In connection with an Optional Redemption or TaxRedemption, the Collateral Administrator will conduct such Dispositionat the direction of at least a Majority of the Subordinated Noteholderscausing such Optional Redemption or at least a Majority of any AffectedClass causing such Tax Redemption to occur. In connection with anAuction Call Redemption, the Collateral Administrator will conduct such

Disposition in accordance with the procedures set forth under"Description of the Secured Notes – Redemption Procedures." All netproceeds from such Disposition and all available cash will be applied tothe payment (in the order of priorities set forth under "Description of the

Secured Notes—Priority of Payments") of all (i) fees, (ii) expenses(including expenses of Disposition and all amounts due to the SwapCounterparties) and (iii) principal of and interest (including any DefaultedInterest, interest on Defaulted Interest and any Class B Deferred Interest,Class C Deferred Interest, Class D Deferred Interest, Class E DeferredInterest and any interest thereon) on the Secured Notes. Net proceedsfrom such liquidation and available cash remaining in the Accounts afterall payments required pursuant to the Indenture (other than the finalpayments to the Subordinated Note Issuing and Paying Agent for

distribution to the Subordinated Noteholders) and the payment of thecosts and expenses of such liquidation and the establishment of adequatereserves to meet all contingent, unliquidated liabilities or obligations of the Issuer will be paid to the Subordinated Note Issuing and Paying Agentfor distribution to the Subordinated Noteholders in accordance with theSubordinated Note Issuing and Paying Agency Agreement.



12

Optional Redemption of theSubordinated Notes: Subject to certain conditions described herein, if the Subordinated Notes

are not otherwise redeemed in connection with a redemption of theSecured Notes, on any Distribution Date on or after the Distribution Dateon which the Secured Notes have been paid in full, a Majority of Subordinated Noteholders may direct the Issuer to liquidate anyremaining assets and redeem the Subordinated Notes (in whole but not inpart), at the redemption price therefor. See "Description of the

Subordinated Notes—Optional Redemption."

The Credit Default SwapAgreement: On or prior to the Closing Date, the Issuer will enter into a 1992 ISDA

Master Agreement (Multicurrency-Cross Border) (together with theschedule, the credit support annex (if any) and any Confirmations thereto,the "Credit Default Swap Agreement") with Citibank, N.A., a nationalbanking association with its principal place of business in New York,New York, acting through its London Branch (in such capacity, the"Credit Default Swap Counterparty"), for the purpose of (i) enteringinto Synthetic Securities in the form of credit default swap transactions(each, a "Synthetic Security") under which the Issuer will, as seller of

credit protection, synthetically acquire credit exposure to the relatedReference Obligations, (ii) entering into a transaction (the "MVSAgreement") under the Credit Default Swap Agreement with the CreditDefault Swap Counterparty (in such capacity, the "MVS Counterparty")by which the Issuer will pay Eligible Collateral Interest Amounts to theMVS Counterparty and will receive market value and default protectionin respect of Eligible MVS Investments and payment of the MVS IncomeAmount from the MVS Counterparty and (iii) entering into a transaction(the "Supersenior Transaction") under the Credit Default SwapAgreement with the Credit Default Swap Counterparty providing for thepayment by the Issuer of the Unfunded Premium Amount, ImpliedWritedown Excess Payment Reimbursement Amount and unpaidOutstanding Swap Counterparty Amounts funded under the Supersenior

Transaction.

Synthetic Securities will be documented in the form of one or moreConfirmations under the Credit Default Swap Agreement and eachSynthetic Security will constitute a separate transaction under the CreditDefault Swap Agreement. On each Distribution Date, the Issuer will payto the Credit Default Swap Counterparty the Intermediation Fee and theUnfunded Premium Amount in accordance with the Priority of Payments.See "The Credit Default Swap Agreement."

Each MBS Synthetic Security will generally be documented as a Form-Approved Synthetic Security substantially in the form of a "CreditDerivative Transaction on Mortgage-Backed Security With PAUG or

Physical Settlement (Form I) (Dealer Form)" template confirmationpublished by ISDA or any successor form published by ISDA from timeto time (a "MBS PAUG Confirmation"), with the elections describedunder "The Credit Default Swap" below, except that there will not be anoption to physically settle. Each Form-Approved Synthetic Security willrequire the Issuer to pay floating amounts to the Credit Default SwapCounterparty in amounts equal to any principal shortfalls, writedownsand interest shortfalls upon the occurrence thereof. The protection buyeris generally required to reimburse all or part of such floating amounts tothe protection seller if they are ultimately paid by the Reference Obligor



13

to holders of the Reference Obligation, prior to the expiration of one yearafter the Effective Maturity Date of the applicable Synthetic Security.With respect to each Synthetic Security, the parties will elect to cap theinterest shortfall risk being transferred to the protection seller by limitingamounts to be paid by the protection seller to the protection buyer to theamount of premium payable by the protection buyer under the SyntheticSecurity on the first premium payment date immediately following theReference Obligation payment date on which the relevant interestshortfall occurred. The terms of some Synthetic Securities may differfrom those described above in this paragraph.

CDO Securities will generally be documented as a Form-ApprovedSynthetic Security substantially in the form of a "Credit DerivativeTransaction on Asset-Backed Security With PAUG or PhysicalSettlement (Dealer Form)" template confirmation published by ISDA orany successor form published by ISDA from time to time (a "CDO PAUG Confirmation"), except that there will be no option to physicallysettle.

The CDO PAUG Confirmation related to CDO Synthetic Securities will

be substantially similar to the MBS PAUG Confirmation, except that theCDO PAUG Confirmation determines an implied writedown by referenceto the reported overcollateralization ratio reflected in the servicer reportfor the Reference Obligation; provided, that, if it is not reflected there, thecalculation agent will reference the overcollateralization ratio in theservicer report for the closest senior obligation in the same capitalstructure or, if not so determinable, the calculation agent will referencethe overcollateralization ratio in the servicer report for the closest juniorobligation in the same capital structure. If none of the foregoing yields aresult, then the calculation agent will determine the overcollateralizationratio on the same basis as in the MBS PAUG Confirmation. Calculationsof the overcollateralization ratio (including that, if any, reflected in arelated servicing report) will be adjusted to exclude any principal of the

related Reference Obligation representing deferred or capitalized interest.In addition, under the CDO PAUG Confirmation, the Notional Amount of any Synthetic Security will not be increased by any deferral or capitalizedinterest or decreased by payment of any portion of the principal balancethat is attributable to deferral or capitalization of interest.

See "The Credit Default Swap Agreement."

The MVS Account; MVSAgreement: The Trustee will, on or prior to the Closing Date, cause to be established

a single, segregated securities account which shall be designated as the"MVS Account" which will be held in the name of the Trustee in trust forthe benefit of the Secured Parties. The Trustee will deposit in the MVS

Account, in each case for investment in Eligible MVS Investments inaccordance with the written instructions of the MVS Counterparty, (i) aninitial deposit on the Closing Date of approximately U.S.$600,000,000from the net proceeds of the offering of the Notes and (ii) such amountson each Distribution Date as are required to be deposited into the MVSAccount pursuant to the Priority of Payments. In addition, alldistributions on the Collateral Obligations, to the extent such distributionsdo not otherwise constitute Current Income, will be remitted to the MVS



14

Account. All amounts deposited to the MVS Account will be invested inEligible MVS Investments as directed by the MVS Direction Party.

The Trustee will, from time to time, upon the direction of the CreditDefault Swap Counterparty and without regard to the Priority of Payments, apply amounts standing to the credit of the MVS Account tothe satisfaction of any Outstanding Swap Counterparty Amount then dueand owing to the Credit Default Swap Counterparty. On the BusinessDay immediately preceding each Distribution Date on which there existsa MVS Account Excess as of the related Determination Date, EligibleMVS Investments in an amount up to such MVS Account Excess will bedelivered to the MVS Counterparty for an amount equal to the paramount of such Eligible MVS Investments and such amount will betransferred to the Payment Account for application as the MVS AccountExcess in accordance with the Priority of Payments for such DistributionDate. On the date on which substantially all of the Issuer's assets havebeen sold or otherwise disposed of and all Synthetic Securities have beenterminated, the Issuer shall direct the Trustee to transfer all funds andother property standing to the credit of the MVS Account to the PaymentAccount for application as the MVS Account Excess for the next

succeeding Distribution Date in accordance with the Priority of Payments.

Pursuant to the MVS Agreement, the MVS Counterparty will from timeto time purchase Eligible MVS Investments from the Issuer for an amountequal to the par amount of such Eligible MVS Investment. The proceedsof such sales will generally be used by the Issuer to effect the applicationof MVS Account Excess on each Distribution Date and to pay anyOutstanding Swap Counterparty Amount to the Credit Default SwapCounterparty. The Issuer will be required to pay or cause to be paid tothe MVS Counterparty all amounts constituting Eligible CollateralInterest Amounts (on the Business Day after receipt thereof) and theMVS Counterparty will pay to the Issuer, in connection with each

Distribution Date, an amount equal to the related MVS Income Payment.

Outstanding Swap Counterparty Amounts payable from the MVSAccount will include payments to fund (i) Relevant DeterminationAdjustment Amounts, Redemption Termination Payments, CreditProtection Payments (other than interest shortfalls) and (ii) any SeniorSwap Amount (as defined in the Credit Default Swap Agreement) dueand payable under the Credit Default Swap Agreement.

Super Senior Exposure: As of the Closing Date, the Issuer will be permitted to enter intoSynthetic Securities with a higher aggregate Notional Balance than theamount required to be deposited in the MVS Account on such date. As aresult, on the Closing Date, the Issuer will not fully collateralize its

maximum credit exposure to the Reference Obligations under SyntheticSecurities. The resulting credit risk from such collateral shortfall will beborne by the Credit Default Swap Counterparty under the SuperseniorTransaction and will be in the amount of, and represented by, theRemaining Unfunded Notional Amount. Pursuant to the SuperseniorTransaction, the Issuer will pay to the Credit Default Swap Counterpartyon each Distribution Date the Unfunded Premium Amount, any ImpliedWritedown Excess Payment Reimbursement Amount and anyOutstanding Swap Counterparty Amounts funded under the SuperseniorTransaction, in each case due and payable on such Distribution Date.



15

The Remaining Unfunded Notional Amount and the Issuer's obligationsin respect thereof will effectively function as the senior most tranche of liability in the Issuer's capital structure. The "Remaining UnfundedNotional Amount" will be equal to (i) as of the Closing Date,U.S.$1,400,000,000 and (ii) as of any date of determination thereafter,an amount equal to U.S.$ 1,400,000,000 minus the Permanent ReductionAmount as of such date of determination minus any Outstanding SwapCounterparty Amount as of such date of determination. From time totime after the Closing Date, MVS Account Excess will be applied inaccordance with the Priority of Payments on each Distribution Date toreduce the Remaining Unfunded Notional Amount as described herein; provided, that, to the extent the MVS Account Excess consists of anUnfunded Excess, the Trustee will, without regard to the Priority of Payments, apply MVS Account Excess to reduce the RemainingUnfunded Notional Amount by an amount up to such Unfunded Excess.See "The Credit Default Swap Agreement—The Supersenior

Transaction."

The Offering: The Notes are being offered only (a) in the United States in reliance uponan exemption from the registration requirements of the Securities Act of

1933, as amended (the "Securities Act"), to "qualified institutionalbuyers" ("Qualified Institutional Buyers") as defined in Rule 144Aunder the Securities Act ("Rule 144A") who are also QualifiedPurchasers and (b) outside the United States in compliance withRegulation S under the Securities Act ("Regulation S") to persons whoare not "U.S. persons" as defined in Regulation S ("U.S. Persons"). Inthis context a "Qualified Purchaser" means (i) a "qualified purchaser" asdefined in Section 2(a)(51)(a) of the Investment Company Act or (ii) acompany each of whose beneficial owners is a qualified purchaser. See"Transfer Restrictions."

Ratings: It is a condition to the issuance of the Notes that the Class A-1 Notes berated "AAA" by Standard & Poor's Ratings Services, a division of The

McGraw-Hill Companies, Inc. ("Standard & Poor's") and "Aaa" byMoody's Investors Service, Inc. ("Moody's" and together with Standard& Poor's, the "Rating Agencies"), that the Class A-2 Notes be rated atleast "AA" by Standard & Poor's and at least "Aa2" by Moody's, that theClass B Notes be rated at least "A" by Standard & Poor's and at least"A2" by Moody's, that the Class C Notes be rated at least "BBB" byStandard & Poor's and at least "Baa2" by Moody's, that the Class D Notesbe rated at least "BB+" by Standard & Poor's and at least "Ba1" byMoody's, and that the Class E Notes be rated at least "BB" by Standard &Poor's and at least "Ba2" by Moody's. The Subordinated Notes are notexpected to be rated by any Rating Agency.

A security rating is not a recommendation to buy, sell or hold securities

and may be subject to revision or withdrawal at any time.

Minimum Denominations of Notes: The Secured Notes will be issuable in a minimum denomination of

U.S.$500,000 and will be offered only in such minimum denomination oran integral multiple of U.S.$1,000 in excess thereof. The SubordinatedNotes will be issuable in a minimum denomination of U.S.$250,000 andwill be offered only in such minimum denomination or an integralmultiple of U.S.$1,000 in excess thereof. After issuance, a Secured Noteor Subordinated Note may fail to satisfy the minimum denomination



16

requirement stated above as a result of the repayment of principal thereof in accordance with the Priority of Payments.

Form of the Notes: The Secured Notes that are sold or transferred outside the United States topersons that are not U.S. Persons will be represented by one or morepermanent global notes (each a "Regulation S Global Secured Note"),and Subordinated Notes that are sold or transferred outside the UnitedStates to persons that are not U.S. Persons will be represented by one ormore permanent global notes (each a "Regulation S GlobalSubordinated Note" and, collectively with the Regulation S GlobalSecured Notes, the "Regulation S Global Notes") in definitive, fullyregistered form, without interest coupons, and deposited with the Trusteeas custodian for, and registered in the name of, The Depository TrustCompany ("DTC") or its nominee. Co-Issued Notes that are sold ortransferred to a U.S. Person or in the United States in reliance upon anexemption from the registration requirements of the Securities Act will berepresented by one or more permanent global notes ("Restricted GlobalSecured Notes" and, collectively with the Regulation S Global Notes, the"Global Notes") in definitive, fully registered form, without interestcoupons, and deposited with the Trustee as custodian for, and registered

in the name of DTC, or its nominee. Class D Notes and Class E Notesthat are sold or transferred to a U.S. Person or in the United States inreliance upon an exemption from the registration requirements of theSecurities Act will be represented by certificates ("Restricted PhysicalSecured Notes") in definitive, fully registered form, registered in thename of the legal and beneficial owner thereof. Subordinated Notes thatare sold or transferred to a U.S. Person or in the United States in relianceupon an exemption from the registration requirements of the SecuritiesAct will be represented by certificates ("Restricted Subordinated Notes"and, collectively with the Restricted Global Secured Notes and theRestricted Physical Secured Notes, the "Restricted Notes") in definitive,fully registered form, registered in the name of the legal and beneficialowner thereof.

Listing: Application has been made to the Irish Financial Services RegulatoryAuthority, as competent authority under Directive 2003/71/EC, for theprospectus (the "Prospectus") to be approved. Application has beenmade to the Irish Stock Exchange for the Notes to be admitted to theOfficial List and trading on its regulated market. There can be noassurance that such admission will be granted or maintained. Noapplication will be made to list the Notes on any other such stock exchange.

Listing Agent : Maples and Calder, Listing Services Limited (the "Listing Agent").

Irish Paying Agent: Maples Finance Dublin (the "Irish Paying Agent").

Governing Law: The Secured Notes, the Indenture, the Collateral AdministrationAgreement, the MVS Agreement, the Subordinated Note Issuing andPaying Agency Agreement, the Credit Default Swap Agreement and theNote Purchase Agreement will be governed by, and construed inaccordance with, the law of the State of New York. The SubordinatedNotes, the Deed of Covenant, the Issuer's Memorandum and Articles of Association and the Administration Agreement will be governed by, andconstrued in accordance with, the laws of the Cayman Islands.



17

Tax Matters: See "Income Tax Considerations."

Benefit Plan Investors: See "ERISA Considerations."



18

RISK FACTORS

An investment in the Notes involves certain risks. Prospective investors should carefully consider the

following factors, in addition to the matters set forth elsewhere in this Offering Memorandum and the final Offering

Memorandum, prior to investing in the Notes.

Limited Liquidity and Restrictions on Transfer . There is currently no market for the Notes. Although theInitial Purchaser may from time to time make a market in any Class of Notes, the Initial Purchaser is under noobligation to do so. In the event that the Initial Purchaser commences any market-making, it may discontinue thesame at any time without notice. There can be no assurance that a secondary market for any of the Notes willdevelop, or if a secondary market does develop, that it will provide the holders of such Notes with liquidity of investment or that it will continue for the life of the Notes. Consequently, an investor in the Notes must be preparedto hold its Notes for an indefinite period of time or until the Stated Maturity of the Notes. In addition, no sale,assignment, participation, pledge or transfer of the Notes may be effected if, among other things, it would requireany of the Issuer, the Co-Issuer or the pool of Collateral to register under, the Investment Company Act.Furthermore, the Notes will not be registered under the Securities Act or any state securities laws or the laws of anyother jurisdiction, and the Issuer has no plans, and is under no obligation, to register the Notes under the SecuritiesAct or under the laws of any other jurisdictions. The Notes are subject to certain transfer restrictions and can onlybe transferred to certain transferees as described under "Transfer Restrictions." Such restrictions on the transfer of the Notes may further limit their liquidity. Application has been made to the Irish Financial Services RegulatoryAuthority, as competent authority under Directive 2003/71/EC, for the Prospectus to be approved. Application willbe made to the Irish Stock Exchange for the Notes to be admitted to its Official List and trading on its regulatedmarket. There can be no assurance that such application will be approved. See " Listing and General Information."

Limited-Recourse Obligations; Limited Source of Funds. The Co-Issued Notes are non-recourseobligations of the Co-Issuer and limited-recourse obligations of the Issuer, payable solely from the proceeds of theSynthetic Securities, Eligible Investments and other Collateral pledged by the Issuer, and the Subordinated Notes areunsecured limited-recourse obligations of the Issuer. The Subordinated Notes are payable solely from proceeds of the Collateral released from the lien of the Indenture in accordance with the Priority of Payments. None of thesecurity holders, members, officers, directors, managers or incorporators of the Issuer, the Co-Issuer, the Trustee,the Administrator, any Rating Agency, the Share Trustee, the Swap Counterparties, the Initial Purchaser, any of theirrespective affiliates and any other person or entity will be obligated to make payments on the Secured Notes or

distributions on the Subordinated Notes. Consequently, the Noteholders must rely solely on amounts received inrespect of the Synthetic Securities, Eligible Investments and other Collateral pledged to secure the Secured Notes forthe payment of principal thereof and interest thereon. There can be no assurance that the proceeds of the SyntheticSecurities, Eligible Investments and other Collateral pledged by the Issuer to secure the Secured Notes will besufficient to make payments on any Class of Secured Notes or distributions on the Subordinated Notes, in particularafter making payments on more Senior Classes of Notes and certain other required amounts ranking Senior to suchClass (including certain termination payments under the Credit Default Swap Agreement). The Issuer's ability tomake payments in respect of any Class of Notes will be limited by the terms of the Notes of Classes more Senior tosuch Class and the Indenture. If the proceeds of the Collateral are insufficient to make payments on the Notes, noother assets will be available for payment of the deficiency and, following realization of all the Collateral, theobligations of the Co-Issuers to pay such deficiencies will be extinguished and will not thereafter revive. Other thanamounts the Co-Issuers may be entitled to receive pursuant to certain limited indemnities, amounts received inrespect of the Synthetic Securities, Eligible Investments and other Collateral pledged to secure the Secured Notes are

the only sources for payments of the expenses of the Co-Issuers, including any expenses incurred by the Co-Issuersin connection with any litigation.

Subordination of Secured Notes. Payments of principal of and interest on the Secured Notes aresubordinated, as and to the extent specified in the Priority of Payments and the Indenture, to payment of certaintermination payments under the Credit Default Swap Agreement and certain other expenses of the Issuer. Nopayment of interest on and, except for certain applications of Current Income and MVS Account Excess pursuant tothe Priority of Payments, no payments of principal of any Class of Secured Notes will be made until all accrued andunpaid interest on the Secured Notes of each Class that is Senior to such Class and that remain outstanding has beenpaid in full. In addition, after the end of the Reinvestment Period but prior to the Note Acceleration Date, the MVS



19

Account Excess will, so long as the Sequential Pay Test is met on the applicable Determination Date, be applied oneach Distribution Date first , pro rata (based upon the then-current Remaining Unfunded Notional Amount and therespective outstanding aggregate principal amounts of and accrued and unpaid interest (including Defaulted Interestand Deferred Interest and accrued interest thereon, if any) on each Class of Co-Issued Notes) in accordance with thePriority of Payments to (i) reduce the Remaining Unfunded Notional Amount by making a deposit to the MVSAccount, (ii) pay principal of the Class A-1 Notes, (iii) pay principal of the Class A-2 Notes, (iv) pay interest(including Defaulted Interest, Class B Deferred Interest and accrued interest thereon, if any) on and principal of theClass B Notes, and (v) pay interest (including Defaulted Interest, Class C Deferred Interest and accrued interestthereon, if any) on and principal of the Class C Notes and, second , to pay (i) interest (including Defaulted Interest,Class D Deferred Interest and accrued interest thereon, if any) on and principal of the Class D Notes and (ii) interest(including Defaulted Interest, Class E Deferred Interest and accrued interest thereon, if any) on and principal of theClass E Notes, in that order. See " Description of the Secured Notes—Priority of Payments."

If an Event of Default occurs while any Secured Notes are outstanding or the Remaining UnfundedNotional Amount or the Outstanding Swap Counterparty Amount is positive, the Controlling Class will be entitledto determine the remedies to be exercised under the Indenture. So long as any Class A Note is outstanding, thefailure on any Distribution Date to make payment in respect of interest on the Class B Notes by reason of theoperation of the Priority of Payments will not constitute an Event of Default under the Indenture. Any interest onthe Class B Notes that is not paid when due by operation of the Priority of Payments will be deferred until payablein accordance with the Priority of Payments. So long as any Class A Note or Class B Note is outstanding, the failure

on any Distribution Date to make payment in respect of interest on the Class C Notes by reason of the operation of the Priority of Payments will not constitute an Event of Default under the Indenture. Any interest on the Class CNotes that is not paid when due by operation of the Priority of Payments will be deferred until payable in accordancewith the Priority of Payments. So long as any Class A Note, Class B Note or Class C Note is outstanding, the failureon any Distribution Date to make payment in respect of interest on the Class D Notes by reason of the operation of the Priority of Payments will not constitute an Event of Default under the Indenture. Any interest on the Class DNotes that is not paid when due by operation of the Priority of Payments will be deferred until payable in accordancewith the Priority of Payments. So long as any Class A Note, Class B Note, Class C Note or Class D Note isoutstanding, the failure on any Distribution Date to make payment in respect of interest on the Class E Notes byreason of the operation of the Priority of Payments will not constitute an Event of Default under the Indenture. Anyinterest on the Class E Notes that is not paid when due by operation of the Priority of Payments will be deferreduntil payable in accordance with the Priority of Payments. In the event of any realization on the Collateral, proceedswill be allocated to the Secured Notes and to payment of other amounts in accordance with the Liquidation Priority

prior to any distributions to the Subordinated Noteholders. See " Description of the Secured Notes—The Indenture"and " —Priority of Payments." Remedies pursued by the holders of the Class or Classes of Secured Notes entitled todetermine the exercise of such remedies could be adverse to the interests of the holders of the other Classes of Secured Notes and to the holders of the Subordinated Notes. To the extent that any losses are to be suffered by anyof the holders of the Notes, such losses, generally will be borne, first , by the holders of the Subordinated Notes,second , by the holders of the Class E Notes third , by the holders of the Class D Notes, fourth, by the holders of theClass C Notes, fifth, by the holders of the Class B Notes, sixth, by the holders of the Class A-2 Notes and, seventh,by the holders of the Class A-1 Notes.

Status of Subordinated Notes; Payments in Respect of the Subordinated Notes. The Subordinated Notes arenot secured by the Synthetic Securities or any of the other Collateral securing the Secured Notes. There can be noassurance that, after payment of principal and interest on the Secured Notes and other fees and expenses of theCo-Issuers in accordance with the Priority of Payments, the Issuer will have funds remaining to make distributions

in respect of the Subordinated Notes. There can be no assurance that the Issuer will have sufficient funds to makedistributions in respect of the Subordinated Notes in accordance with the Priority of Payments or to makedistributions in an aggregate amount equal to the principal amount of the Subordinated Notes and holders of theSubordinated Notes may not recoup the full amount of their initial investment in the Subordinated Notes. Thefailure to make distributions in respect of the Subordinated Notes in an amount equal to the principal amount of theSubordinated Notes on or prior to their Stated Maturity will not be an Event of Default. The rights of theSubordinated Noteholders to receive payments will, as and to the degree specified in the Priority of Payments, rank behind the rights of the Swap Counterparties and the Secured Noteholders. The Issuer, pursuant to the Indenture,has pledged substantially all of its assets to secure the Secured Notes and certain other obligations of the Issuer. Theproceeds of such assets will only be available to make payments in respect of the Subordinated Notes as and when



20

such proceeds are released in accordance with the Priority of Payments. See " Description of the Secured Notes—

Priority of Payments."

Any amounts that are released from the lien of the Indenture for distribution to the SubordinatedNoteholders in accordance with the Priority of Payments on any Distribution Date will not be available to makepayments in respect of the Secured Notes on any subsequent Distribution Date.

Volatility of the Subordinated Notes. The Subordinated Notes represent a leveraged investment in theunderlying Collateral. Therefore, it is expected that changes in the value of the Subordinated Notes will be greaterthan the change in the value of the underlying Synthetic Securities and the related Reference Obligations, whichthemselves are subject to credit, liquidity, interest rate and other risks. Utilization of leverage is a speculativeinvestment technique and involves certain risks to investors. The indebtedness of the Issuer under the SecuredNotes will result in interest expense and other costs incurred in connection with such indebtedness that may not becovered by proceeds received from the Collateral. The use of leverage generally magnifies the Issuer's opportunitiesfor gain and risk of loss.

Subordinated Note Voting Rights. The holders of the Subordinated Notes have a variety of voting rightsunder the Indenture, the Subordinated Note Issuing and Paying Agency Agreement and the other transactiondocuments, including the right to direct an Optional Redemption or Tax Redemption, the exercise of which maymaterially and adversely affect the rights of the Secured Noteholders. See " Description of the Secured Notes—

Optional Redemption and Tax Redemption."

Subordination of Reference Obligations. It is expected that all or most of the Reference Obligations willgenerally be subordinated to one or more other classes of securities of the same Issue for purposes of, among otherthings, offsetting losses and other shortfalls with respect to the related underlying assets. In addition, in the case of certain ABS Type Residential Securities, no distributions of principal will generally be made with respect to anyclass until the aggregate principal balances of the more senior classes of securities have been reduced to zero. As aresult, the subordinate classes are more sensitive to risk of loss and write-downs than senior classes.

Reinvestment. The Aggregate Notional Balance of Synthetic Securities entered into by the Issuer as of theClosing Date is expected to be at least U.S.$2,000,000,000. After the Closing Date, to the extent that any ReferenceObligation amortizes during the Reinvestment Period, the Issuer will, subject to the limitations described herein,reinvest such amortized amounts on the next Reinvestment Date. Reinvestments will be made by adding Eligible

Replacement Reference Obligations to the MBS PAUG Confirmation in a notional amount equal to the amount of such amortization. The notional amount of Synthetic Securities entered into by the Issuer on the Closing Date andthe amount and timing of the entry into by the Issuer of Eligible Replacement Reference Obligations after theClosing Date will affect the return to holders of, and cash flows available to make payments on, the Notes. If at anytime during the Reinvestment Period the ABX.HE Index ceases to exist or rolls of the ABX.HE Index fail to occurfor a period extending over two successive Reinvestment Dates, the Reinvestment Period will end, the result of which would be that the aggregate amount of fixed payments received by the Issuer will generally be reduced, whichin turn will reduce the amount of Current Income available to pay interest on the Notes and to make other paymentspursuant to the Priority of Payments. The earlier the Reinvestment Period ends, the greater the adverse impact maybe on aggregate Current Income collected and distributed by the Issuer, resulting in a lower yield than could havebeen obtained if the Reinvestment Period lasted until November 15, 2011. In addition, the aggregate amount of Reinvestment in the ABX.HE Index on each Reinvestment Date is subject to the Reinvestment Floor and theReinvestment Ceiling.

During the Reinvestment Period, 50% of Current Income in excess of the Target Return Amount will beused to reduce the outstanding principal balance of the Class C Notes. After the Reinvestment Period and prior tothe Note Acceleration Date, any MVS Account Excess will be used on a pro rata basis (based on the outstandingprincipal balance of each Class) to reduce the Remaining Unfunded Notional Amount and the outstanding principalbalance of the Co-Issued Notes, so long as the requirements of the Sequential Pay Test are satisfied.

Nature of Collateral. The Reference Obligations of the Synthetic Securities are subject to credit, liquidityand interest rate risk. The amount and nature of the collateral securing the Secured Notes have been established towithstand certain assumed Credit Protection Payments to be made by the Issuer in respect of the Reference



21

Obligations. If payments by the Issuer (including Redemption Termination Payments) exceed such assumed levels,however, payment of the Secured Notes and the distributions on the Subordinated Notes could be adversely affected.

The value of the Synthetic Securities generally will fluctuate with, among other things, the financialcondition of the obligors on or issuers of the related Reference Obligations, general economic conditions, thecondition of certain financial markets, political events, developments or trends in any particular industry andchanges in prevailing interest rates. The current interest rate spreads over LIBOR (or in the case of fixed-rate Asset-Backed Securities, over the applicable swap rates) on Asset-Backed Securities are at very low levels (compared tothe levels during the past ten years). In the event that such interest rate spreads widen after the Closing Date, thevalue of the Synthetic Securities is likely to decline and, in the case of a substantial widening of such spreads, coulddecline by a substantial amount.

If there is a MVS Account Excess on a Distribution Date the Trustee shall apply the MVS Account Excessto reduce the Remaining Unfunded Notional Amount and to the payment of interest and principal of Secured Notes,subject to and in accordance with the Priority of Payments. See "Security for the Secured Notes—Synthetic

Securities" and " —Eligibility Criteria."

Under the Indenture Disposition of Synthetic Securities occurs under certain limited circumstances.Notwithstanding such restrictions and satisfaction of the conditions set forth in the Indenture, the entry into, and theDisposition of, Synthetic Securities, could result in losses by the Issuer, which losses could affect the timing andamount of payments in respect of the Secured Notes and Subordinated Notes or result in the reduction in orwithdrawal of the rating of any or all of the Secured Notes by one or more of the Rating Agencies.

Credit default swaps are relatively new instruments. While the International Swaps and DerivativesAssociation, Inc. ("ISDA") has published and supplemented the Credit Derivatives Definitions in order to facilitatetransactions and promote uniformity in the credit default swap market, the credit default swap market is expected tochange and the Credit Derivatives Definitions and terms applied to credit derivatives are subject to interpretationand further evolution. Past events have shown that the views of market participants may differ as to how the CreditDerivatives Definitions operate or should operate. For example, the restructuring by Conseco, Inc. ("Conseco") inthe United States in December 2000 of certain of its debt obligations generated discussions in the credit derivativesmarket as to what constitutes restructuring under the market standard definitions that preceded the CreditDerivatives Definitions. In addition, the insolvency of Railtrack plc ("Railtrack") in the United Kingdom inOctober 2001 led to questions in the credit derivatives market regarding what obligations can be deliverable

obligations under such earlier market standard definitions. In response to these and other events, ISDA released theRestructuring Supplement and the Supplement Relating to Convertible, Exchangeable or Accreting Obligations tosuch earlier market standard definitions, provisions which were subsequently incorporated in the Credit DerivativesDefinitions.

The Credit Derivatives Definitions are expected to continue to evolve. There can be no assurances thatchanges to the Credit Derivatives Definitions and other terms applicable to credit derivatives generally will bepredictable or favorable to the Issuer. Amendments or supplements to the Credit Derivatives Definitions that arepublished by ISDA will apply to a Synthetic Security to the extent agreed upon by the Issuer and, the Credit DefaultSwap Counterparty and provided that the Rating Condition is satisfied, and no Noteholder consent shall be requiredwith respect to such determination. The form of CDO PAUG Confirmation approved on the Closing Date willpermit the Issuer to enter into CDO Synthetic Securities. In addition, markets in different jurisdictions have alsoalready adopted and may continue to adopt different practices with respect to the Credit Derivatives Definitions.

Furthermore, the Conseco restructuring and Railtrack insolvency exemplify the fact that the Credit DerivativesDefinitions may contain ambiguous provisions that are subject to interpretation and may have consequences that areadverse to the Issuer.

Asset-Backed Securities. All of the Synthetic Securities will have Reference Obligations that are Asset-Backed Securities. Asset-Backed Securities are securities that entitle the holders thereof to receive payments thatdepend primarily on the cash flow from, or market value of, a specified pool of financial assets, either fixed orrevolving, that by their terms convert into cash within a finite time period, together with rights or other assetsdesigned to assure the servicing or timely distribution of proceeds to holders of the Asset-Backed Securities. See"Security for the Secured Notes—Asset-Backed Securities." The Reference Obligations of the Synthetic Securities



22

entered into by the Issuer on the Closing Date will consist of Asset-Backed Securities that are not ProhibitedSecurities.

Credit risk is an important issue in Asset-Backed Securities because of the significant credit risks inherentin the underlying collateral and because issuers are primarily private entities. The structure of an Asset-BackedSecurity and the terms of the investors' interest in the collateral can vary widely depending on the type of collateral,the desires of investors and the use of credit enhancements. Although the basic elements of all Asset-BackedSecurities are similar, individual transactions can differ markedly in both structure and execution. Importantdeterminants of the risk associated with issuing or holding the securities include the process by which principal andinterest payments are allocated and distributed to investors, how credit losses affect the issuing vehicle and thereturn to investors in such Asset-Backed Securities, whether collateral represents a fixed set of specific assets oraccounts, whether the underlying collateral assets are revolving or closed-end, under what terms (including maturityof the asset-backed instrument) any remaining balance in the accounts may revert to the issuing entity and the extentto which the entity that is the actual source of the collateral assets is obligated to provide support to the issuingvehicle or to the investors in such Asset-Backed Securities.

Asset-Backed Securities bear various risks, including credit risks, liquidity risks, interest rate risks, marketrisks, operations risks, structural risks and legal risks. See "Security for the Secured Notes—Asset-Backed

Securities" below.

A significant portion of the Collateral may consist of Synthetic Securities with respect to which theReference Obligations are Asset-Backed Securities that are subordinate in right of payment and rank junior to othersecurities that are secured by or represent an ownership interest in the same pool of assets. In addition, many of thetransactions have structural features that divert payments of interest and/or principal to more senior classes when thedelinquency or loss experience of the pool exceeds certain levels. As a result, such securities have a higher risk of loss as a result of delinquencies or losses on the underlying assets. In certain circumstances, payments of interestmay be reduced or eliminated for one or more payment dates. Additionally, as a result of cash flow being divertedto payments of principal on more senior classes, the average life of such securities may lengthen. For example inthe case of certain ABS Type Residential Securities, no distributions of principal will generally be made withrespect to any class until the aggregate principal balances of the more senior classes of securities have been reducedto zero. Subordinate Asset-Backed Securities generally do not have the right to call a default or vote on remediesfollowing a default unless more senior securities have been paid in full. As a result, a shortfall in payments tosubordinate investors in Asset-Backed Securities will generally not result in a default being declared on the

transaction and the transaction will not be restructured or unwound. Furthermore, because subordinate Asset-Backed Securities may represent a relatively small percentage of the size of the asset pool being securitized, theimpact of a relatively small loss on the overall pool may be substantial to the holders of such subordinate security.

Commercial/Mortgage-Backed Securities. A portion of the Reference Obligations under the SyntheticSecurities may consist of commercial mortgage-backed securities.

Commercial mortgage loans underlying commercial mortgage-backed securities are generally secured bymulti-family or commercial property and may entail risks of delinquency and foreclosure, and risks of loss in theevent thereof, that are greater than similar risks associated with loans secured by single-family residential property.The ability of a borrower to repay a loan secured by an income-producing property typically is dependent primarilyupon the successful operation of such property rather than upon the existence of independent income or assets of theborrower. If the net operating income of the property is reduced (for example, if rental or occupancy rates decline or

real estate tax rates or other operating expenses increase), the borrower's ability to repay the loan may be impaired.Net operating income of an income-producing property can be affected by, among other things, tenant mix, successof tenant businesses, property management decisions (including responding to changing market conditions, planningand implementing rental or pricing structures and causing maintenance and capital improvements to be carried out ina timely fashion), property location and condition, competition from comparable types of properties, changes in lawsthat increase operating expense or limit rents that may be charged, any need to address environmental contaminationat the property and the occurrence of any uninsured casualty at the property.

The value of an income-producing property is directly related to the net operating income derived fromsuch property. Furthermore, the value of any commercial property may be adversely affected by risks generally



23

incident to interests in real property, including various events which the related borrower and/or manager of thecommercial property, the issuer, the depositor, the indenture trustee, the master servicer or the special servicer maybe unable to predict or control, such as: changes in general or local economic conditions and/or specific industrysegments; declines in real estate values; declines in rental or occupancy rates; increases in interest rates, real estatetax rates and other operating expenses; changes in governmental rules, regulations and fiscal policies, includingenvironmental legislation; acts of God; environmental hazards; and social unrest and civil disturbances.

Additional risks may be presented by the type and use of a particular commercial property. For instance,commercial properties that operate as hospitals and nursing homes may present special risks to lenders due to thesignificant governmental regulation of the ownership, operation, maintenance and financing of health careinstitutions. Hotel and motel properties are often operated pursuant to franchise, management or operatingagreements which may be terminable by the franchisor or operator; and the transferability of a hotel's operating,liquor and other licenses upon a transfer of the hotel, whether through purchase or foreclosure, is subject to local lawrequirements.

Furthermore, a commercial property may not readily be converted to an alternative use in the event that theoperation of such commercial property for its original purpose becomes unprofitable for any reason. In such cases,the conversion of the commercial property to an alternative use would generally require substantial capitalexpenditures. Thus, if the borrower becomes unable to meet its obligations under the related commercial mortgageloan, the liquidation value of any such commercial property may be substantially less, relative to the amount

outstanding on the related commercial mortgage loan, than would be the case if such commercial property werereadily adaptable to other uses.

RMBS Securities. Most of the Issuer's portfolio will consist of Synthetic Securities with respect to whichthe Reference Obligations are RMBS Securities, including Home Equity Loan Securities, Residential A MortgageSecurities and Residential B/C Mortgage Securities. RMBS Securities are, generally, ownership or participationinterests in pools of mortgage loans secured by one to four family residential properties. RMBS Securities aresubject to various risks. Credit risk arises from losses due to defaults by the borrowers in the underlying collateraland the servicer's failure to perform. Residential mortgage loans are obligations of the borrowers thereunder onlyand are not typically insured or guaranteed by any other person or entity. The rate of defaults and losses onresidential mortgage loans will be affected by a number of factors, including general economic conditions,particularly those in the area where the related mortgaged property is located, the borrower's equity in the mortgagedproperty and the financial circumstances of the borrower. If a residential mortgage loan is in default, foreclosure of

such residential mortgage loan may be a lengthy and difficult process, and may involve significant expenses.Furthermore, the market for defaulted residential mortgage loans or foreclosed properties may be very limited. Atany one time, a portfolio of RMBS Securities may be backed by residential mortgage loans with disproportionatelylarge aggregate principal amounts secured by properties in only a few states or regions. As a result, the residentialmortgage loans may be more susceptible to geographic risks relating to such areas, such as adverse economicconditions, adverse events affecting industries located in such areas and natural hazards affecting such areas, thanwould be the case for a pool of mortgage loans having more diverse property locations. In addition, the residentialmortgage loans may include so-called "jumbo" mortgage loans, having original principal balances that are higherthan is generally the case for residential mortgage loans. As a result, a portfolio of RMBS Securities mayexperience increased losses.

Each underlying residential mortgage loan in an issue of RMBS Securities may have a balloon paymentdue on its maturity date. Balloon residential mortgage loans involve a greater risk to a lender than fully-amortizing

loans, because the ability of a borrower to pay such amount will normally depend on its ability to obtain refinancingof the related mortgage loan or sell the related mortgaged property at a price sufficient to permit the borrower tomake the balloon payment, which will depend on a number of factors prevailing at the time such refinancing or saleis required, including, without limitation, the strength of the residential real estate markets, tax laws, the financialsituation and operating history of the underlying property, interest rates and general economic conditions. If theborrower is unable to make such balloon payment, the Synthetic Securities referencing RMBS Securities mayexperience losses.

RMBS Securities are susceptible to prepayment risks as they generally do not contain prepayment penaltiesand a reduction in interest rates will increase the prepayments on the RMBS Securities resulting in a reduction in



24

yield to maturity for holders of such securities. Prepayments on the underlying residential mortgage loans in anissue of RMBS Securities will be influenced by the prepayment provisions of the related mortgage notes and mayalso be affected by a variety of economic, geographic and other factors, including the difference between the interestrates on the underlying residential mortgage loans (giving consideration to the cost of refinancing) and prevailingmortgage rates and the availability of refinancing. In general, if prevailing interest rates fall significantly below theinterest rates on the related residential mortgage loans, the rate of prepayment on the underlying residentialmortgage loans would be expected to increase. Conversely, if prevailing interest rates rise to a level significantlyabove the interest rates on the related mortgages, the rate of prepayment would be expected to decrease.Prepayments could reduce the income received on the Synthetic Securities referencing RMBS Securities.

The rate of interest payable on RMBS Securities directly or synthetically held by the Issuer may be set oreffectively capped at the weighted average net coupon of the underlying mortgage loans themselves, often referredto as an "available funds cap." As a result of this cap, the net premium payable to the Issuer in respect of relatedSynthetic Securities is dependent on the relative timing and rate of delinquencies and prepayments of mortgageloans bearing a higher rate of interest. In general, early prepayments will have a greater negative impact on thepremium payable to the Issuer on such related Synthetic Securities.

Furthermore, RMBS Securities often are in the form of certificates of beneficial ownership of theunderlying mortgage loan pool. These securities are entitled to payments provided for in the underlying agreementonly when and if funds are generated by the underlying mortgage loan pool. The likelihood of the return of interest

and principal may be assessed as a credit matter. However, securityholders do not have the legal status of securedcreditors, and cannot accelerate a claim for payment on their securities, or force a sale of the mortgage loan pool inthe event that insufficient funds exist to pay such amounts on any date designated for such payment. The soleremedy available to such securityholders would be removal of the servicer of the mortgage loans.

It is expected that the RMBS Securities referenced by the Synthetic Securities will be subordinated to oneor more other senior classes of securities of the same series for purposes of, among other things, offsetting lossesand other shortfalls with respect to the related underlying mortgage loans. In addition, in the case of certain RMBSSecurities, no distributions of principal will generally be made with respect to any class until the aggregate principalbalances of the corresponding senior classes of securities have been reduced to zero. As a result, the subordinateclasses are more sensitive to risk of loss and writedowns than senior classes of such securities.

Legal risks can arise as a result of the procedures followed in connection with the origination of the

mortgage loans or the servicing thereof which may be subject to various federal and state laws, public policies andprinciples of equity regulating interest rates and other charges, require certain disclosures, require licensing of originators, prohibit discriminatory lending practices, regulate the use of consumer credit information and debtcollection practices and may limit the servicer's ability to collect all or part of the principal of or interest on aresidential mortgage loan, entitle the borrower to a refund of amounts previously paid by it or subject the servicer todamages and sanctions. In addition, structural and legal risks of RMBS Securities include the possibility that, in abankruptcy or similar proceeding involving the originator or the servicer (often the same entity or affiliates), theassets of the issuer could be treated as never having been truly sold by the originator to the issuer and could besubstantively consolidated with those of the originator, or the transfer of such assets to the issuer could be voided asa fraudulent transfer. Challenges based on such doctrines could result also in cash flow delays and losses on therelated issue of RMBS Securities.

In some cases, liability of a lender under a mortgage loan may affect subsequent assignees of such

obligations, including the issuer of an RMBS Security. In particular, a lender's failure to comply with the Truth inLending Act could subject such lender and its assignees to monetary penalties and could result in rescission.Numerous class action lawsuits have been filed in multiple states alleging violations of these statutes and seekingdamages, rescission and other remedies. These suits have named the originators and current and former holders,including the issuers of related RMBS Securities. If an issuer of RMBS Securities referenced by the SyntheticSecurities in the Collateral were to be named as a defendant in a class action lawsuit, the costs of defending orsettling such lawsuit or a judgment could reduce the amount available for distribution on the related RMBS Security.In such event, the Issuer, as synthetic holder of such RMBS Security, could suffer a loss.



25

CDO Securities. A portion of the Reference Obligations will consist of CDO Securities. "CDOSecurities" are Asset-Backed Securities issued by an entity (a "CDO") formed for the purpose of holding orinvesting and reinvesting primarily in a pool (each such pool, an "Underlying Portfolio") of asset-backed securities,including collateralized debt obligations, commercial or industrial loans or obligations, corporate debt securities, ortrust preferred securities (or any combination of the foregoing, including synthetic securities which reference suchsecurities) and/or one or more synthetic securities or credit default swaps which reference such securities, loans orobligors thereon, subject to specified investment and management criteria.

CDO Securities generally have underlying risks similar to many of the risks set forth in these Risk Factorsfor the Notes, such as interest rate mismatches, trading and reinvestment risk and tax considerations. Each CDOSecurity, however, will involve risks specific to the particular CDO Security and its Underlying Portfolio. Thevalue of the CDO Securities generally will fluctuate with, among other things, the financial condition of the obligorson or issuers of the Underlying Portfolio, general economic conditions, the condition of certain financial markets,political events, developments or trends in any particular industry and changes in prevailing interest rates.

The Reference Obligations that are CDO Securities may have Underlying Portfolios that hold or invest insome of the same assets held in the Underlying Portfolios of other CDO Securities that are Reference Obligations.An investor in the Notes may face increased risk exposure if a Reference Obligation is also part of the assetscomprising the Underlying Portfolios of CDO Securities that are Reference Obligations. The concentration in anyparticular asset may adversely affect the Issuer's ability to make payments on the Notes. In addition, the Underlying

Portfolios of the CDO Securities may be actively traded. If an investor in the Notes is also an investor in any CDOSecurity to which the Issuer has exposure (or in other tranches of securities sold by the same CDO), the exposure of such investor to the risk of loss on such CDO Security will increase as a result of its investment in the Notes. TheInitial Purchaser may also have acted as the placement agent for some of the CDO Securities that are ReferenceObligations.

A portion of the obligations in the Underlying Portfolios of the CDO Securities may consist of derivativeinstruments effecting credit exposure to a reference portfolio or a tranche thereof. As a result, these CDO Securitiesmay be exposed to unique risks, including correlation or diversification risks.

A portion of the obligations in the Underlying Portfolios of the CDO Securities may consist of commercialor industrial loans or obligations, corporate debt securities or trust preferred securities (or any combination of theforegoing). As a result, these CDO Securities will be exposed to the credit risks relating to the obligors of these

loans or securities.

The risks associated with investing in CDO Securities may in addition depend on the skill and experienceof the collateral manager managing the Underlying Portfolio, in particular, if the Underlying Instruments provide foractive trading in securities comprising the Underlying Portfolio. This risk is greater if the Underlying Portfolio itself consists of collateralized debt obligations that rely on the skill and experience of the collateral manager.

Negative Amortization Securities. A portion of the Synthetic Securities may reference NegativeAmortization Securities that are secured by mortgage loans with negative amortization features. Because the rate atwhich interest accrues may change more frequently than payment adjustments on an adjustable mortgage loan, andbecause that adjustment of monthly payments may be subject to limitations, the amount of interest accruing on theremaining principal balance of such an adjustable rate mortgage loan at the applicable mortgage rate may exceed theamount of the monthly payment. Negative amortization occurs if the resulting excess is added to the unpaid

principal balance of the related adjustable rate mortgage loan. For certain mortgage loans having a negativeamortization feature, the required monthly payment is increased in order to fully amortize the mortgage loan by theend of its original term. Other such mortgage loans limit the amount by which the monthly payment can beincreased, which results in a larger monthly payment at maturity. As a result, these negatively amortizing mortgageloans have performance characteristics similar to those of balloon loans. Negative amortization may result inincreases in delinquencies and defaults on mortgage loans having a negative amortization feature, which may resultin payment delays and losses on related Synthetic Securities.



26

Synthetic Securities. On the Closing Date, the Aggregate Notional Balance of Synthetic Securities will beapproximately U.S.$2,000,000,000. The Synthetic Securities expected to be entered into by the Issuer as of theClosing Date are listed in Schedule H attached hereto, "Table of Reference Obligations as of the Closing Date."During the Reinvestment Period, Synthetic Securities may only be acquired as described in "Security for the Secured

Noted – Reinvestment." The Issuer may only enter into Synthetic Securities in accordance with the requirements of the Indenture. Any termination payments paid by the Issuer in respect of any Synthetic Security may (i) increase theamounts payable in connection with any Auction Call Redemption, Optional Redemption or Tax Redemption and(ii) decrease the net proceeds received from the Disposition of Collateral following an Event of Default. Thecustomary terms in the credit default swap market are likely to change in the future, in which event the RatingCondition will need to be satisfied with respect to the entry by the Issuer into Synthetic Securities on such changedterms. Accordingly, there can be no assurance that the Issuer will be able to enter into Synthetic Securities to theextent or in the manner anticipated on the Closing Date. If the Rating Condition is satisfied with respect to suchchanged terms, then the terms of such credit default swap transactions may be materially different from the terms of the transactions entered into under the Credit Default Swap Agreement as in effect on the Closing Date. If theRating Condition is not satisfied with respect to such changed terms, the Issuer may not be able to acquire SyntheticSecurities on the terms prevailing in the market and may as a result face increased difficulty and/or costs inremaining invested in Synthetic Securities to the full extent anticipated on the Closing Date. If the Issuer is notinvested at all times in Synthetic Securities to the full extent anticipated on the Closing Date, the Collateral may beless diversified than would otherwise be the case, Current Income or the MVS Account Excess (as applicable) maybe reduced and payments of interest or principal (including Deferred Interest) on the Notes may not be made in full,

with the result that investors in the Notes may suffer a loss.

The obligation of the Issuer to make payments to the Credit Default Swap Counterparty in respect of Synthetic Securities creates exposure to the credit default risk of the related Reference Obligations (as well as thedefault risk of the Credit Default Swap Counterparty; see " —Reliance on Creditworthiness of the Credit Default

Swap Counterparty" below). The amount of funds available to make payments in respect of principal of and intereston the Notes is dependent upon whether and to what extent net amounts in respect of losses incurred under theReference Obligations are due and payable by the Issuer to the Credit Default Swap Counterparty in respect of Synthetic Securities. Any net amount due and owing to the Credit Default Swap Counterparty will generally reducethe amount available to pay the obligations of the Issuer to the Noteholders in inverse order of seniority.Accordingly, the holders of the Subordinated Noteholders in the first instance and thereafter the holders of theSecured Notes in reverse order of priority may lose all or a portion of their investment.

Each Synthetic Security will require the Issuer, in its capacity as protection seller, to pay floating amountsto the Credit Default Swap Counterparty in amounts equal to any principal shortfalls, writedowns and interestshortfalls under the Reference Obligation upon the occurrence thereof. Although Credit Protection Payments by theIssuer in respect of Synthetic Securities are contingent and the Credit Default Swap Counterparty may ultimatelyreimburse all or part of such Credit Protection Payments to the Issuer (if the related shortfalls are ultimately paid toholders of the Reference Obligations or if the related Reference Obligations are written up), the ability of the Issuerto make payments in respect of the Notes may be adversely affected during the period from and including the date of payment by the Issuer of any Credit Protection Payment to the Credit Default Swap Counterparty to the date onwhich the Issuer receives such reimbursement (if any) from the Credit Default Swap Counterparty.

Limited Information with Respect to Reference Obligations. Although a list of the Reference Obligationsrelating to the Synthetic Securities acquired by the Issuer will be included in the monthly reports delivered or madeavailable by the Trustee on behalf of the Issuer to the holders of the Notes, such holders will not otherwise have the

right to obtain from the Issuer the Trustee, the Subordinated Note Issuing and Paying Agent, the Credit DefaultSwap Counterparty, the Initial Purchaser or the Administrator any other information regarding the ReferenceObligations, the obligors relating thereto or information regarding any other obligations of such obligors. TheCredit Default Swap Counterparty will have no obligation to keep the Issuer, the Trustee, the Subordinated NoteIssuing and Paying Agent or the holders of the Notes informed as to matters arising in relation to any ReferenceObligation or Reference Obligor thereon.

None of the Issuer, the Trustee, the Subordinated Note Issuing and Paying Agent or the holders of theNotes will have the right to inspect any records of the Credit Default Swap Counterparty or the ReferenceObligations, and the Credit Default Swap Counterparty will be under no obligation to disclose any further



27

information or evidence regarding the existence or terms of any obligation of any Reference Obligation or anymatters arising in relation thereto or otherwise regarding any Reference Obligation, any guarantor or any otherperson.

Under any MBS Synthetic Security or CDO Synthetic Security, the Issuer will be required (and, underother Synthetic Securities, the Issuer may be required) to pay Credit Protection Payments to the Credit Default SwapCounterparty.

Settlement Risk . The Issuer will bear the risk of settlement default, particularly since the terms of the MBSSynthetic Securities and CDO Synthetic Securities will (and, in the case of other Synthetic Securities, may) requirecash settlement by the Credit Default Swap Counterparty. Settlement risk will arise if the Issuer meets its paymentobligation under a Synthetic Security before the Credit Default Swap Counterparty meets its corresponding paymentor delivery obligations thereunder. A failure to perform by the Credit Default Swap Counterparty may be due toCredit Default Swap Counterparty default, operational or administrative error or legal impediments. Such risks maydiffer materially from those entailed in exchange-traded transactions, which generally are backed by clearingorganization guarantees, daily mark-to-market and settlement of positions, and segregation and minimum capitalrequirements applicable to intermediaries. Transactions entered into directly between two counterparties generallydo not benefit from such protections, and expose the parties to the risk of counterparty default. Furthermore, theremay be practical or timing problems associated with enforcing the Issuer's rights to its assets in the case of aninsolvency of the Credit Default Swap Counterparty.

No Legal or Beneficial Interest in Reference Obligations. Under Synthetic Securities entered into by theIssuer, the Issuer will have a contractual relationship only with the Credit Default Swap Counterparty.Consequently, a Synthetic Security does not constitute a purchase or other acquisition or assignment of any interestin any Reference Obligation. The Issuer will not have the right to receive directly from any Reference Obligor anyinformation regarding the collateral related to a Reference Obligation (including any servicer reports) that wouldnormally be available to a holder of such Reference Obligation. The Issuer will not directly benefit from thecollateral supporting any Reference Obligation and will not have the benefit of the remedies that would normally beavailable to a holder of any such Reference Obligation. In the event of the insolvency of the Credit Default SwapCounterparty, the Issuer will be treated as a general creditor of such counterparty, and will not have any claim withrespect to any Reference Obligation. The Issuer and the Trustee, therefore, will have rights solely against the CreditDefault Swap Counterparty in accordance with the Synthetic Security and will have no right directly to enforcecompliance by any Reference Obligor with the terms of any Reference Obligation nor any rights of set-off against

any Reference Obligor. Given that all of the Synthetic Securities entered into by the Issuer will consist of transactions with the Credit Default Swap Counterparty, the Issuer will have significant exposure to the CreditDefault Swap Counterparty in the event that the Credit Default Swap Counterparty becomes insolvent.

In addition, neither the Credit Default Swap Counterparty nor its affiliates will be (or be deemed to beacting as) the agent or trustee of the Issuer or the Noteholders in connection with the exercise of, or the failure toexercise, any of the rights or powers (including, without limitation, voting rights) of the Credit Default SwapCounterparty and/or its affiliates arising under or in connection with their respective holding of any ReferenceObligation.

The Credit Default Swap Counterparty will have only the duties and responsibilities expressly agreed to byit under the Synthetic Securities and will not, by reason of its or any of its affiliates acting in any other capacity, bedeemed to have other duties or responsibilities or be deemed to be held to any higher standard of care than that set

forth in the Synthetic Securities or imposed by law. In no event shall the Credit Default Swap Counterparty bedeemed to have any fiduciary obligations to the Noteholders or any other person or entity by reason of acting in suchcapacity. The Credit Default Swap Counterparty's actions may be inconsistent with or adverse to the interests of theNoteholders.

In taking any action with respect to a Synthetic Security, the Credit Default Swap Counterparty may takesuch actions as it determines to be in its own commercial interests and not as agent, fiduciary or in any othercapacity on behalf of the Issuer or the holders of the Notes. The Credit Default Swap Counterparty or one of itsaffiliates may act as a dealer for purposes of obtaining quotations with respect to a Reference Obligation.



28

The Credit Default Swap Counterparty and its affiliates may (but are not required to) hold other obligationsor securities of any issuer of a Reference Obligation, may deal in any such obligations or securities, may enter intoother credit derivatives involving reference entities or reference obligations that may include the ReferenceObligations (including credit derivatives relating to Reference Obligations), may accept deposits from, make loansor otherwise extend credit to, and generally engage in any kind of commercial or investment banking or otherbusiness with, any issuer of a Reference Obligation, any affiliates of any issuer of a Reference Obligation or anyother person or other entity having obligations relating to any issuer of a Reference Obligation, and may act withrespect to such business in the same manner as if the Synthetic Security did not exist, regardless of whether any suchrelationship or action might have an adverse effect on any Reference Obligation or on the position of the Issuer, theNoteholders or any other party to the transactions described herein or otherwise. In addition, the Credit DefaultSwap Counterparty and/or its affiliates may from time to time possess interests in the issuers of ReferenceObligations and/or Reference Obligations allowing the Credit Default Swap Counterparty or its affiliates, asapplicable (or any investment manager or adviser acting on its or their behalf), to exercise voting or consent rightswith respect thereto, and such rights may be exercised in a manner that may be adverse to the interests of the holdersof the Notes or that may affect the market value of Reference Obligations and/or the amounts payable thereunder.The Credit Default Swap Counterparty and its affiliates may, whether by reason of the types of relationshipsdescribed herein or otherwise, at the date hereof or any time hereafter, be in possession of information in relation toany issuer of a Reference Obligation or Reference Obligation that is or may be material and that may or may not bepublicly available or known to the Issuer, the Trustee or the holders of the Notes and which information the CreditDefault Swap Counterparty or such affiliates will not disclose to the Issuer, the Trustee or the holders of the Notes.

Reliance on Creditworthiness of the Swap Counterparties. The ability of the Issuer to meet its obligationsunder the Notes will be primarily dependent on its receipt of payments from the Credit Default Swap Counterpartyand the MVS Counterparty under the Credit Default Swap Agreement and the MVS Agreement, respectively.Consequently, the Issuer is relying not only on the performance of the Reference Obligations, but also on thecreditworthiness of the Credit Default Swap Counterparty and the MVS Counterparty with respect to suchpayments. Because the Issuer will enter into all of its Synthetic Securities with the Credit Default SwapCounterparty, there will be a high degree of concentration risk with respect to the credit risk in relation to the CreditDefault Swap Counterparty and an adverse change in the rating of the Credit Default Swap Counterparty couldadversely affect the rating of the Notes.

The Issuer will not perform an independent credit analysis of the Credit Default Swap Counterparty.However, the Credit Default Swap Counterparty will agree to specific rating downgrade provisions acceptable to the

Rating Agencies as a condition to entering into the Credit Default Swap Agreement with the Issuer. A failure by theCredit Default Swap Counterparty to comply with these requirements may result in the termination in full of theCredit Default Swap Agreement. In the event of any such termination, the Issuer may be required to make atermination payment to the Credit Default Swap Counterparty. As a result, unless such Synthetic Securities arereplaced, there will be less funds available to the Issuer to discharge its obligation to make payments in respect of the Notes. The Issuer is therefore relying on the creditworthiness of the Credit Default Swap Counterparty withrespect to the Credit Default Swap Counterparty's performance of its obligations to make payments to the Issuer.The Credit Default Swap Counterparty will be required to transfer cash collateral to the Issuer in respect of itsobligations under the Credit Default Swap Agreement pursuant to a collateral arrangement based on the form of theISDA Credit Support Annex (the "Credit Support Annex") if it fails to take certain actions in respect of the ratingdowngrade provisions set forth in the Credit Default Swap Agreement required by the Rating Agencies, therebyreducing the Issuer's exposure to the credit risk of the Credit Default Swap Counterparty. See "Credit Default Swap

Agreement—Ratings Provisions."

Calculation Agency Function of Credit Default Swap Counterparty. The Credit Default SwapCounterparty, as calculation agent under the Credit Default Swap Agreement, will determine the amount of anyCredit Protection Payments and Relevant Determination Adjustment Amounts payable by the Issuer in respect of allSynthetic Securities. See "The Credit Default Swap Agreement." The performance by the Credit Default SwapCounterparty of its duties as calculation agent may result in potential and actual conflicts of interest between its roleas calculation agent under the Credit Default Swap Agreement and its own economic interests as a party to therelevant transaction.



29

Credit Default Swap Counterparty Acts in Its Own Interest . In taking any action with respect to theSynthetic Securities, the Credit Default Swap Counterparty will be acting solely in its own commercial interests andnot as agent, fiduciary or in any other capacity on behalf of the Co-Issuers, the Initial Purchaser or the holders of theNotes. The Credit Default Swap Counterparty will have no duty whatsoever to consider the effect of its actions orfailure to take action on the holders of the Notes. The interests of the Credit Default Swap Counterparty may not bealigned with those of the holders of the Notes. In addition, the Credit Default Swap Counterparty is currently a"member" of the Index Sponsor that participates in the determination of the reference entities included in theABX.HE Index.

So long as the Remaining Unfunded Notional Amount and the Outstanding Swap Counterparty Amounthave not been reduced to zero, the Credit Default Swap Counterparty will be the Controlling Class. The interests of the Credit Default Swap Counterparty are generally different than the interests of the Noteholders and the CreditDefault Swap Counterparty has no obligation to consider the interests of the Noteholders when the Credit DefaultSwap Counterparty exercises its rights under the Indenture and the Credit Default Swap Agreement.

Reinvestment Period; Entering into Additional Credit Default Swap Transactions. During theReinvestment Period, as directed by the Credit Default Swap Counterparty, the Issuer will reinvest 100% of theamortized notional amount of the Synthetic Securities in Eligible Replacement Reference Obligations. As a result,the composition of the portfolio of Collateral will change over time. In addition, because the Issuer may not be ableto enter into or terminate Synthetic Securities as easily as it would be able to buy and sell the related Reference

Obligations and Eligible Replacement Reference Obligations, and will not be able to terminate such SyntheticSecurities without the cooperation of the Credit Default Swap Counterparty, the Issuer may not be able to manage itsexposure to the related Reference Obligations and Eligible Replacement Reference Obligations as easily as it wouldif it purchased such Reference Obligations and Eligible Replacement Reference Obligations directly.

Payments to Credit Default Swap Counterparty Outside of the Priority of Payments. Payments of CreditProtection Amounts, Relevant Determination Adjustment Amounts and payments owed by the Issuer on Dispositionof an individual Synthetic Security (other than in connection with a termination of the Credit Default SwapAgreement) will be paid directly to the Credit Default Swap Counterparty out of the MVS Account and will not besubject to the Priority of Payments.

Termination of the Credit Default Swap Agreement . In the circumstances specified in the Credit DefaultSwap Agreement, the Issuer or the Credit Default Swap Counterparty may terminate the Credit Default Swap

Agreement (and all of the Synthetic Securities). The Credit Default Swap Agreement is subject to early terminationby the Issuer in the event of an "event of default" by the Credit Default Swap Counterparty or a "termination event"(as such terms are defined in the Credit Default Swap Agreement) affecting the Credit Default Swap Counterpartyunder the Credit Default Swap Agreement. The Credit Default Swap Agreement is subject to early termination bythe Credit Default Swap Counterparty in the event of an "event of default" by the Issuer or a "termination event"affecting the Issuer under the Credit Default Swap Agreement. See "The Credit Default Swap Agreement—

Termination of the Credit Default Swap Agreement."

In addition, the Credit Default Swap Agreement is subject to early termination (as more fully describedunder "The Credit Default Swap Agreement ") if: (i) a Credit Default Swap Ratings Event occurs and is continuing;(ii) an Event of Default occurs under the Indenture and is continuing and the Collateral has been liquidated in full; or(iii) an Optional Redemption, Tax Redemption or Auction Call Redemption occurs.

If a termination payment would be due from the Issuer to the Credit Default Swap Counterparty, the Issuermay not be able to consummate an Optional Redemption, Tax Redemption or Auction Call Redemption.

Under the Credit Default Swap Agreement, with respect to an "event of default" or a "termination event,"the non-defaulting party or the non-affected party will designate the "Early Termination Date" and will determinethe "Termination Payment" (as such terms are defined in the Credit Default Swap Agreement) with respect to all theSynthetic Securities that is payable to or by the Issuer. Any termination payment payable by the Issuer to the CreditDefault Swap Counterparty in connection with the termination in full of the Credit Default Swap Agreement will(i) be payable on a Distribution Date subject to and in accordance with the Priority of Payments, (ii) other than in thecase of any Defaulted Swap Termination Payment, rank senior in the Priority of Payments to all payments in respect



30

of the Secured Notes and (iii) reduce the Current Income and the MVS Account Excess available to make paymentson the Secured Notes and Subordinated Notes, and may result in an Event of Default under the Indenture and a lossto the holders of the Secured Notes and holders of the Subordinated Notes, which loss could be substantial.

Senior Loan Swap. The Issuer will enter into the Senior Loan Swap Agreement with the Senior Loan SwapCounterparty pursuant to which the Issuer will receive funds on the Closing Date to pay expenses, including fundsused to pay the Upfront Equity Supplemental Amount to the Subordinated Note Issuing and Paying Agent on thefirst Distribution Date for further distribution to the holders of the Subordinated Notes. The Issuer will be obligatedto pay the Senior Loan Swap Installment (which includes the Upfront Equity Supplemental Amount) to the SeniorLoan Swap Counterparty on each Distribution Date on or prior to the Distribution Date in November 2011. Suchpayments by the Issuer will rank senior to the payment of interest on and principal of the Notes. Therefore, theSenior Loan Swap Agreement reduces the proceeds available on each Distribution Date to make payments of interest on the Notes and (to the extent not related to the Upfront Equity Supplemental Amount) distributions to theholders of the Subordinated Notes. In addition, on any redemption or acceleration of the Notes, the Issuer will beobligated to pay the present value of the remaining Senior Loan Swap Installments prior to paying any amounts inrespect of the principal of the Notes. The requirement to so pay the present value of the remaining Senior LoanSwap Installments may prevent a redemption of the Notes.

Illiquidity of Synthetic Securities; Effect of Credit Spreads on Termination Payment . The market for creditdefault swaps on Asset-Backed Securities has only existed for a few years and is not liquid (relative to the market

for credit default swaps on investment grade corporate reference entities). Credit default swaps with "PAUG" haveonly recently been introduced into the market, and the terms have not yet been standardized and may changesignificantly after the Closing Date (which may make it more difficult for the Issuer to liquidate or value a creditdefault swap upon a termination). The current premiums which a "buyer" of protection will pay under credit defaultswaps for reference obligations which are Asset-Backed Securities are at very low levels (compared to the levelsduring the past five years). This results in part from the fact that the current interest rate spreads over LIBOR (or, inthe case of fixed-rate Asset-Backed Securities, over the applicable U.S. Treasury Benchmark) on Asset-BackedSecurities are at very low levels (compared to the levels during the past ten years). In the event that such interestrate spreads widen or the prevailing credit premiums on credit default swaps on Asset-Backed Securities increaseafter the Closing Date, the amount of a termination payment due from the Issuer to the Credit Default SwapCounterparty upon the termination of a Synthetic Security could increase by a substantial amount.

Credit Derivatives Definitions. The Credit Default Swap Agreement provides that no material amendment,

modification or waiver in respect thereof may be entered into by the Issuer and the Credit Default SwapCounterparty unless (i) a copy of such proposed amendment has been delivered to each of the Rating Agencies noless than 10 Business Days prior to the proposed effective date thereof and (ii) such amendment satisfies the RatingCondition. In addition, each Synthetic Security will be subject to and incorporate the Credit Derivatives Definitions,including any amendment, modification or supplement thereto effected after the effective date of the relevantSynthetic Security to the extent agreed upon by the Issuer and the Credit Default Swap Counterparty and providedthat the Rating Condition is satisfied. Noteholder consent is not required to effect any such amendment ormodification.

Redemption of Secured Notes and the Subordinated Notes; Potential Illiquidity and Volatility of Collateral

Market Value. An Optional Redemption, Tax Redemption or Auction Call Redemption is a potential source of liquidity for the Secured Notes and the Subordinated Notes. There can be no assurance, however, that the Issuer'srights to an Optional Redemption, Tax Redemption or Auction Call Redemption will be exercised or that the

conditions for any such redemption will be met. A Majority of Subordinated Noteholders have the right to direct anOptional Redemption, which may materially and adversely affect the rights of one or more Classes of Noteholders,however, there is no assurance that such Majority will exercise this right or that, if exercised, the conditions for suchredemption will be met. See " Description of the Secured Notes—Optional Redemption and Tax Redemption, " — Auction Call Redemption."

An Optional Redemption, Tax Redemption or Auction Call Redemption would result in a Disposition of allthe Synthetic Securities. The value of the Synthetic Securities will generally fluctuate with, among other things,changes in prevailing interest rates, general economic conditions, the condition of certain financial markets,international political events, developments or trends in any particular industry and the financial condition of the



31

underlying obligors on or issuers of the related Reference Obligations. Lower ratings of Reference Obligationsreflect a greater possibility that adverse changes in the financial condition of an issuer or obligor or in generaleconomic conditions or both may impair the ability of such underlying issuers or obligors to make payments of principal, interest and premium. Any termination payments paid by the Issuer under any Synthetic Securityterminated in connection with such redemption may (i) increase amounts payable in connection with any AuctionCall Redemption, Optional Redemption or Tax Redemption and (ii) decrease the net proceeds received from the saleor liquidation of Collateral following an Event of Default. In addition, future periods of uncertainty in the UnitedStates economy and the economies of other countries in which issuers or obligors of the Reference Obligations aredomiciled and the possibility of increased volatility and default rates in certain financial markets may also adverselyaffect the price and liquidity of the Reference Obligations.

A decrease in the market value of the Collateral Obligations would reduce the Disposition Proceeds whichcould be obtained upon the Disposition of Collateral Obligations and be available for distributions on theSubordinated Notes. Therefore, there can be no assurance that, upon any Optional Redemption, Tax Redemption orAuction Call Redemption, the Disposition Proceeds realized would equal at least the Total Senior RedemptionAmount (in the case of an Optional Redemption or Tax Redemption) or the Auction Call Redemption Amount (inthe case of an Auction Call Redemption) thus permitting such a redemption. In any redemption, there is noassurance that the holders of the Subordinated Notes would receive an amount that would allow them to recoup theirinitial investment therein.

Violations of Consumer Protection Laws May Result in Losses on Consumer Protected Securities.Applicable state laws generally regulate interest rates and other charges require specific disclosures. In addition,other state laws, public policy and general principles of equity relating to the protection of consumers, unfair anddeceptive practices and debt collection practices may apply to the origination, servicing and collection of the loansbacking Reference Obligations consisting of Home Equity Loan Securities, Residential A Mortgage Securities,Residential B/C Mortgage Securities and Manufactured Housing Securities (collectively, "Consumer ProtectedSecurities"). Depending on the provisions of the applicable law and the specific facts and circumstances involved,violations of these laws, policies and principles may limit the ability of the issuer of a Consumer Protected Securityto collect all or part of the principal of or interest on the underlying loans, may entitle a borrower to a refund of amounts previously paid and, in addition, could subject the owner of a mortgage loan to damages and administrativeenforcement.

The mortgage loans are also subject to federal laws, including:

(1) the Federal Truth in Lending Act and Regulation Z promulgated under the Truth in Lending Act,which require particular disclosures to the borrowers regarding the terms of the loans;

(2) the Equal Credit Opportunity Act and Regulation B promulgated under the Equal CreditOpportunity Act, which prohibit discrimination on the basis of age, race, color, sex, religion, marital status, nationalorigin, receipt of public assistance or the exercise of any right under the Consumer Credit Protection Act, in theextension of credit;

(3) the Americans with Disabilities Act, which, among other things, prohibits discrimination on thebasis of disability in the full and equal enjoyment of the goods, services, facilities, privileges, advantages oraccommodations of any place of public accommodation;

(4) the Fair Credit Reporting Act, which regulates the use and reporting of information related to theborrower's credit experience;

(5) the Home Ownership and Equity Protection Act of 1994, which regulates the origination of highcost loans;

(6) the Depository Institutions Deregulation and Monetary Control Act of 1980, which preemptscertain state usury laws; and



32

(7) the Alternative Mortgage Transaction Parity Act of 1982, which preempts certain state lendinglaws which regulate alternative mortgage transactions.

Violations of particular provisions of these Federal laws may limit the ability of the issuer of a ConsumerProtected Security to collect all or part of the principal of or interest on the loans and in addition could subject suchissuer to damages and administrative enforcement. In this event, the Issuer, as a holder of the Consumer ProtectedSecurity, may suffer a loss.

Some of the mortgages loans backing a Consumer Protected Security may have been underwritten with,and finance the cost of, credit insurance. From time to time, originators of mortgage loans that finance the cost of credit insurance have been named in legal actions brought by Federal and state regulatory authorities alleging thatcertain practices employed relating to the sale of credit insurance constitute violations of law. If such an action werebrought against such issuer with respect to mortgage loans backing such Consumer Protected Security and weresuccessful, it is possible that the borrower could be entitled to refunds of amounts previously paid or that such issuercould be subject to damages and administrative enforcement.

In addition, numerous Federal and state statutory provisions, including the Federal bankruptcy laws, theServicemembers' Civil Relief Act of 2003, as amended, and state debtor relief laws, may also adversely affect theability of an issuer of a Consumer Protected Security to collect the principal of or interest on the loans, and holdersof the affected Consumer Protected Securities may suffer a loss if the applicable laws result in these loans becominguncollectible.

Credit Ratings. Credit ratings of debt securities represent the rating agencies' opinions regarding theircredit quality and are not a guarantee of quality. Rating agencies attempt to evaluate the safety of principal andinterest payments and do not evaluate the risks of fluctuations in market value, therefore, they may not fully reflectthe true risks of an investment. Also, rating agencies may fail to make timely changes in credit ratings in responseto subsequent events, so that an issuer's current financial condition may be better or worse than a rating indicates.

International Investing. A limited portion of the Synthetic Securities may reference the obligations of issuers located in a Special Purpose Vehicle Jurisdiction or obligations of a Qualifying Foreign Obligor. Moreover,subject to compliance with certain of the Eligibility Criteria described herein, collateral securing certain ReferenceObligations may consist of obligations of issuers or borrowers organized under the laws of various jurisdictionsother than the United States. Investing outside the United States may involve greater risks than investing in the

United States. These risks may include: (i) less publicly available information; (ii) varying levels of governmentalregulation and supervision; (iii) the difficulty of enforcing legal rights in a foreign jurisdiction and uncertainties as tothe status, interpretation and application of laws therein; (iv) risks of economic dislocations in such other country;and (v) less data on historic default and recovery rates for such Reference Obligations. Moreover, many foreigncompanies are not subject to accounting, auditing and financial reporting standards, practices and requirementscomparable to those applicable to U.S. companies.

In addition, there generally is less governmental supervision and regulation of exchanges, brokers andissuers in foreign countries than there is in the United States. For example, there may be no comparable provisionsunder certain foreign laws with respect to insider trading and similar investor protection securities laws that applywith respect to securities transactions consummated in the United States.

Foreign markets also have different clearance and settlement procedures, and in certain markets there have

been times when settlements have failed to keep pace with the volume of securities transactions, making it difficultto conduct such transactions. Delays in settlement could result in periods when assets of the Issuer are uninvestedand no return is earned thereon. Furthermore, foreign financial markets, while generally growing in volume, have,for the most part, substantially less volume than U.S. markets, and securities of many foreign companies are lessliquid and their prices more volatile than securities of comparable domestic companies.

In many foreign countries there is the possibility of expropriation, nationalization or confiscatory taxation,limitations on the convertibility of currency or the removal of securities, property or other assets of the Issuer,political, economic or social instability or adverse diplomatic developments, each of which could have an adverseeffect on the Issuer's investments in such foreign countries. The economies of individual non-U.S. countries may



33

also differ favorably or unfavorably from the U.S. economy in such respects as growth of gross domestic product,rate of inflation, volatility of currency exchange rates, depreciation, capital reinvestment, resource self-sufficiencyand balance of payments position.

Subject to certain conditions described under " Description of the Secured Notes—Optional and Tax

Redemption," on any Distribution Date occurring on or after the Distribution Date occurring in November 2009, aMajority of Subordinated Noteholders may direct the Issuer to redeem the Secured Notes in whole but not in part, ineach case at the applicable Redemption Price pursuant to an Optional Redemption. The exercise by theSubordinated Noteholders of this right may be materially adverse to the interests of all or some of the Noteholders.

Conflicts of Interest Involving the Initial Purchaser . Certain of the Reference Obligations will consist of obligations of issuers or obligors, or obligations sponsored or serviced by companies, for which the Initial Purchaserand its respective affiliates have acted as underwriter, agent, placement agent, initial purchaser or dealer or forwhich the Initial Purchaser and its respective affiliates have acted as lender or provided other commercial orinvestment banking services. Citibank, N.A., an affiliate of the Initial Purchaser, will act as the Credit Default SwapCounterparty under the Credit Default Swap Agreement. The Credit Default Swap Counterparty may eliminate itscredit exposure to the Reference Obligations by entering into back-to-back hedging transactions with QualifiedParticipants selected by the Credit Default Swap Counterparty. However, the Credit Default Swap Counterpartywill not be required to maintain any such back-to-back transaction. Taking into account the Intermediation Feepayable by the Issuer, the effective fixed-rate premiums received by the Credit Default Swap Counterparty under

any such back-to-back hedging transaction will exceed the premiums payable by the Credit Default SwapCounterparty to the Issuer under the Synthetic Securities. The Credit Default Swap Counterparty will have the rightto make determinations and to take actions or to decline to take actions which may have an adverse effect on theIssuer, Secured Noteholders and Subordinated Noteholders. Whether and when to deliver notice that a FloatingAmount Event has occurred will be in the sole discretion of the Credit Default Swap Counterparty, and none of theCredit Default Swap Counterparty, the calculation agent or any of their affiliates will have any liability to anySecured Noteholder, any Subordinated Noteholder or any other person as a result of giving (or not giving) any suchnotice.

The Issuer may enter into Synthetic Securities with the Credit Default Swap Counterparty only to the extentthat such transactions are consistent with the investment guidelines and objectives of the Issuer, the restrictionscontained in the Indenture and applicable law. The initial portfolio of Synthetic Securities which the Issuer willenter into with the Credit Default Swap Counterparty on the Closing Date will not be made on the terms (including

the fixed rate which the Credit Default Swap Counterparty will pay to the Issuer) prevailing in the credit defaultswap market on the Closing Date but, instead, will be made on the terms prevailing at the respective times that therelated transactions were entered into by the Credit Default Swap Counterparty prior to the Closing Date. There canbe no assurance that the terms of the Credit Default Swap Agreement are the most favorable terms that the Issuercould obtain in the market if it entered into an identical agreement with another potential counterparty that was notan affiliate of the Initial Purchaser.

Certain of the Reference Obligations under the Credit Default Swap Agreement may be obligations of Reference Obligors that are, or may be Reference Obligations that are, sponsored or serviced by companies forwhich the Initial Purchaser, the Credit Default Swap Counterparty and their respective affiliates have acted asunderwriter, agent, placement agent or dealer or for which the Initial Purchaser, the Credit Default SwapCounterparty and their respective affiliates has acted as lender or provided other commercial or investment bankingservices. Any of the Initial Purchaser, the Credit Default Swap Counterparty and their respective affiliates may

(i) be an investor in, a lender to or other secured or unsecured creditor of any Reference Obligor or a holder of aReference Obligation and, in such capacity, may make decisions in such capacity in its own commercial interests,regardless of whether any such action might have an adverse effect on the holders of the Secured Notes, theSubordinated Notes, or on any Reference Obligation (including, without limitation, any action which might diminishthe value of a Reference Obligation), (ii) engage in derivative transactions (including credit derivative transactions)with any Reference Obligor and may provide investment banking and other financial services to any ReferenceObligor, (iii) hold long or short financial positions with respect to the Reference Obligations or other securities orobligations of any Reference Obligor or the Issuer, (iv) act with respect to such financial positions and may exerciseor enforce, or refrain from exercising or enforcing, any or all of their rights and powers in connection with suchfinancial positions as if the relevant Initial Purchaser or Credit Default Swap Counterparty (as applicable) had not



34

entered into the Note Purchase Agreement, Credit Default Swap Agreement or any other agreement with the Issuer,and without regard to whether any such action might have an adverse effect on the Issuer, any holder of SecuredNotes or Subordinated Notes, any Reference Obligor or any obligation of the Issuer or any Reference Obligor and/or(v) have received or may in the future receive significant fees for such services. Each of the Initial Purchaser andthe Credit Default Swap Counterparty will have only the duties and responsibilities expressly agreed to in therelevant capacity in which it is performing and will not, by virtue of it or any of its affiliates acting in any othercapacity, be deemed to have other duties or responsibilities or be deemed to be held to a standard of care other thanas expressly provided with respect to each such capacity.

The Initial Purchaser or its affiliates may from time to time enter into derivative transactions with thirdparties with respect to the Notes, and the Initial Purchaser or its affiliates may, in connection therewith, acquire (orestablish long, short or derivative financial positions with respect to) Notes, Synthetic Securities or one or moreportfolios of financial assets similar to the portfolio of Synthetic Securities acquired by (or intended to be acquiredby) the Issuer. These activities may create certain conflicts of interest, and there can be no assurance that the termson which the Issuer entered into (or enters into) any of the foregoing transactions with the Initial Purchaser or anaffiliate thereof were or are the most favorable terms available in the market at the time from potentialcounterparties.

Each of the Initial Purchaser and its respective affiliates may act in its own commercial interest, in any of the other capacities listed above, and need not consider whether its actions will have an adverse effect on the Issuer,

Secured Noteholders or Subordinated Noteholders.

The Initial Purchaser and certain affiliates thereof also are the placement agents for certain investmentfunds that may invest, directly or indirectly, in the Subordinated Notes of the Issuer (and possibly also may invest inSecured Notes of the Issuer). The Initial Purchaser will receive compensation from such investment funds for theplacement of securities issued by the investment funds. The purchase price at which such funds purchase Notesfrom the Initial Purchaser may be less than the issue price thereof or the prices at which other investors purchase anysuch security from the Initial Purchaser.

Conflicts of Interest Involving the Swap Counterparties. Each Swap Counterparty is an affiliate of theInitial Purchaser, and will receive fees and other benefits from the Issuer as a result of the Initial Purchaser'splacement of the Notes. As a result of the benefits which the affiliates of the Initial Purchaser will receive if theoffering of the Notes is completed, the Initial Purchaser has a conflict of interest. There can be no assurance that the

terms of the Swap Agreements are the most favorable terms that the Issuer could obtain in the market if it enteredinto identical agreements with other potential counterparties that are not affiliates of the Initial Purchaser.

The Credit Default Swap Agreement may have Reference Entities or Reference Obligations that aresponsored or serviced by companies for which the Initial Purchaser, the MVS Counterparty, the Credit Default SwapCounterparty or any of their respective affiliates has acted as underwriter, agent, placement agent or dealer or forwhich the Initial Purchaser, the MVS Counterparty, the Credit Default Swap Counterparty or any of their respectiveaffiliates has acted as lender or provided other commercial or investment banking services. Any of the InitialPurchaser, the MVS Counterparty, the Senior Loan Swap Counterparty, the Credit Default Swap Counterparty orany of their respective affiliates may be an investor in, a lender to or other secured or unsecured creditor of anyReference Entity or a holder of a Reference Obligation and, in such capacity, may make decisions in such capacityin its own commercial interests, regardless of whether any such action might have an adverse effect on the SecuredNoteholders or Subordinated Noteholders or on any Reference Obligation (including, without limitation, any action

which might constitute or give rise to a Floating Amount Event, or might diminish the value of a ReferenceObligation). Any of the Initial Purchaser, the MVS Counterparty, the Senior Loan Swap Counterparty, the CreditDefault Swap Counterparty or any of their respective affiliates may engage in derivative transactions (includingcredit derivative transactions) with any Reference Entity and may provide investment banking and other financialservices to any Reference Entity. Any of the Initial Purchaser, the MVS Counterparty, the Senior Loan SwapCounterparty, the Credit Default Swap Counterparty or any of their respective affiliates may hold long or shortfinancial positions with respect to the Reference Obligations or other securities or obligations of any Referenceobligor or the Issuer. Any of the Initial Purchaser, the MVS Counterparty, the Senior Loan Swap Counterparty, theCredit Default Swap Counterparty or any of their respective affiliates may act with respect to such financialpositions and may exercise or enforce, or refrain from exercising or enforcing, any or all of their rights and powers



35

in connection with such financial positions as if the Initial Purchaser, the Credit Default Swap Counterparty or anyof their respective affiliates had not entered into the MVS Agreement, the Senior Loan Swap Agreement or theCredit Default Swap Agreement, or placed the Secured Notes, and without regard to whether any such action mighthave an adverse effect on the Issuer, any Secured Noteholder or Subordinated Noteholder, any Reference Entity orany obligation of the Issuer. In addition, the Initial Purchaser, the MVS Counterparty, the Senior Loan SwapCounterparty and the Credit Default Swap Counterparty and any of their respective affiliates may have received ormay in the future receive significant fees for such services.

Each of the Initial Purchaser, the MVS Counterparty, the Senior Loan Swap Counterparty and the CreditDefault Swap Counterparty will have only the duties and responsibilities expressly agreed to in the relevant capacityin which it is performing and will not, by virtue of it or any of its affiliates acting in any other capacity, be deemedto have other duties or responsibilities or be deemed to be held to a standard of care other than as expressly providedwith respect to each such capacity.

The Initial Purchaser, the MVS Counterparty, the Senior Loan Swap Counterparty and the Credit DefaultSwap Counterparty or any of their respective affiliates may acquire Notes for their own portfolio and/or buy or sellcredit exposure to the Notes in synthetic form from or to other parties.

Projections, Forecasts and Estimates. Any projections, forecasts and estimates contained herein areforward looking statements and are based upon certain assumptions that the Co-Issuers consider reasonable.Projections are necessarily speculative in nature, and it can be expected that some or all of the assumptionsunderlying the projections will not materialize or will vary significantly from actual results. Accordingly, theprojections are only an estimate. Actual results may vary from the projections, and the variations may be material.

In addition, a prospective investor may have received a prospective investor presentation or other similarmaterials from the Initial Purchaser. Such a presentation may have contained a summary of certain proposed termsof a hypothetical offering of Notes as contemplated at the time of preparation of such presentation in connectionwith preliminary discussions with prospective investors in the Notes. However, as indicated therein, no suchpresentation was an offering of securities for sale, and any offering is being made only pursuant to this finalOffering Memorandum. Given the foregoing and the fact that information contained in any such presentation waspreliminary in nature and has been superseded and may no longer be accurate, neither any such presentation nor anyinformation contained therein may be relied upon in connection with a prospective investment in the Notes. Inaddition, the Initial Purchaser or the Issuer may make available to prospective investors certain information

concerning the economic benefits and risks resulting from ownership of the Notes derived from modeling the cashflows expected to be received by, and the expected obligations of, the Issuer under various hypothetical assumptionsprovided to the Initial Purchaser or potential investors. Any such information may constitute projections that dependon the assumptions supplied and are otherwise limited in the manner indicated above.

Some important factors that could cause actual results to differ materially from those in any forwardlooking statements include changes in interest rates, market, financial or legal uncertainties, the timing of entry intoSynthetic Securities, differences in the actual allocation of the related Reference Obligations among asset categoriesfrom those assumed, mismatches between the timing of accrual and receipt of Current Income from the SyntheticSecurities (particularly during ramp up) and defaults under Reference Obligations, among others. Consequently, theinclusion of projections herein should not be regarded as a representation by the Issuer, the Co-Issuer, the Trustee,the Initial Purchaser, the Swap Counterparties or any of their respective affiliates or any other person or entity of theresults that will actually be achieved by the Issuer.

None of the Issuer, the Co-Issuer, the Trustee, the Initial Purchaser, the Swap Counterparties, any of theirrespective affiliates and any other person has any obligation to update or otherwise revise any projections, includingany revisions to reflect changes in economic conditions or other circumstances arising after the date hereof or toreflect the occurrence of unanticipated events, even if the underlying assumptions do not come to fruition.

Money Laundering Prevention. The Uniting and Strengthening America by Providing Appropriate ToolsRequired to Intercept and Obstruct Terrorism Act of 2001, as amended (the "USA PATRIOT Act"), requiresfinancial institutions to establish and maintain anti-money laundering programs. Pursuant to this statute, onSeptember 18, 2002, the United States Treasury Department ("Treasury") published proposed regulations that will,



36

if enacted, require all "unregistered investment companies" to establish and maintain an anti-money launderingprogram. The proposed regulations would require "unregistered investment companies" to: (a) establish andimplement policies, procedures and internal controls reasonably designed to prevent the investment company frombeing used for money laundering or the financing of terrorist activities and to achieve compliance with applicableanti-money laundering regulations; (b) periodically "test" the required compliance program; (c) designate and trainall responsible personnel; (d) designate an anti-money laundering compliance officer; and (e) file a written noticewith the Treasury within 90 days of the effective date of the regulations that identifies certain information regardingthe subject company, including the dollar amount of assets under company management and the number of interestholders in the subject company. As the proposed rule is currently drafted, an "unregistered investment company"includes any issuer that (i) would be an investment company but for the exclusion from registration provided for bySection 3(c)(1) or 3(c)(7) of the Investment Company Act, (ii) permits an owner to redeem his or her ownershipinterest within two years of the purchase of that interest, (iii) has total assets over $1,000,000 and (iv) is organized inthe United States, is "organized, operated, or sponsored" by a U.S. person or sells ownership interests to a U.S.person. The Treasury is currently studying the types of investment vehicles that will be required to adopt anti-money laundering procedures, and it is unclear at this time whether such procedures will apply to pooled investmentvehicles such as the Issuer. The Issuer will monitor or cause to be monitored the developments with respect to theUSA PATRIOT Act and, upon further clarification by the Treasury, may be required to take steps to comply withthe USA PATRIOT Act and regulations thereunder. It is possible that other legislation or regulation could bepromulgated which will require the service providers to the Co-Issuers to share information with governmentalauthorities with respect to investors in the Notes in connection with the establishment of anti-money laundering

procedures or require the Issuer to implement additional restrictions on the transfer of the Notes. The Issuer reservesthe right to request such information as is necessary to verify the identity of investors in the Notes and the source of the payment of subscription monies, or as is necessary to comply with any customer identification programsrequired by Financial Crimes Enforcement Network and/or the Securities and Exchange Commission (" SEC"). Inthe event of delay or failure by the applicant to produce any information required for verification purposes, anapplication for or transfer of Notes and the subscription monies relating thereto may be refused.

Mandatory Repayment of the Secured Notes. On any Distribution Date occurring on or prior to the NoteAcceleration Date, if after paying interest (including Class C Deferred Interest) on the Class C Notes in accordancewith the Priority of Payments the remaining Current Income exceeds the Target Return Amount, an amount up to theClass C Prepayment Percentage of such excess will be applied to pay principal of the Class C Notes in accordancewith paragraph (11) under " Description of the Secured Notes—Priority of Payments—Current Income". On theNote Acceleration Date and on each Distribution Date thereafter, if the Secured Notes are not redeemed in full prior

to such date, Current Income that would otherwise be released from the lien of the Indenture and paid to theSubordinated Note Issuing and Paying Agent for distribution to the Subordinated Noteholders will be applied, inaccordance with the Priority of Payments, first , to the payment of principal of the Class C Notes (until the Class CNotes have been paid in full), the Class B Notes (until the Class B Notes have been paid in full), the Class A-2 Notes(until the Class A-2 Notes have been paid in full) and the Class A-1 Notes (until the Class A-1 Notes have been paidin full), in that order; and, second, to reduce the Remaining Unfunded Notional Amount to zero by making a depositto the MVS Account. See "—Priority of Payments—Current Income."

Any of the foregoing could result in an elimination, deferral or reduction in the payments in respect of interest or the principal repayments made to the holders of one or more Classes of Secured Notes that areSubordinate to any other outstanding Class of Secured Notes, which could adversely impact the returns of suchholders, and Noteholders receiving payments of principal pursuant to any of the foregoing may not be able toreinvest such amounts in investments with a return greater than or equal to the Notes being redeemed. See

" Description of the Secured Notes—Principal," " —Priority of Payments—Current Income" and " —Priority of Payments—MVS Account Excess."

Auction Call Redemption. If the Secured Notes have not been redeemed in full on or prior to (and will nototherwise be redeemed on the Note Acceleration Date on the Distribution Date immediately preceding) the NoteAcceleration Date, then an auction of the Synthetic Securities (which may be effected through termination of aSynthetic Security, as the case may be, and the entry by the Credit Default Swap Counterparty into a "back-to-back"transaction or assignment with a market participant) will be conducted by the Collateral Administrator (with theassistance of the Swap Calculation Agent) on behalf of the Issuer by the Note Acceleration Date. Prior thereto, theIssuer will request the Credit Default Swap Counterparty to determine the termination payment that will be due to it



37

or the Issuer in respect of each Synthetic Security. Provided certain conditions are satisfied, the Synthetic Securitieswill be Disposed of and the Secured Notes will be redeemed on the Note Acceleration Date. If such conditions arenot satisfied and the auction is not successfully conducted prior to the Note Acceleration Date, the CollateralAdministrator will conduct auctions on a quarterly basis until the Secured Notes are redeemed in full upon thedirection of a Majority of the Subordinated Notes or the Credit Default Swap Counterparty. See " Description of the

Secured Notes—Redemption Price" and " —Auction Call Redemption." The Credit Default Swap Agreement willterminate upon completion of any successful Auction Call Redemption.

Optional Redemption. Subject to certain conditions described under " Description of the Secured Notes—

Optional and Tax Redemption," on any Distribution Date occurring on or after the Distribution Date occurring inNovember 2009, holders of at least a Majority of Subordinated Notes may direct the Issuer to redeem the SecuredNotes in whole but not in part, in each case at the applicable Redemption Price therefor. See " Description of the

Secured Notes—Optional Redemption and Tax Redemption." The Credit Default Swap Agreement will terminateupon any Optional Redemption.

Tax Redemption. Subject to satisfaction of certain conditions, upon the occurrence of a Tax Event, theIssuer, at the direction of holders of at least (i) a Majority of any Affected Class or (ii) a Majority of theSubordinated Notes, may redeem the Secured Notes, in whole but not in part, on a Distribution Date and only from(a) the Disposition Proceeds of the Collateral and (b) all other funds in the Accounts (other than in the CreditDefault Swap Collateral Account and the MVS Counterparty Collateral Account) on such Distribution Date, at the

written direction of (i) holders of a Majority of any Affected Class of Secured Notes or (ii) a Majority of theSubordinated Noteholders, at the applicable Redemption Price. No Tax Redemption may be effected, however,unless (i) all Disposition Proceeds described under clause (a) above are used to make such Tax Redemption,(ii) funds described under clauses (a) and (b) are sufficient to redeem the Secured Notes simultaneously and to paycertain other amounts in accordance with the procedures set forth in the Indenture and (iii) the Tax MaterialityCondition is satisfied. See " Description of the Secured Notes—Optional Redemption and Tax Redemption." TheCredit Default Swap Agreement will terminate upon any Tax Redemption.

Note Acceleration Date. On and after the Note Acceleration Date, Current Income that would otherwise bereleased from the lien of the Indenture and distributed to the Subordinated Noteholders will be applied, first , to payprincipal of the Class C Notes (until the Class C Notes have been paid in full), the Class B Notes (until the Class BNotes have been paid in full), the Class A-2 Notes (until the Class A-2 Notes have been paid in full) and the ClassA-1 Notes (until the Class A-1 Notes have been paid in full), in that order; and, second, to reduce the Remaining

Unfunded Notional Amount to zero by making a deposit to the MVS Account.

Average Life of the Secured Notes and Prepayment Considerations. The average life of each Class of Secured Notes is expected to be shorter than the number of years until the Stated Maturity. See " Maturity,

Prepayment and Yield Considerations."

The average life of each Class of Secured Notes will be affected by the financial condition of the obligorson or issuers of the Reference Obligations and the characteristics of the Reference Obligations, including theexistence and frequency of exercise of any prepayment, optional redemption or sinking fund features, the prevailinglevel of interest rates, the redemption price, the actual default rate and the actual level of recoveries on anyDelivered Securities, the frequency of tender or exchange offers for the Reference Obligations, as well as the risksunique to investments in obligations of foreign issuers described above. See " Maturity, Prepayment and Yield

Considerations" and "Security for the Secured Notes."

Distributions on the Subordinated Notes. Prior to the payment in full of the Secured Notes and all otheramounts owing under the Indenture, Subordinated Noteholders will be entitled to receive distributions from CurrentIncome released from the lien of the Indenture only to the extent permissible under the Indenture. The timing andamount of distributions payable to Subordinated Noteholders and the average life of the Subordinated Notes,therefore, will be affected by the average life of the Secured Notes. See " —Average Life of the Secured Notes and

Prepayment Considerations" above.



38

Early Termination of the Reinvestment Period . Although the Reinvestment Period is scheduled toterminate on the Distribution Date occurring in November 2011, the Reinvestment Period may terminate prior tosuch date if (i) the Secured Notes are redeemed as described below under " Description of the Secured Notes—

Optional Redemption and Tax Redemption", (ii) the ABX.HE Index or its successor ceases to exist (unless, in eithercase, replaced by a successor index) or upon which a public announcement is made that the ABX.HE Index hasceased to exist (without replacement by a successor index), (iii) the 250th consecutive day occurs without a roll of the ABX.HE Index occurring, (iv) an Event of Default occurs, (v) on any Reinvestment Date the Issuer is not able toenter into new Synthetic Securities due to a failure of any Collateral Quality Test or (vi) a Moody’s MetricTermination occurs. The inability to enter into new Synthetic Securities after an early termination of theReinvestment Period may shorten the expected average lives of the Secured Notes and the duration of theSubordinated Notes described under " Maturity, Prepayment and Yield Considerations."

Withholding on the Notes. The Issuer expects that payments of principal and interest on the Secured Notesand of distributions and returns of capital on the Subordinated Notes will ordinarily not be subject to withholding taxin the Cayman Islands, the United States or any other jurisdiction. See " Income Tax Considerations." In the eventthat tax must be withheld or deducted from payments on the Notes, neither the Issuer nor the Co-Issuer will beobligated to make any additional payments to the holders of any Notes on account of such withholding or deduction.

Taxes on the Issuer . The Issuer expects to conduct its affairs so that its net income will not become subjectto U.S. Federal income tax. There can be no assurance, however, that its net income will not become subject to U.S.

Federal income tax as the result of unanticipated activities of the Issuer, changes in law or contrary conclusions byU.S. tax authorities. The Issuer expects that payments received on the Eligible Investments, Eligible MVSInvestments and the Credit Default Swap Agreement generally will not be subject to withholding taxes imposed bythe United States or other countries from which such payments are sourced. The Issuer will not, however, make anyindependent investigation of the circumstances surrounding the issuance of the Issuer's assets and, thus, there can beno assurance that in every case, payments on the Eligible Investments, Eligible MVS Investments and the CreditDefault Swap Agreement will not be or become subject to U.S. or other withholding tax due to a change in law,unanticipated activities of the Issuer or holders of interests in the Issuer, contrary conclusions by relevant taxauthorities or other causes. The imposition of unanticipated withholding taxes or tax on the Issuer's net incomecould materially impair the Issuer's ability to pay principal of, and interest on, the Secured Notes and makedistributions on the Subordinated Notes. See " Income Tax Considerations."

Certain Legal Investment Considerations. None of the Issuer, the Co-Issuer and the Initial Purchaser

makes any representation as to the proper characterization of the Notes for legal investment or other purposes, as tothe ability of particular investors to purchase Notes for legal investment or other purposes or as to the ability of particular investors to purchase Notes under applicable investment restrictions. All institutions the activities of which are subject to legal investment laws and regulations, regulatory capital requirements or review by regulatoryauthorities should consult their own legal advisors in determining whether and to what extent the Notes are subjectto investment, capital or other restrictions. Without limiting the generality of the foregoing, none of the Issuer, theCo-Issuer and the Initial Purchaser make any representation as to the characterization of the Notes as a U.S.-domestic or foreign (non-U.S.) investment under any state insurance code or related regulations, and they are notaware of any published precedent that addresses such characterization. Although they are not making any suchrepresentation, the Co-Issuers understand that the New York State Insurance Department, in response to a requestfor guidance, has been considering the characterization (as U.S.-domestic or foreign (non-U.S.)) of certaincollateralized debt obligation securities co-issued by a non-U.S. issuer and a U.S. co-issuer. There can be noassurance as to the nature of any advice or other action that may result from such consideration. The uncertainties

described above (and any unfavorable future determinations concerning legal investment or financial institutionregulatory characteristics of the Notes) may affect the liquidity of the Notes.



39

DESCRIPTION OF THE SECURED NOTES

The Secured Notes will be issued pursuant to the Indenture. The following summary describes certainprovisions of the Secured Notes and the Indenture. This summary does not purport to be complete and is subject to,

and qualified in its entirety by reference to, the provisions of the Indenture. Following the closing, copies of theIndenture may be obtained by prospective investors upon request to the Trustee at the following address: 601Travis, 17th Floor, Houston, Texas 77002, Attn: Global Corporate Trust – Lacerta ABS CDO 2006-1, Ltd.

Status and Security

The Co-Issued Notes will be non-recourse debt obligations of the Co-Issuer and the Secured Notes will belimited-recourse debt obligations of the Issuer secured by the Collateral. All of the Class A-1 Notes are entitled toreceive payments pari passu among themselves, all of the Class A-2 Notes are entitled to receive payments pari

passu among themselves, all of the Class B Notes are entitled to receive payments pari passu among themselves, allof the Class C Notes are entitled to receive payments pari passu among themselves, all of the Class D Notes areentitled to receive payments pari passu among themselves and all of the Class E Notes are entitled to receivepayments pari passu among themselves. Except as otherwise described in the Priority of Payments, the relativeorder of Seniority of payment of each Class of Secured Notes with respect to Current Income and MVS AccountExcess is as follows: first , Class A-1 Notes, second , Class A-2 Notes, third , Class B Notes, fourth, Class C Notes, fifth, the Class D Notes and, sixth, the Class E Notes, with each Class of Secured Notes in such list being "Senior"or in "Seniority" to each other Class of Secured Notes that follows such Class of Secured Notes in such list and (b)each Class of Secured Notes in such list being "Subordinate" to each other Class of Secured Notes that precedessuch Class of Secured Notes in such list. No payment of interest on any Class of Secured Notes will be made fromCurrent Income until all accrued and unpaid interest on the Secured Notes of each Class that is Senior to suchClass and that remain outstanding has been paid in full. Except in certain limited circumstances described herein, nopayment of principal on any Class of Secured Notes will be made until all accrued and unpaid interest on theSecured Notes of each Class that is Senior to such Class and that remain outstanding has been paid in full.

After the end of the Reinvestment Period but prior to the Note Acceleration Date, so long as the SequentialPay Test is met on the applicable Determination Date, the MVS Account Excess will be applied on each DistributionDate, first , pro rata (based upon the then-current Remaining Unfunded Notional Amount and the respective

outstanding aggregate principal amounts of and interest (including Defaulted Interest and Deferred Interest andaccrued interest thereon, if any) on each Class of Co-Issued Notes), in accordance with the Priority of Payments, to(i) reduce the Remaining Unfunded Notional Amount by making a deposit to the MVS Account, (ii) pay principal of the Class A-1 Notes, (iii) pay principal of the Class A-2 Notes, (iv) pay interest (including Defaulted Interest,Class B Deferred Interest and accrued interest thereon, if any) on and principal of the Class B Notes, and (v) payinterest (including Defaulted Interest, Class C Deferred Interest and accrued interest thereon, if any) on and principalof the Class C Notes and, second , to pay (i) interest (including Defaulted Interest, Class D Deferred Interest andaccrued interest thereon, if any) on and principal of the Class D Notes and (ii) interest (including Defaulted Interest,Class E Deferred Interest and accrued interest thereon, if any) on and principal of the Class E Notes, in that order.

Under the terms of the Indenture, the Issuer will grant to the Trustee for the benefit of the Secured Parties afirst priority security interest in the Collateral to secure the Issuer's obligations under, among other things, theIndenture and the Secured Notes.

Payments of principal of and interest on the Secured Notes will be made solely from the proceeds of theCollateral, in accordance with the Priority of Payments. If the amounts received in respect of the Collateral (net of certain expenses) are insufficient to make payments on the Secured Notes, no other assets will be available forpayment of the deficiency and, following realization of all the Collateral, the obligations of the Co-Issuers to payany such deficiency will be extinguished.



40

Interest

The Class A-1 Notes will bear interest at a floating rate per annum equal to LIBOR plus 0.48%. The ClassA-2 Notes will bear interest at a floating rate per annum equal to LIBOR plus 0.60%. The Class B Notes will bearinterest at a floating rate per annum equal to LIBOR plus 1.75%. The Class C Notes will bear interest at a floatingrate per annum equal to LIBOR plus 3.80%. The Class D Notes will bear interest at a floating rate per annum equalto LIBOR plus 6.00%. The Class E Notes will bear interest at a floating rate per annum equal to LIBOR plus7.00%. Interest on the Secured Notes will be computed on the basis of a 360-day year and the actual number of days elapsed.

Interest will accrue on the outstanding principal amount of each Class of Secured Notes (determined as of the first day of each Interest Period and after giving effect to any redemption or other payment of principal occurringon such day) from the Closing Date until such Secured Notes are paid in full. Interest accruing for any InterestPeriod will accrue for the period from and including the first day of such Interest Period to and including the last dayof such Interest Period.

Payments of interest on the Secured Notes will be payable in U.S. Dollars quarterly in arrears on the 15thday of each February, May, August and November of each year, beginning on February 15, 2007 (each a"Distribution Date"); provided , that (i) the final Distribution Date shall be February 15, 2046 and (ii) if any suchdate is not a Business Day, the relevant Distribution Date will be the next succeeding Business Day.

So long as the Remaining Unfunded Notional Amount is greater than zero or any Class A Note isoutstanding, the failure on any Distribution Date to make payment in respect of interest on the Class B Notes byreason of the operation of the Priority of Payments will not constitute an Event of Default under the Indenture. Anyinterest on the Class B Notes that is not paid when due by operation of the Priority of Payments will be deferred(such deferred interest being referred to herein as "Class B Deferred Interest") until the next Distribution Date thatsuch amount is payable in accordance with the Priority of Payments; provided that no accrued interest due andpayable on the Class B Notes will be deferred unless a more Senior Class of Secured Notes is then outstanding. NoClass B Deferred Interest will be added to the aggregate outstanding principal amount of the Class B Notes butinterest will accrue on Class B Deferred Interest at the rate applicable to the Class B Notes until such Class BDeferred Interest is paid in full.

So long as the Remaining Unfunded Notional Amount is greater than zero or any Class A Notes or Class B

Notes are outstanding, the failure on any Distribution Date to make payment in respect of interest on the Class CNotes by reason of the operation of the Priority of Payments will not constitute an Event of Default under theIndenture. Any interest on the Class C Notes that is not paid when due by operation of the Priority of Payments willbe deferred (such deferred interest being referred to herein as "Class C Deferred Interest") until the nextDistribution Date that such amount is payable in accordance with the Priority of Payments; provided that no accruedinterest due and payable on the Class C Notes will be deferred unless a more Senior Class of Secured Notes is thenoutstanding. No Class C Deferred Interest will be added to the aggregate outstanding principal amount of theClass C Notes but interest will accrue on Class C Deferred Interest at the rate applicable to the Class C Notes untilsuch Class C Deferred Interest is paid in full.

So long as the Remaining Unfunded Notional Amount is greater than zero or any Class A Note, Class BNote or Class C Note is outstanding, the failure on any Distribution Date to make payment in respect of interest onthe Class D Notes by reason of the operation of the Priority of Payments will not constitute an Event of Default

under the Indenture. Any interest on the Class D Notes that is not paid when due by operation of the Priority of Payments will be deferred (such deferred interest being referred to herein as "Class D Deferred Interest") until thenext Distribution Date that such amount is payable in accordance with the Priority of Payments; provided that noaccrued interest due and payable on the Class D Notes will be deferred unless a more Senior Class of Secured Notesis then outstanding. No Class D Deferred Interest will be added to the aggregate outstanding principal amount of theClass D Notes but interest will accrue on Class D Deferred Interest at the rate applicable to the Class D Notes untilsuch Class D Deferred Interest is paid in full.

So long as the Remaining Unfunded Notional Amount is greater than zero or any Class A Note, Class BNote, Class C Note or Class D Note is outstanding, the failure on any Distribution Date to make payment in respect



41

of interest on the Class E Notes by reason of the operation of the Priority of Payments will not constitute an Event of Default under the Indenture. Any interest on the Class E Notes that is not paid when due by operation of the Priorityof Payments will be deferred (such deferred interest being referred to herein as "Class E Deferred Interest") untilthe next Distribution Date that such amount is payable in accordance with the Priority of Payments; provided that noaccrued interest due and payable on the Class E Notes will be deferred unless a more Senior Class of Secured Notesis then outstanding. No Class E Deferred Interest will be added to the aggregate outstanding principal amount of theClass E Notes but interest will accrue on Class E Deferred Interest at the rate applicable to the Class E Notes untilsuch Class E Deferred Interest is paid in full.

Interest will cease to accrue on each Secured Note or, in the case of a partial repayment, on such part, fromthe date of repayment or the Stated Maturity unless payment of principal is improperly withheld or unless default isotherwise made with respect to such payments. To the extent lawful and enforceable, interest on any DefaultedInterest on any Secured Note will accrue at the interest rate applicable to such Secured Note until paid.

With respect to each Interest Period, "LIBOR" for purposes of calculating the interest rate for each Class of Secured Notes for such Interest Period and, as applicable, the Unfunded Premium Amount and the MVS IncomePayment with respect to the related Distribution Date will be determined by the Trustee, as calculation agent (the"Calculation Agent") in accordance with the following provisions:

(i) LIBOR for any Interest Period shall equal the offered rate, as determined by theCalculation Agent, for Dollar deposits in Europe for a term of the Designated Maturity that appears onTelerate Page 3750 (or such other page as may replace such Telerate Page 3750 for the purpose of displaying comparable rates) as of 11:00 a.m. (London time) on the applicable LIBOR Determination Date."LIBOR Determination Date" means, with respect to any Interest Period, the second London BankingDay prior to the first day of such Interest Period.

(ii) If, on any LIBOR Determination Date, such rate does not appear on Telerate Page 3750(or such other page as may replace such Telerate Page 3750 for the purpose of displaying comparablerates), the Calculation Agent shall determine the arithmetic mean of the offered quotations of the ReferenceBanks to prime banks in the London interbank market for Dollar deposits in Europe of the DesignatedMaturity (except that in the case where such Interest Period shall commence on a day that is not aLIBOR Business Day, for the relevant term commencing on the next following LIBOR Business Day), byreference to requests for quotations as of approximately 11:00 a.m. (London time) on such LIBOR

Determination Date made by the Calculation Agent to the Reference Banks. If, on anyLIBOR Determination Date, at least two of the Reference Banks provide such quotations, LIBOR shallequal such arithmetic mean. If, on any LIBOR Determination Date, fewer than two Reference Banksprovide such quotations, LIBOR shall be deemed to be the arithmetic mean of the offered quotations thatleading banks in New York City selected by the Calculation Agent (after consultation with the MVSCounterparty) are quoting on the relevant LIBOR Determination Date for Dollar deposits for the term of such Designated Maturity (except that in the case where such Interest Period shall commence on a day thatis not a LIBOR Business Day, for the relevant term commencing on the next following LIBOR BusinessDay), to the principal London offices of leading banks in the London interbank market.

(iii) In respect of any Interest Period having a Designated Maturity other than three months,LIBOR shall be determined through the use of straight-line interpolation by reference to two ratescalculated in accordance with clauses (i) and (ii) above, one of which shall be determined as if the maturity

of the Dollar deposits referred to therein were the period of time for which rates are available next shorterthan the Interest Period and the other of which shall be determined as if the such maturity were the periodof time for which rates are available next longer than the Interest Period; provided that, if an Interest Periodis less than or equal to seven days, then LIBOR shall be determined by reference to a rate calculated inaccordance with clauses (i) and (ii) above as if the maturity of the Dollar deposits referred to therein were aperiod of time equal to seven days.

(iv) If the Calculation Agent is required but is unable to determine a rate in accordance witheither procedure described in clauses (i) and (ii) above, LIBOR with respect to such Interest Period shall bethe arithmetic mean of the offered quotations of the Reference Dealers as of 10:00 a.m. London time) on



42

the first day of such Interest Period for negotiable U.S. Dollar certificates of deposit of major U.S. moneymarket banks having a remaining maturity closest to the Designated Maturity.

(v) If the Calculation Agent is required but is unable to determine a rate in accordance withany of the procedures described in clauses (i), (ii) or (iv) above, LIBOR with respect to such Interest Periodwill be calculated on the last day of such Interest Period and shall be the arithmetic mean of the Base Ratefor each day during such Interest Period.

For purposes of clauses (i) through (v) above, all percentages resulting from such calculations shall be rounded, if necessary, to the nearest one hundred-thousandth of a percentage point.

For so long as any Secured Note remains outstanding, the Co-Issuers will at all times maintain an agentappointed to calculate LIBOR in respect of each Interest Period. As soon as possible after 11:00 a.m. (London time)on each LIBOR Determination Date, but in no event later than 11:00 a.m. (New York time) on the Business Dayimmediately following each LIBOR Determination Date, the Calculation Agent will calculate the interest rate forthe Secured Notes for the related Interest Period and the amount of interest for such Interest Period payable inrespect of each Class of Secured Notes (in each case rounded to the nearest cent, with half a cent being roundedupward) on the related Distribution Date and will communicate such rates and amounts and the related DistributionDate to the Co-Issuers, the Trustee, each Paying Agent (other than the Subordinated Note Issuing and PayingAgent), Euroclear, Clearstream and, for so long as the Secured Notes are listed on the Irish Stock Exchange, theIrish Paying Agent.

The Calculation Agent may be removed by the Co-Issuers at any time. If the Calculation Agent is unableor unwilling to act as such, is removed by the Co-Issuers or fails to determine the interest rate for any Class of Secured Notes or the amount of interest payable in respect of any Class of Secured Notes for any Interest Period, theCo-Issuers will promptly appoint as a replacement Calculation Agent a leading bank that is engaged in transactionsin U.S. Dollar deposits in the international Eurodollar market and which does not control and is not controlled by orunder common control with either of the Co-Issuers or any affiliates thereof. The Calculation Agent may not resignits duties without a successor having been duly appointed. The determination of the interest rate for Secured Notesfor each Interest Period by the Calculation Agent shall (in the absence of manifest error) be final and binding uponall parties.

Principal

The Stated Maturity of each Class of Secured Notes is February 15, 2046 or, if such date is not a BusinessDay, the next following Business Day. Each Class of Secured Notes is scheduled to mature at the Stated Maturityunless redeemed or repaid prior thereto. The Secured Notes may be paid in full prior to the Stated Maturity. See" Risk Factors—Average Life of the Secured Notes and Prepayment Considerations" and " Maturity, Prepayment and

Yield Considerations." Any payment of principal with respect to any Class of Secured Notes (including anypayment of principal made in connection with an Optional Redemption, an Auction Call Redemption, a TaxRedemption or any other early redemption) will be made by the Trustee on a pro rata basis on each DistributionDate among the Secured Notes of such Class according to the respective unpaid principal amounts thereof outstanding immediately prior to such payment.

On each Distribution Date occurring after the Reinvestment Period but prior to the Note Acceleration Date,as long as the Sequential Pay Test is satisfied on the applicable Determination Date, the MVS Account Excess for

such Distribution Date will be applied, first , pro rata (based upon the then-current Remaining Unfunded NotionalAmount and the respective outstanding aggregate principal of amounts and interest due and payable (includingDefaulted Interest and Deferred Interest and accrued interest thereon, if any) on each Class of Co-Issued Notes) inaccordance with the Priority of Payments to (i) reduce the Remaining Unfunded Notional Amount to zero by makinga deposit to the MVS Account, (ii) pay principal of the Class A-1 Notes, (iii) pay principal of the Class A-2 Notes,(iv) pay accrued and unpaid interest (including Defaulted Interest, Class B Deferred Interest and accrued interestthereon) on and principal of the Class B Notes, and (v) pay accrued and unpaid interest (including DefaultedInterest, Class C Deferred Interest and accrued interest thereon) on and principal of the Class C Notes and, second ,to pay (i) interest (including Defaulted Interest, Class D Deferred Interest and accrued interest thereon, if any) on



43

and principal of the Class D Notes and (ii) interest (including Defaulted Interest, Class E Deferred Interest andaccrued interest thereon, if any) on and principal of the Class E Notes, in that order.

On each Distribution Date occurring after the Reinvestment Period but prior to the Note Acceleration Date,if the Sequential Pay Test is not satisfied, the MVS Account Excess will be applied, subject to the Priority of Payments, first , to reduce the Remaining Unfunded Notional Amount to zero, second , to pay principal on theClass A-1 Notes and the Class A-2 Notes until each such Class of Secured Notes has been paid in full, third , to payaccrued and unpaid interest (including Defaulted Interest, Class B Deferred Interest and accrued interest thereon, if any) on and principal of the Class B Notes, fourth, to pay accrued and unpaid interest (including Defaulted Interest,Class C Deferred Interest and accrued interest thereon, if any) on and principal of the Class C Notes, fifth, to payaccrued and unpaid interest (including Defaulted Interest, Class D Deferred Interest and accrued interest thereon, if any) on and principal of the Class D Notes and, sixth, to pay accrued and unpaid interest (including DefaultedInterest, Class E Deferred Interest and accrued interest thereon, if any) on and principal of the Class E Notes. Theamount and frequency of principal payments of a Class of Secured Notes will depend upon, among other things, theamount and frequency of payments of principal and interest made under the Reference Obligations referenced by theSynthetic Securities.

On the Note Acceleration Date and on each Distribution Date thereafter, the MVS Account Excess will beapplied, in accordance with the Priority of Payments, first , to reduce the Remaining Unfunded Notional Amount tozero, second , to pay principal on the Class A-1 Notes and the Class A-2 Notes until each such Class of Secured

Notes has been paid in full, third , to pay accrued and unpaid interest (including Defaulted Interest, Class B DeferredInterest and accrued interest thereon, if any) on and principal of the Class B Notes, fourth, to pay accrued and unpaidinterest (including Defaulted Interest, Class C Deferred interest and accrued interest thereon, if any) on and principalof the Class C Notes, fifth, to pay accrued and unpaid interest (including Defaulted Interest, Class D DeferredInterest and accrued interest thereon, if any) on and principal of the Class D Notes and, sixth, to pay accrued andunpaid interest (including Defaulted Interest, Class E Deferred Interest and accrued interest thereon, if any) on andprincipal of the Class E Notes.

On the Note Acceleration Date and on each Distribution Date thereafter, if the Secured Notes are notredeemed in full on or prior to the Note Acceleration Date or, with respect to each subsequent Distribution Date, onor prior to such date (after giving effect to the application of the MVS Account Excess pursuant to the Priority of Payments on or prior to such date), Current Income that would otherwise be released from the lien of the Indentureand paid to the Subordinated Note Issuing and Paying Agent for distribution to the Subordinated Noteholders will be

applied, first , to the payment of principal of the Class C Notes (until the Class C Notes have been paid in full), theClass B Notes (until the Class B Notes have been paid in full), the Class A-2 Notes (until the Class A-2 Notes havebeen paid in full) and the Class A-1 Notes (until the Class A-1 Notes have been paid in full), in that order, and,second , to the reduction of the Remaining Unfunded Notional Amount by making a deposit to the MVS Account.

In addition, on any Distribution Date occurring on or prior to the Note Acceleration Date, if after payinginterest (including Class C Deferred Interest) on the Class C Notes in accordance with the Priority of Payments theremaining Current Income exceeds the Target Return Amount, an amount up to the Class C Prepayment Percentageof such excess will be applied to pay principal of the Class C Notes in accordance with paragraph (11) under"Description of the Secured Notes—Priority of Payments—Current Income"

Payments of principal may be made on the Secured Notes during the Reinvestment Period only in thefollowing circumstances (subject to the Priority of Payments): (a) in connection with a Tax Redemption and (b) on

any Distribution Date on or prior to the Note Acceleration Date, if after paying interest (including Class C DeferredInterest) on the Class C Notes in accordance with the Priority of Payments the remaining Current Income exceedsthe Target Return Amount, an amount up to the Class C Prepayment Percentage of such excess will be applied topay principal of the Class C Notes in accordance with paragraph (11) under "Description of the Secured Notes—

Priority of Payments—Current Income." After the Reinvestment Period, the MVS Account Excess will be appliedon each Distribution Date in accordance with the Priority of Payments to reduce the Remaining Unfunded NotionalAmount, by making a deposit into the MVS Account, and to pay principal of each Class of Secured Notes. Inaddition, the Issuer may redeem the Secured Notes, in whole but not in part, at the applicable Redemption Price



44

therefor on any Distribution Date under the circumstances described under "—Optional Redemption and Tax

Redemption," " —Mandatory and Optional Amortization," " —Auction Call Redemption" and "—Priority of

Payments."

Auction Call Redemption

In accordance with the procedures set forth in the Indenture or such other procedures (that havesubstantially the same effect as those proscribed in the Indenture) as are notified to the Trustee by the Issuer and aremutually agreed upon between the Issuer and the Credit Default Swap Counterparty (the "Auction Procedures"),the Collateral Administrator, with the assistance of the Swap Calculation Agent, will conduct an auction (an"Auction") of the Collateral Obligations if the Secured Notes have not been redeemed in full on or prior to theDistribution Date immediately preceding the Note Acceleration Date (and the Secured Notes are not otherwiseexpected to be fully redeemed on the Note Acceleration Date). The Auction will be conducted on a date no laterthan ten Business Days prior to (1) the Note Acceleration Date and (2) if the Secured Notes are not redeemed in fullon the Note Acceleration Date, each Distribution Date thereafter, upon the direction of a Majority of theSubordinated Notes or the Credit Default Swap Counterparty, until the Secured Notes have been redeemed in full(each such date on which an Auction is conducted, an "Auction Date"). On the Auction Date, the CollateralAdministrator will request the Credit Default Swap Counterparty to quote a net termination payment payable to orby the Issuer in respect of all of the Synthetic Securities. The termination quotes provided by the Credit DefaultSwap Counterparty will be deemed "Bids" by a Qualified Bidder for the Synthetic Securities for the purposes of the

Auction Procedures. Any of the Subordinated Noteholders and the Credit Default Swap Counterparty or theirrespective affiliates may, but shall not be required to, Bid at the Auction (but subject to the prior approval of theCredit Default Swap Counterparty with respect to any Synthetic Securities). The Issuer will sell the CollateralObligations to the highest bidder therefor at the Auction; provided that the following conditions have been satisfied:

(i) the Auction has been conducted in accordance with the Auction Procedures;

(ii) with respect to the applicable Collateral Obligations:

(A) the Collateral Administrator has received bids for such Collateral Obligations from atleast two prospective purchasers (in addition to the deemed "Bids" of the Credit DefaultSwap Counterparty) identified on a list of qualified bidders delivered to it by the SwapCalculation Agent, approved, in the case of bidders for Synthetic Securities, by the Credit

Default Swap Counterparty (such bidders, which shall include the then-current list of Qualified Participants, "Qualified Bidders"), for the purchase of such CollateralObligations;

(B) the Qualified Bidders(s) with the highest Bid(s) for such Collateral Obligations enter intowritten assignment(s) or other agreement(s) of Synthetic Securities, with the CreditDefault Swap Counterparty (in a customary form provided by the Credit Default SwapCounterparty) (or if the Credit Default Swap Counterparty has provided the highest Bid,the Issuer enters into a written agreement of termination with the Credit Default SwapCounterparty); and

(iii) as determined by the Swap Calculation Agent (I) the aggregate purchase price (paid in cash)(including any net termination payments payable to the Issuer) that would be received pursuant to

the highest Bids obtained with respect to the Collateral Obligations pursuant to clause (ii) aboveplus (II) the balance of all Eligible Investments and cash held by the Issuer (excluding amounts inthe MVS Counterparty Collateral Account and the Credit Default Swap Collateral Account) plus(without duplication) the MVS Account Balance (the resulting amount of the preceding clauses(I), and (II), the "End Value") will be at least equal to the sum, without duplication, of (x) theTotal Senior Redemption Amount plus (y) the Subordinated Notes Required Return (such sum, the"Auction Call Redemption Amount") plus (z) the total amount of Administrative Expenses dueand payable or expected to be due and payable by the Issuer; provided that holders of 100% of theaggregate outstanding amount of any Class of Secured Notes and/or holders of 100% of theSubordinated Notes, as the case may be, may elect, in connection with any Auction Call



45

Redemption, to receive less than 100% of the portion of the End Value that would otherwise bepayable to holders of such Class, in which case the Auction Call Redemption Amount will bereduced accordingly for purposes of the foregoing calculation.

If all of the conditions set forth in clauses (i), (ii) and (iii) above have been met and each winning bidder(with respect to any Synthetic Securities) has been approved by the Credit Default Swap Counterparty under itsthen-current legal and credit standards, (x) the Collateral Administrator shall deliver or assign the CollateralObligations, without representation, warranty or recourse, to the winning Qualified Bidder(s) and (y) the Issuer willterminate the transactions under each applicable Synthetic Security, in each case in accordance with and uponcompletion of the Auction Procedures. The Collateral Administrator will deposit the Disposition Proceeds from theDisposition of the Synthetic Securities, including the net termination payments received in respect of SyntheticSecurities, in the Payment Account held by the Trustee, and the Issuer will redeem the Secured Notes and theSubordinated Notes in full on the Distribution Date immediately following the relevant Auction Date (suchredemption, an "Auction Call Redemption").

If (x) any of the foregoing conditions are not met with respect to any Auction, or (y) any winning bidderfails to pay the purchase price for any Collateral Obligation (including the failure to pay any net terminationpayments payable by the Credit Default Swap Counterparty with respect to any termination of a Synthetic Security),in each case before the sixth Business Day preceding the scheduled redemption date (and, in the case of a failure byany winning bidder to pay the applicable purchase price, the End Value is less than the Auction Call Redemption

Amount), (a) the Auction Call Redemption will not occur on the Distribution Date following the relevant AuctionDate, (b) the Trustee will give notice of the withdrawal pursuant to the Indenture, (c) subject to clause (e) below, theIssuer or the Issuer's agent will decline to consummate such sale and will not solicit any further bids or otherwisenegotiate any further sale of Collateral Obligations in relation to such Auction, (d) the Issuer will not terminate anySynthetic Securities in relation to such Auction and (e) unless the Secured Notes are redeemed in full prior to thenext succeeding Auction Date, the Collateral Administrator, upon the direction of a Majority of the SubordinatedNoteholders or the Credit Default Swap Counterparty, will conduct another Auction on the next succeeding AuctionDate.

Optional Redemption and Tax Redemption

Subject to certain conditions described herein, the holders of at least a Majority of the Subordinated Notesmay direct the Issuer to redeem the Secured Notes (an "Optional Redemption") in whole but not in part, in each

case at the applicable Redemption Price therefor, on any Distribution Date; provided that no such OptionalRedemption may be effected prior to the Distribution Date occurring in November 2009. In addition, upon theoccurrence of a Tax Event, the Notes will be subject to redemption (such redemption, a "Tax Redemption"), inwhole but not in part, by the Issuer (i) at the written direction of holders of at least a Majority of any Class of Notesthat, as a result of the occurrence of a Tax Event, has not received 100% of the aggregate amount of principal andinterest payable to such Class on any Distribution Date (each such Class, an "Affected Class") or (ii) at the writtendirection of the holders of at least a Majority of the Subordinated Notes.

The Secured Notes will be redeemable pursuant to an Optional Redemption on any Distribution Date fromnet Disposition Proceeds arising from the Disposition of the Collateral and all other funds in the Accounts(excluding all funds in the MVS Counterparty Collateral Account and the Credit Default Swap Collateral Account)on such Distribution Date, in whole but not in part, as specified by the Issuer, at the written direction of the Holdersof at least a Majority of the Subordinated Notes, at the applicable Redemption Price therefor; provided that (A) no

such Optional Redemption may be effected prior to the Distribution Date occurring in November 2009, (B) suchDisposition Proceeds and all Cash and Eligible Investments credited to the Accounts (excluding all funds in theMVS Counterparty Collateral Account and the Credit Default Swap Collateral Account) on the relevant DistributionDate must be at least sufficient to redeem the Secured Notes and reduce the Remaining Unfunded Notional Amountto zero and pay any other amounts accrued and unpaid or otherwise owed to each Swap Counterpartysimultaneously and (C) such Disposition Proceeds are used to make such a redemption.

The Secured Notes will be redeemable pursuant to a Tax Redemption by the Issuer on any DistributionDate from net Disposition Proceeds and all other funds in the Accounts (excluding all funds in the MVSCounterparty Collateral Account and the Credit Default Swap Collateral Account) on such Distribution Date at the



46

applicable Redemption Price therefor; provided that (x) such Disposition Proceeds and all Cash and EligibleInvestments credited to the Accounts (excluding all funds in the MVS Counterparty Collateral Account and theCredit Default Swap Collateral Account) on the relevant Distribution Date must be at least sufficient to redeem theSecured Notes at the Redemption Price and reduce the Remaining Unfunded Notional Amount to zero and pay anyother amounts accrued and unpaid or otherwise owed to each Swap Counterparty simultaneously, (y) suchDisposition Proceeds are used to make such a redemption and (z) the Tax Materiality Condition is satisfied.

In the event of an Optional Redemption or a Tax Redemption, respectively, unless the holders of at least aMajority of the Subordinated Notes have directed the Issuer to redeem the Subordinated Notes on such DistributionDate, the amount of Collateral Obligations Disposed of in connection with such Optional Redemption or TaxRedemption may not exceed the amount necessary for the Issuer to obtain the Total Senior Redemption Amount.

Redemption Procedures. Notice of an Auction Call Redemption, Optional Redemption or Tax Redemptionwill be given by first-class mail, postage prepaid, mailed not less than 10 Business Days prior to the date scheduledfor redemption (with respect to such Auction Call Redemption, Optional Redemption or Tax Redemption, the"Redemption Date"), to each Holder of Secured Notes at such Holder's address in the register maintained by theregistrar under the Indenture, to each Swap Counterparty and each Rating Agency. In addition, the Trustee will, if and for so long as any Class of Secured Notes to be redeemed is listed on the Irish Stock Exchange, cause notice of such Auction Call Redemption, Optional Redemption or Tax Redemption to be delivered to the CompanyAnnouncements Office of the Irish Stock Exchange not less than 10 Business Days prior to the Redemption Date.

Secured Notes must be surrendered at the offices designated by any Paying Agent under the Indenture in order toreceive the applicable Redemption Price, unless the holder provides (i) an undertaking to surrender such SecuredNote thereafter and (ii) such security or indemnity as may be required by the Co-Issuers or the Trustee.

Any notice of redemption in respect of a Tax Redemption or Optional Redemption may be withdrawn bythe Issuer up to the third Business Day prior to the scheduled Redemption Date, but only if (i) the Issuer is unable todeliver the sale agreement or agreements or certifications referred to in the immediately succeeding secondparagraph in form satisfactory to the Trustee or (ii) the holders of at least a Majority of the Subordinated Notes haverequested that such notice of redemption be withdrawn. Any notice of redemption in the case of an Auction CallRedemption may be withdrawn by the Issuer at any time if the Issuer determines, in accordance with the Indenture,that the conditions for consummation of the related Auction are not satisfied. Any such withdrawal of a notice of redemption will be by written notice to the Trustee, each Rating Agency and each Swap Counterparty.

During the period when a notice of redemption may be withdrawn, the Issuer may not terminate the CreditDefault Swap Agreement or the MVS Agreement and the Credit Default Swap Agreement and the MVS Agreementwill not be terminable by the Credit Default Swap Counterparty or the MVS Counterparty, respectively, in relationto such notice of redemption. Notice of any such withdrawal will be given by the Trustee to each holder of SecuredNotes at such holder's address in the Secured Note Register maintained by the Secured Note Registrar under theIndenture by overnight courier guaranteeing next day delivery, sent not later than the second Business Day prior tothe scheduled Redemption Date. In addition, the Trustee will, if any Class of Secured Notes to have been redeemedwas listed on the Irish Stock Exchange, deliver a notice of such withdrawal to the Company Announcements Officeof the Irish Stock Exchange not less than two Business Days prior to the scheduled Redemption Date.

The Secured Notes may not be redeemed pursuant to an Optional Redemption or Tax Redemption unless atleast four Business Days before the scheduled Redemption Date, the Issuer shall have furnished to the Trustee, theMVS Counterparty and the Credit Default Swap Counterparty evidence (which may be an officer's certificate of the

Issuer) that the Issuer has received firm bids for the purchase (or other Disposition) of the Collateral Obligationsfrom (i) a financial institution or institutions (or any affiliate of such financial institution or any transferee thereof that guarantees the obligations of such financial institution or such transferee, as the case may be) whose short termunsecured debt obligations have a credit rating of "P1" by Moody's (which rating is not on watch for possibledowngrade by Moody's) and at least "A-1" by Standard & Poor's (or as to which the Rating Condition has beensatisfied or whose financing or purchase commitment has been fully collateralized in cash) or (ii) the Credit DefaultSwap Counterparty, not later than the Business Day immediately preceding the scheduled Redemption Date, forcash in immediately available funds, of all or part of the Collateral Obligations for any combination of DispositionProceeds which, when added to the balance of all cash and Eligible Investments maturing on or prior to thescheduled Redemption Date credited to the Accounts (other than in the MVS Counterparty Collateral Account and



47

the Credit Default Swap Collateral Account) plus (without duplication) the MVS Account Balance on the relevantRedemption Date, is at least equal to an amount sufficient to pay, without duplication, any accrued and unpaidamounts payable under the Priority of Payments prior to the payment of the Secured Notes (including anytermination payments payable by the Issuer pursuant to the Credit Default Swap Agreement), all unpaidadministrative expenses, and any fees and expenses incurred by the Trustee in connection with the Disposition of theCollateral Obligations payable by the Issuer, and to redeem the Secured Notes on the scheduled Redemption Date atthe applicable Redemption Prices (the aggregate amount required to make all such payments, the " Total SeniorRedemption Amount").

Redemption Price

The amount payable in connection with any Auction Call Redemption, Optional Redemption or TaxRedemption of any Secured Note will be as set forth in the remainder of this paragraph and as set forth above (theamount payable with respect to each Class of Secured Notes, the " Redemption Price"). The Redemption Pricepayable with respect to any Secured Note will be an amount equal to (i) the outstanding principal amount of suchSecured Note being redeemed plus (ii) accrued interest thereon (including Defaulted Interest, interest on DefaultedInterest and any Class B Deferred Interest, Class C Deferred Interest, Class D Deferred Interest or Class E DeferredInterest, as applicable, and interest thereon) through the date of redemption.

Cancellation

All Secured Notes that are redeemed or paid and surrendered for cancellation as described herein willforthwith be canceled and may not be reissued or resold.

Payments

Payments in respect of principal of and interest on any Secured Note will be made to the person in whosename such Secured Note is registered fifteen days prior to the applicable Distribution Date (the " Record Date").Payments on each Secured Note will be payable by wire transfer in immediately available funds to a Dollar accountmaintained by the Noteholder thereof in accordance with wire transfer instructions received by any paying agentappointed under the Indenture (each, a "Paying Agent") on or before the Record Date or, if no wire transferinstructions are received by a Paying Agent in respect of such Secured Note, by a Dollar check drawn on a bank inthe United States mailed to the address of the holder of such Secured Note as it appears on the Secured Note

Register at the close of business on the Record Date for such payment. Final payments in respect of principal of theSecured Notes will be made against surrender of such Secured Notes at the office designated by the Paying Agent.

If any payment on the Secured Notes is due on a day that is not a Business Day, then payment will be madeon the next succeeding Business Day with the same force and effect as if made on the date for payment. For thispurpose, "Business Day" means a day on which commercial banks and foreign exchange markets settle payments inNew York City and any other city in which the corporate trust office of the Trustee is located (initially, Houston,Texas) and, in the case of the final payment of principal of any Secured Note, the place of presentation of suchSecured Note.

For so long as any Secured Notes are listed on the Irish Stock Exchange and the guidelines of suchexchange shall so require, the Co-Issuers will maintain a Paying Agent with respect to such Secured Notes with anoffice located in Dublin, Ireland.

Except as otherwise required by applicable law, any money deposited with the Trustee or any Paying Agentin trust for the payment of principal of or interest on any Secured Note and remaining unclaimed for two years(subject to applicable escheatment laws) after such principal or interest has become due and payable shall be paid tothe Issuer upon request by the Issuer therefor, and the holder of such Secured Note shall thereafter, as an unsecuredgeneral creditor, look to the Issuer or the Co-Issuer for payment of such amounts and all liability of the Trustee orsuch Paying Agent with respect to such trust money (but only to the extent of the amounts so paid to the Issuer) shallthereupon cease. The Trustee or the Paying Agent, before being required to make any such release of payment may,but shall not be required to, adopt and employ, at the expense of the Issuer, any reasonable means of notification of



48

such release of payment, including mailing notice of such release to holders whose Secured Notes have been calledbut have not been surrendered for redemption or whose right to or interest in monies due and payable but notclaimed is determinable from the records of any Paying Agent, at the last address of record of each such holder.

Priority of Payments

With respect to each Distribution Date (i) Current Income received on the Collateral with respect to theDue Period relating to such Distribution Date and deposited to the Payment Account pursuant to the Indenture and(ii) the MVS Account Excess (or portion thereof) withdrawn from the MVS Account and deposited to the PaymentAccount pursuant to the Indenture for distribution on such Distribution Date will be applied in the priority set forthbelow under " —Current Income" and " —MVS Account Excess," respectively (collectively, the "Priority of Payments").

Current Income. On each Distribution Date, Current Income with respect to the related Due Period will bedistributed in the following order of priority:

(1) to the payment of taxes and filing and registration fees owed by the Co-Issuers, if any;

(2) (a) first , to pay the Trustee any accrued and unpaid fees due and payable to the Trustee, in anamount not to exceed the greater of 0.000625% of the Quarterly Asset Amount with respect tosuch Distribution Date and $7,500, (b) second , to pay, in the following order, the Trustee, theCollateral Administrator, the Subordinated Note Issuing and Paying Agent and the Administrator,any accrued and unpaid fees, expenses and other amounts due and payable to them under theIndenture, the Collateral Administration Agreement, the Subordinated Note Issuing and PayingAgency Agreement and the Administration Agreement, as applicable, (c) third , to pay any otheraccrued and unpaid administrative expenses of the Co-Issuers due and payable to the RatingAgencies and accountants (excluding indemnification amounts and excluding fees, expenses andother amounts described in sub-clause (b) above), (d) fourth, to pay, pro rata (based on amountdue), to the Trustee, the Collateral Administrator, the Subordinated Note Issuing and PayingAgent and the Administrator any indemnification amounts due and payable to them under theIndenture, the Collateral Administration Agreement, the Subordinated Note Issuing and PayingAgency Agreement and the Administration Agreement, as applicable, then, to pay any otheraccrued and unpaid administrative expenses of the Co-Issuers, (e) fifth, if the balance of all

Eligible Investments and cash in the Expense Account on the related Determination Date is lessthan U.S.$100,000, to deposit in the Expense Account such amount as would cause the balance of all Eligible Investments and cash in the Expense Account immediately after such deposit to equalU.S.$100,000 and (f) sixth, on the first Distribution Date only, to pay the Upfront EquitySupplemental Amount to the Subordinated Note Issuing and Paying Agent for distribution to theholders of the Subordinated Notes in accordance with the Subordinated Note Issuing and PayingAgency Agreement; provided , that, the aggregate amount of the payments made in any twelve-month period pursuant to sub-clauses (b), (c), (d) and (e) above shall not exceed the greater of (i)0.00375% of the Quarterly Asset Amount and (ii) U.S.$60,000;

(3) to pay, first , the Senior Loan Swap Counterparty the Senior Loan Swap Installment for suchDistribution Date, second , the Credit Default Swap Counterparty the Intermediation Fee for suchDistribution Date and, third , the Credit Default Swap Counterparty any unpaid net termination

payment (excluding any Defaulted Swap Termination Payment) due and payable by the Issuer inconnection with the termination in full (but not the partial termination) of the Credit Default SwapAgreement together with any accrued interest thereon;

(4) to pay the Credit Default Swap Counterparty, first , the Unfunded Premium Amount for suchDistribution Date and, second , any Remaining Interest Shortfall Payment Amount with respect tothe related Due Period;

(5) first , to pay the Credit Default Swap Counterparty any Outstanding Swap Counterparty Amount asof the related Determination Date (after giving effect to any direct payment to the Credit Default



49

Swap Counterparty by application of any funds in the MVS Account on such Determination Date)and, second , to pay any Notional Amount Shortfall, until reduced to zero, by deposit to the MVSAccount;

(6) to pay accrued and unpaid interest due and payable with respect to, first , the Class A-1 Notes and,second , the Class A-2 Notes (in each case including Defaulted Interest and any accrued interestthereon);

(7) to pay accrued and unpaid interest due and payable with respect to the Class B Notes (includingany Defaulted Interest and any accrued interest thereon and any interest on Class B DeferredInterest, but excluding Class B Deferred Interest);

(8) to pay any unpaid Class B Deferred Interest;

(9) to pay accrued and unpaid interest due and payable with respect to the Class C Notes (includingany Defaulted Interest and any accrued interest thereon and any interest on Class C DeferredInterest, but excluding Class C Deferred Interest);

(10) to pay any unpaid Class C Deferred Interest;

(11) with respect to any Distribution Date occurring on or prior to the Note Acceleration Date, to payprincipal of the Class C Notes (until the Class C Notes are paid in full), in an amount equal to thelesser of (a) the Class C Prepayment Percentage of the excess of (x) the Current Income remainingafter payment of amounts specified in paragraphs (1) through (10) above for such DistributionDate over (y) the Target Return Amount for such Distribution Date, and (b) the then remainingprincipal of the Class C Notes;

(12) to pay accrued and unpaid interest due and payable with respect to the Class D Notes (includingany Defaulted Interest and any accrued interest thereon and any interest on Class D DeferredInterest, but excluding Class D Deferred Interest);

(13) to pay any unpaid Class D Deferred Interest;

(14) to pay accrued and unpaid interest due and payable with respect to the Class E Notes (includingany Defaulted Interest and any accrued interest thereon and any interest on Class E DeferredInterest, but excluding Class E Deferred Interest);

(15) to pay any unpaid Class E Deferred Interest;

(16) to pay, first , the amounts referred to in clauses (2)(b) through (d) above in the same manner andorder of priority specified therein, but only to the extent not paid in full thereunder (whether as theresult of the limitations on amounts set forth therein or otherwise), and, second , if the balance of all Eligible Investments and cash in the Expense Account is less than U.S.$100,000 after givingeffect to any deposit to the Expense Account pursuant to paragraph (2)(e) above, for deposit to theExpense Account of such amount required to cause the balance of all Eligible Investments andcash in the Expense Account to equal U.S.$100,000; provided that, the aggregate amount of

payments pursuant to this subclause (16) in any twelve-month period shall not exceed the greaterof (i) 0.00375% of the Quarterly Asset Amount and (ii) U.S.$60,000;

(17) on the Note Acceleration Date and on each Distribution Date occurring thereafter (after givingeffect to the application of the MVS Account Excess under " —MVS Account Excess" below):

(I) first , to pay principal of the Class C Notes (until the Class C Notes have beenpaid in full), the Class B Notes (until the Class B Notes have been paid in full), the Class



50

A-2 Notes (until the Class A-2 Notes have been paid in full) and the Class A-1 Notes(until the Class A-1 Notes have been paid in full), in that order, and

(II) second , to make a deposit into the MVS Account, in reduction of the RemainingUnfunded Notional Amount until it is reduced to zero;

(18)

to pay, first , amounts referred to in paragraph (16) above, in the same order of priority specifiedtherein, but only to the extent not paid in full thereunder, second , to the Credit Default SwapCounterparty of the Implied Writedown Excess Payment Reimbursement Amount in respect of theSupersenior Transaction and, third , to the Credit Default Swap Counterparty of any unpaidDefaulted Swap Termination Payment payable thereto; and

(19) any remaining amounts to the Subordinated Note Issuing and Paying Agent for distribution to theSubordinated Noteholders.

MVS Account Excess. On each Distribution Date, the MVS Account Excess with respect to the relatedDetermination Date will be distributed in the following order of priority:

(1) to the payment of the amounts referred to in paragraphs (1) through (6) under " —Current Income"above in the same manner and order of priority specified therein, but only to the extent not paid infull thereunder;

(2) prior to the last day of the Reinvestment Period, to the MVS Account, in order to permitReinvestment by the Issuer in Eligible Replacement Reference Obligations;

(3) on any Distribution Date on or after the last day of the Reinvestment Period and prior to the NoteAcceleration Date, as follows:

(i) if the Sequential Pay Test is satisfied on the applicable Determination Date, to pay in thefollowing order of priority:

(A) first , on a pro rata basis (in accordance with the then-current RemainingUnfunded Notional Amount and the respective outstanding aggregate principal amounts

of and accrued interest, Defaulted Interest and Deferred Interest (and accrued interestthereon) due and payable on each Class of Co-Issued Notes), in the following order of priority:

(I) to make a deposit to the MVS Account, in reduction of the RemainingUnfunded Notional Amount, until the Remaining Unfunded Notional Amount isreduced to zero;

(II) to pay principal of the Class A-1 Notes (until the Class A-1 Notes havebeen paid in full);

(III) to pay principal of the Class A-2 Notes (until the Class A-2 Notes havebeen paid in full);

(IV) to pay accrued and unpaid interest due and payable with respect to theClass B Notes (including any Defaulted Interest, Class B Deferred Interest andinterest accrued respectively thereon, but only to the extent not paid in full underparagraphs (7) and (8) under " —Current Income") and to pay principal of theClass B Notes (until the Class B Notes have been paid in full);

(V) to pay accrued and unpaid interest due and payable with respect to theClass C Notes (including any Defaulted Interest, Class C Deferred Interest and



51

interest accrued respectively thereon, but only to the extent not paid in full inparagraphs (9) and (10) under "—Current Income") and to pay principal of theClass C Notes (until the Class C Notes have been paid in full); and

(B) second , in the following order of priority:

(a) to pay, first , accrued and unpaid interest due and payable with respectto the Class D Notes (including any Defaulted Interest and accrued interestthereon and interest on Class D Deferred Interest, but excluding Class DDeferred Interest, but only to the extent not paid in full under paragraph (12)under "—Current Income"), second , to pay Class D Deferred Interest (but onlyto the extent not paid in full under paragraph (13) under "—Current Income")and, third , to pay principal of the Class D Notes (until the Class D Notes havebeen paid in full); and

(b) to pay, first , accrued and unpaid interest due and payable with respectto the Class E Notes (including any Defaulted Interest and accrued interestthereon and interest on Class E Deferred Interest, but excluding Class EDeferred Interest, but only to the extent not paid in full under paragraph (14)under "—Current Income"), second , to pay Class E Deferred Interest (but onlyto the extent not paid in full under paragraph (15) under "—Current Income")and, third , to pay principal of the Class E Notes (until the Class E Notes havebeen paid in full); or

(ii) if the Sequential Pay Test is not satisfied, as follows:

(A) first , to make a deposit into the MVS Account, in reduction of the RemainingUnfunded Notional Amount until, the Remaining Unfunded Notional Amount is reducedto zero,

(B) second , to pay principal of, first , the Class A-1 Notes (until the Class A-1 Noteshave been paid in full) and, second , the Class A-2 Notes (until the Class A-2 Notes havebeen paid in full),

(C) third , to pay first , accrued and unpaid interest due and payable with respect tothe Class B Notes (including any Defaulted Interest and accrued interest thereon andinterest on Class B Deferred Interest, but excluding Class B Deferred Interest, but only tothe extent not paid in full under paragraph (7) under " —Current Income"), second, to payClass B Deferred Interest (but only to the extent not paid in full under paragraph (8)under " —Current Income") and, third, to pay principal of the Class B Notes (until theClass B Notes have been paid in full),

(D) fourth, to pay, first , accrued and unpaid interest due and payable with respect tothe Class C Notes (including Defaulted Interest and accrued interest thereon and intereston Class C Deferred Interest, but excluding Class C Deferred Interest, but only to theextent not paid in full under paragraph (9) under " —Current Income"), second, to pay

Class C Deferred Interest (but only to the extent not paid in full under paragraph (10)under "—Current Income") and, third , to pay principal of the Class C Notes (until theClass C Notes have been paid in full);

(E) fifth, to pay, first , accrued and unpaid interest due and payable with respect tothe Class D Notes (including any Defaulted Interest and accrued interest thereon andinterest on Class D Deferred Interest, but excluding Class D Deferred Interest, but only tothe extent not paid in full under paragraph (12) under "—Current Income"), second , topay Class D Deferred Interest (but only to the extent not paid in full under paragraph (13)



52

under "—Current Income") and, third , to pay principal of the Class D Notes (until theClass D Notes have been paid in full); and

(F) sixth, to pay, first , accrued and unpaid interest due and payable with respect tothe Class E Notes (including any Defaulted Interest and accrued interest thereon andinterest on Class E Deferred Interest, but excluding Class E Deferred Interest, but only tothe extent not paid in full under paragraph (14) under "—Current Income"), second , topay Class E Deferred Interest (but only to the extent not paid in full under paragraph (15)under "—Current Income") and, third , to pay principal of the Class E Notes (until theClass E Notes have been paid in full);

(4) on the Note Acceleration Date and on each Distribution Date occurring thereafter,

(i) first , to make a deposit into the MVS Account, in reduction of the RemainingUnfunded Notional Amount, until the Remaining Unfunded Notional Amount is reducedto zero;

(ii) second , to pay principal of, first , the Class A-1 Notes (until the Class A-1 Noteshave been paid in full), second , the Class A-2 Notes (until the Class A-2 Notes have beenpaid in full);

(iii) third , to pay, first , accrued and unpaid interest due and payable with respect tothe Class B Notes (including any Defaulted Interest and accrued interest thereon andinterest on Class B Deferred Interest, but excluding Class B Deferred Interest, but only tothe extent not paid in full under paragraph (7) under "—Current Income"), second , to payClass B Deferred Interest (but only to the extent not paid in full under paragraph (8)under "—Current Income") and, third , to pay principal of the Class B Notes (until theClass B Notes have been paid in full);

(iv) fourth, to pay, first , accrued and unpaid interest due and payable with respect tothe Class C Notes (including any Defaulted Interest and accrued interest thereon andinterest on Class C Deferred Interest, but excluding Class C Deferred Interest, but only tothe extent not paid in full under paragraph (9) under " —Current Income"), second , to pay

Class C Deferred Interest (but only to the extent not paid in full under paragraph (10)under "—Current Income") and, third , to pay principal of the Class C Notes (until theClass C Notes have been paid in full);

(v) fifth, to pay, first , accrued and unpaid interest due and payable with respect tothe Class D Notes (including any Defaulted Interest and accrued interest thereon andinterest on Class D Deferred Interest, but excluding Class D Deferred Interest, but only tothe extent not paid in full under paragraph (12) under "—Current Income"), second , topay Class D Deferred Interest (but only to the extent not paid in full under paragraph (13)under "—Current Income") and, third , to pay principal of the Class D Notes (until theClass D Notes have been paid in full); and

(vi) sixth, to pay, first , accrued and unpaid interest due and payable with respect to

the Class E Notes (including any Defaulted Interest and accrued interest thereon andinterest on Class E Deferred Interest, but excluding Class E Deferred Interest, but only tothe extent not paid in full under paragraph (14) under "—Current Income"), second , topay Class E Deferred Interest (but only to the extent not paid in full under paragraph (15)under "—Current Income") and, third , to pay principal of the Class E Notes (until theClass E Notes have been paid in full);



53

(5) to the payment of the amounts referred to in paragraphs (16) and (18) under "—Current Income,"in the same manner and order of priority specified therein, but only to the extent not paid in fullthereunder; and

(6) on and after the last day of the Reinvestment Period, any remaining amounts to the SubordinatedNote Issuing and Paying Agent for distribution to the Subordinated Noteholders.

Notwithstanding anything to the contrary in the Priority of Payments, following the occurrence of an Eventof Default and the acceleration of the principal of the Secured Notes, all Disposition Proceeds from liquidation of the Collateral and other available funds in the Accounts will be applied in accordance with the Priority of Payments,except that no payment of principal or interest will be made in respect of any Class of Secured Notes until allprincipal of and accrued interest on each Class of Secured Notes that is Senior to such Class have been paid in fulland no distributions will be made in respect of the Subordinated Notes until all principal of and accrued interest onthe Secured Notes have been paid in full (the Priority of Payments as so modified, the "Liquidation Priority").

Except as otherwise expressly provided in the Priority of Payments, if, on any Distribution Date, CurrentIncome received with respect to the related Due Period and the MVS Account Excess as of the relatedDetermination Date is insufficient to make the full amount of the disbursements required by any paragraph in thePriority of Payments to different persons, the Trustee will make the disbursements called for by each such paragraphratably to each such person in accordance with the respective amounts of their respective disbursements then dueand payable to the extent that funds are available therefor. On any Distribution Date on which the MVS AccountExcess as of the related Determination Date exceeds the MVS Account Balance on such Determination Date (suchexcess with respect to such Distribution Date, the "Unfunded Excess"), at any step of the Priority of Payments atwhich an amount of the MVS Account Excess is to be applied to a reduction in the Remaining Unfunded NotionalAmount by way of a deposit to the MVS Account, such deposit shall be reduced by an amount equal to (and theUnfunded Excess shall be deemed to be applied to a reduction of the Remaining Unfunded Notional Amount in anamount equal to) the lesser of (x) the amount of such deposit and (y) the amount of the remaining Unfunded Excess(i.e., after application of the applicable Unfunded Excess to any prior step in the Priority of Payments on suchDistribution Date), and the reduction in the Remaining Unfunded Notional Amount shall be equal to the sum of theamount of Unfunded Excess deemed to be applied to such reduction and any amount actually deposited to the MVSAccount pursuant to such step. On any Distribution Date on which any portion of the MVS Account Excess wouldotherwise have been withdrawn from and redeposited to the MVS Account on such Distribution Date pursuant to thePriority of Payments, such portion will be retained in the MVS Account by the Trustee and will be deemed to have

been deposited to the MVS Account on such Distribution Date with the same effect as if such amounts werewithdrawn and redeposited thereto in accordance with the Priority of Payments on such Distribution Date.

In determining the amounts to be paid on any Distribution Date at each level of the Priority of Payments(1) the amount required to be distributed at each priority level under "—Current Income" will be determined aftergiving effect to the application of amounts pursuant to any higher priority level under such heading and (2) theamount required to be distributed at each priority level under "— MVS Account Excess" will be determined aftergiving effect to the application of amounts pursuant to any higher priority level under such heading.

Any amounts paid pursuant to the Priority of Payments, including amounts paid to the Subordinated NoteIssuing and Paying Agent in respect of the Subordinated Notes, will be released from the lien of the Indenture uponsuch payment.

Distributions Upon Liquidation

If the Secured Notes and the Subordinated Notes have not been redeemed prior to the date that is 45Business Days prior to the Stated Maturity, it is expected that the Collateral Administrator will, at the direction of the Controlling Class, Dispose of all of the Synthetic Securities, Eligible MVS Investments (in accordance with theterms of the MVS Agreement), Eligible Investments and all other Collateral.

All net proceeds from such liquidation and all other available cash in the Accounts will be applied to thepayment (in the order of priorities set forth above) of all (i) fees, (ii) expenses and (iii) principal of and interest(including any Defaulted Interest, interest on Defaulted Interest and any Class B Deferred Interest, Class C Deferred



54

Interest, Class D Deferred Interest and Class E Deferred Interest and interest thereon) on the Secured Notes. Netproceeds from such liquidation and available cash remaining in the Accounts after all payments required pursuant tothe Indenture and the payment of the costs and expenses of such liquidation and the establishment of adequatereserves to meet all contingent, unliquidated liabilities or obligations of the Issuer, will be paid to the SubordinatedNote Issuing and Paying Agent for distribution to the Subordinated Noteholders in accordance with theSubordinated Note Issuing and Paying Agency Agreement.

No Gross-Up

All payments made by the Issuer under the Secured Notes will be made without any deduction orwithholding for or on the account of any tax unless such deduction or withholding is required by applicable law, asmodified by the practice of any relevant governmental revenue authority, then in effect. If the Issuer is so requiredto deduct or withhold, then the Issuer will not be obligated to pay any additional amounts in respect of suchwithholding or deduction.

The Indenture

The following summary describes certain provisions of the Indenture. The summary does not purport to becomplete and is subject to, and qualified in its entirety by reference to, the provisions of the Indenture.

Events of Default

An "Event of Default" is defined in the Indenture as:

(i) a default in the payment of (1) any Unfunded Premium Amount or Senior Loan SwapInstallment when the same becomes due and payable to, as applicable, the Credit Default SwapCounterparty and the Senior Loan Swap Counterparty, which default continues for a period of threeBusiness Days (or, in the case of a default in payment resulting solely from an administrative error oromission by the Trustee or the Administrator, such default continues for a period of five days) or (2) anyinterest (i) on any Class A-1 Note or Class A-2 Note when the same becomes due and payable, in each casewhich default continues for a period of three Business Days (or, in the case of a default in paymentresulting solely from an administrative error or omission by the Trustee, the Administrator, a Paying Agent(other than the Subordinated Note Issuing and Paying Agent) or the Secured Note Registrar, such default

continues for a period of five days); or (ii) if there are no Class A Notes outstanding, on any Class B Notewhen the same becomes due and payable, which default continues for a period of three Business Days (or,in the case of a default in payment resulting solely from an administrative error or omission by the Trustee,the Administrator, a Paying Agent (other than the Subordinated Note Issuing and Paying Agent) or theSecured Note Registrar, such default continues for a period of five days); (iii) if there are no Class A Notesor Class B Notes outstanding, on any Class C Note, when the same becomes due and payable, whichdefault continues for a period of three Business Days (or, in the case of a default in payment resultingsolely from an administrative error or omission by the Trustee, the Administrator, a Paying Agent (otherthan the Subordinated Note Issuing and Paying Agent) or the Secured Note Registrar, such defaultcontinues for a period of five days); (iv) if there are no Class A Notes, Class B Notes or Class C Notesoutstanding, on any Class D Note, when the same becomes due and payable, which default continues for aperiod of three Business Days (or, in the case of a default in payment resulting solely from anadministrative error or omission by the Trustee, the Administrator, a Paying Agent (other than the

Subordinated Note Issuing and Paying Agent) or the Secured Note Registrar, such default continues for aperiod of five days) or (v) if there are no Class A Notes, Class B Notes, Class C Notes or Class D Notesoutstanding, on any Class E Note, when the same becomes due and payable, which default continues for aperiod of three Business Days (or, in the case of a default in payment resulting solely from anadministrative error or omission by the Trustee, the Administrator, a Paying Agent (other than theSubordinated Note Issuing and Paying Agent) or the Secured Note Registrar, such default continues for aperiod of five days)

(ii) a default in the payment of the principal of any Secured Note when the same becomesdue at its Stated Maturity or Redemption Date (or, in the case of a default in payment resulting solely from



55

an administrative error or omission by the Trustee, the Administrator, a Paying Agent (other than theSubordinated Note Issuing and Paying Agent) or the Secured Note Registrar, such default continues for aperiod of five days);

(iii) the failure on any Distribution Date to disburse amounts available (subject to theIndenture) in the Income Collection Account or the MVS Account, to the extent of the MVS AccountExcess, in accordance with the Priority of Payments (other than a default in payment described in clause (i)or (ii) above), which failure continues for a period of three Business Days (or, in the case of a failure todisburse resulting solely from an administrative error or omission by the Trustee, the Administrator, aPaying Agent (other than the Subordinated Note Issuing and Paying Agent) or the Secured Note Registrar,such failure continues for a period of five days);

(iv) either Co-Issuer or the pool of Collateral becomes an investment company required to beregistered under the Investment Company Act;

(v) a default, in any material respect, in the performance, or breach, of any other covenant orother agreement (it being understood that a failure to satisfy a Collateral Quality Test, the Sequential PayTest or the Class A-1 Overcollateralization Test is not a default or breach) of the Issuer or the Co-Issuerunder the Indenture or any representation or warranty of the Issuer or the Co-Issuer made in the Indentureor in any certificate or other writing delivered pursuant thereto or in connection therewith proves to beincorrect in any material respect when made, which default, breach or incorrectness has a material adverseeffect on any Class of Notes, and the continuation of such default, breach or failure for a period of 30consecutive days (or, in the case of default, breach or failure that has an adverse effect on the validity,perfection or priority of the security interest granted under the Indenture, fifteen (15) consecutive days)after notice thereof to the Issuer by the Trustee, or to the Issuer, the Trustee by the holders of at least 25%in aggregate outstanding principal amount of Secured Notes of any Class, specifying such default, breachor failure and requiring it to be remedied and stating that such notice is a "Notice of Default" under theIndenture;

(vi) an involuntary proceeding shall be commenced or an involuntary petition shall be filedseeking (i) winding up, liquidation, reorganization or other relief in respect of the Issuer or the Co-Issuer orits debts, or of a substantial part of its assets, under any bankruptcy, insolvency, receivership or similar lawnow or hereafter in effect or (ii) the appointment of a receiver, trustee, custodian, sequestrator, conservator

or similar official for the Issuer or the Co-Issuer or for a substantial part of its assets, and, in any such case,such proceeding or petition shall continue undismissed for 60 days; or an order or decree approving orordering any of the foregoing shall be entered; or the Issuer or its assets shall become subject to any eventthat, under the applicable laws of the Cayman Islands, has an analogous effect to any of the foregoing;

(vii) the Issuer or the Co-Issuer shall (i) voluntarily commence any proceeding or file anypetition seeking winding up, liquidation, reorganization or other relief under any bankruptcy, insolvency,receivership or similar law now or hereafter in effect, (ii) consent to the institution of, or fail to contest in atimely and appropriate manner, any such proceeding or petition described in clause (vi) above, (iii) applyfor or consent to the appointment of a receiver, trustee, custodian, sequestrator, conservator or similarofficial for the Issuer or the Co-Issuer or for a substantial part of its assets, (iv) file an answer admitting thematerial allegations of a petition filed against it in any such proceeding or (v) make a general assignmentfor the benefit of creditors; or the Issuer shall cause or become subject to any event with respect to the

Issuer that, under the applicable laws of the Cayman Islands, has an analogous effect to any of theforegoing; or

(viii) if on a Determination Date, (a) the Net Outstanding Portfolio Balance on suchDetermination Date plus the MVS Account Excess as of such Determination Date is less than (b) the sumof the Remaining Unfunded Notional Amount plus the Outstanding Swap Counterparty Amount plus theAggregate Outstanding Amount of the Class A Notes.

If either of the Co-Issuers obtains knowledge, or has reason to believe, that an Event of Default hasoccurred and is continuing, such Co-Issuer is obligated to promptly notify the Trustee, the Subordinated Note



56

Issuing and Paying Agent, the Secured Noteholders, each Swap Counterparty and each Rating Agency of such Eventof Default in writing.

If an Event of Default occurs and is continuing (other than an Event of Default described in clause (vi) or(vii) under "Events of Default" above), (i) the Trustee may, or shall at the direction of a Majority of the ControllingClass, by notice to the Co-Issuers, or (ii) a Majority of the Controlling Class, by notice to the Co-Issuers and theTrustee, may (A) declare the principal of and accrued and unpaid interest on all of the Secured Notes to beimmediately due and payable, and upon any such declaration such principal, including any Senior Loan SwapInstallment, shall become immediately due and payable and (B) terminate the Reinvestment Period. If an Event of Default described in clause (vi) or (vii) above under "Events of Default" occurs, (x) such an acceleration underclause (A) above will occur automatically and without any further action and (y) the Reinvestment Period willterminate. Notwithstanding the foregoing, if the sole Event of Default is an Event of Default described in clause (i)or clause (ii) above under "Events of Default" with respect to a default in the payment of any principal of or intereston the Secured Notes of a Class other than the Controlling Class, neither the Trustee nor the holders of suchnon-Controlling Class will have the right to declare such principal and other amounts to be immediately due andpayable. Any declaration of acceleration may under certain circumstances be rescinded by the holders of at least aMajority of the Controlling Class. The "Controlling Class" will be the Credit Default Swap Counterparty, so longas the Remaining Unfunded Notional Amount or the Outstanding Swap Counterparty Amount is positive or, if theRemaining Unfunded Notional Amount and the Outstanding Swap Counterparty Amount (if any) have been reducedto zero, the Class A-1 Notes, or, if there are no Class A-1 Notes outstanding, the Class A-2 Notes, or, if there are no

Class A Notes outstanding, the Class B Notes, or, if there are no Class A Notes or Class B Notes outstanding, theClass C Notes, or, if there are no Class A Notes, Class B Notes or Class C Notes outstanding, the Class D Notes, orif there are no Class A Notes, Class B Notes, Class C Notes or Class D Notes outstanding, the Class E Notes, or if there are no Class A Notes, Class B Notes, Class C Notes, Class D Notes or Class E Notes outstanding theSubordinated Notes.

If an Event of Default occurs and is continuing when any Secured Note is outstanding, the Trustee willretain the Collateral intact and collect all payments in respect of the Collateral and continue making payments net of all costs of enforcement and collection incurred by the Trustee in the manner described under "—Priority of

Payments" unless:

(A) (1) it is determined pursuant to the Indenture that the anticipated net proceeds of a Dispositionof such Collateral (after deducting the reasonable expenses of such Disposition) would be sufficient (when

applied in accordance with the Priority of Payments) to reduce the Remaining Unfunded Notional Amountto zero, to pay in full the Senior Loan Swap Installment, to discharge in full the amounts then due andunpaid on the Secured Notes for principal and interest, certain due and unpaid administrative expenses, anyaccrued and unpaid amounts payable by the Issuer pursuant to the Credit Default Swap Agreement,including any termination payments (assuming for this purpose that the Credit Default Swap Agreement hasbeen terminated by reason of an "event of default" or "termination event" thereunder with respect to whichthe Credit Default Swap Counterparty is not the "defaulting party" or sole "affected party" (as defined in theCredit Default Swap Agreement)) and (2) a Majority in aggregate outstanding amount of the ControllingClass agree with such determination; or

(B) the holders of at least 66-2/3% in aggregate outstanding amount of each Class of Secured Notesvoting as separate Classes, the Senior Loan Swap Counterparty ( provided that no consent of the Senior LoanSwap Counterparty will be required if no amount of the Senior Loan Swap Installment would be owing by

the Issuer after giving effect to the distribution of the Disposition Proceeds of the Collateral) and the CreditDefault Swap Counterparty ( provided that no consent of the Credit Default Swap Counterparty will berequired if the Credit Default Swap Counterparty is the "defaulting party" or sole "affected party" withrespect to an "event of default" or "termination event" under (and as defined in) the Credit Default SwapAgreement) direct the Disposition of the Collateral.

If the conditions set forth in clause (A) or (B) of the preceding sentence are satisfied, the Trustee shallDispose of all of the Collateral and apply the proceeds thereof in accordance with the Liquidation Priority.



57

A Majority of the Controlling Class will have the right to direct the Trustee in the conduct of anyproceedings for any remedy available to the Trustee; provided that (i) such direction will not conflict with any ruleof law or the Indenture; (ii) the Trustee may take any other action not inconsistent with such direction; (iii) theTrustee has been provided with indemnity satisfactory to it (and the Trustee need not take any action that itdetermines might involve it in liability unless it has received such indemnity against such liability); and (iv) anydirection to undertake a sale of the Collateral may be made only as described in the preceding paragraph.

Pursuant to the Indenture, as security for the payment by the Issuer of the compensation and expenses of the Trustee and any sums the Trustee may be entitled to receive as indemnification by the Issuer, the Issuer willgrant the Trustee a lien on the Collateral, which lien is senior to the lien of the Secured Parties. The Trustee's lienwill be exercisable by the Trustee only if the Secured Notes have been declared due and payable following an Eventof Default and such acceleration has not been rescinded or annulled.

Subject to the provisions of the Indenture relating to the duties of the Trustee, in case an Event of Defaultoccurs and is continuing, the Trustee will be under no obligation to exercise any of the rights or powers under theIndenture at the request of any holders of any of the Secured Notes, unless such holders have offered to the Trusteesecurity or indemnity satisfactory to the Trustee.

Holders of at least a Majority of the Controlling Class may, prior to the time a judgment or decree for thepayment of money due has been obtained by the Trustee, waive any past default on behalf of the Controlling Classand the holders of all the Secured Notes and its consequences, except a default (a) in the payment of the principal of any Secured Note or in the payment of interest on the Class A Notes (including Defaulted Interest and interest onDefaulted Interest, if any) or, after the Class A Notes have been paid in full, on the Class B Notes (including anyClass B Deferred Interest, interest on Class B Deferred Interest, Defaulted Interest and interest on DefaultedInterest) or, after the Class A Notes and the Class B Notes have been paid in full, on the Class C Notes (includingany Class C Deferred Interest, interest on Class C Deferred Interest, Defaulted Interest and interest on Defaultedinterest) or, after the Class A Notes, the Class B Notes and the Class C Notes have been paid in full, on the Class DNotes (including any Class D Deferred Interest, interest on Class D Deferred Interest, Defaulted Interest and intereston Defaulted interest) or, after the Class A Notes, the Class B Notes, the Class C Notes and the Class D Notes havebeen paid in full, on the Class E Notes (including any Class E Deferred Interest, interest on Class E DeferredInterest, Defaulted Interest and interest on Defaulted interest), (b) in respect of a covenant or provision of theIndenture that cannot be modified or amended without the waiver or consent of the holder of each outstandingSecured Note of each Class materially and adversely affected thereby, each Subordinated Note materially and

adversely affected thereby and each Swap Counterparty materially and adversely affected thereby or arising as aresult of an Event of Default described in clause (vi) or (vii) above under "Events of Default."

The Issuer shall not terminate the Credit Default Swap Agreement (if in effect immediately prior to adeclaration of acceleration) unless the liquidation of the Collateral has begun and such declaration is no longercapable of being rescinded or annulled.

No holder of a Secured Note will have the right to institute any proceeding with respect to the Indentureunless (i) such holder previously has given to the Trustee written notice of an Event of Default, (ii) except in certaincases of a default in the payment of principal or interest, the holders of at least 25% of the Controlling Class or theCredit Default Swap Counterparty have made a written request upon the Trustee to institute such proceedings in itsown name as Trustee and such holders have offered the Trustee an indemnity satisfactory to it, (iii) the Trustee hasfor 30 days failed to institute any such proceeding and (iv) no direction inconsistent with such written request has

been given to the Trustee during such 30-day period by a Majority of the Controlling Class.

In determining whether the holders of the requisite percentage of Secured Notes have given any direction,notice or consent Secured Notes owned by the Issuer or the Co-Issuer or any affiliate of any of them shall bedisregarded and deemed not to be outstanding.

Notices

Notices to the Secured Noteholders will be given by first-class mail, postage prepaid, to the registeredholders of the Secured Notes at their address appearing in the Secured Note Register. For so long as any Class of



58

Secured Notes is listed on the Irish Stock Exchange, and so long as the guidelines of such exchange so require,notices to the holders of the Secured Notes shall also be given by delivery to the Company Announcements Officeof the Irish Stock Exchange.

Modification of the Indenture

With the consent of a Majority of each Class of Secured Notes materially and adversely affected therebyand, if the Subordinated Notes are materially and adversely affected thereby, a Majority of SubordinatedNoteholders (which consent(s) shall be evidenced by an officer's certificate of the Issuer certifying that such consenthas been obtained) and the consent of each Swap Counterparty materially and adversely affected thereby, theTrustee and Co-Issuers may enter into one or more supplemental indentures to add provisions to, or change in anymanner or eliminate any provisions of, the Indenture or modify in any manner the rights of the holders of theSecured Notes of such Class, the Subordinated Notes or such Swap Counterparty under the Indenture.

Notwithstanding the foregoing, no such supplemental indenture shall be entered into, without the consentof each holder of each outstanding Secured Note of each Class, if such Class is materially and adversely affectedthereby, and each Subordinated Note, if the class of Subordinated Notes is materially and adversely affected thereby(which consent, in each case, shall be evidenced by an officer's certificate of the Issuer certifying that such consenthas been obtained) and each Swap Counterparty adversely affected thereby, if such supplemental indenture(i) changes the Stated Maturity of the principal of or the due date of any installment of interest on any Secured Note,reduces the principal amount thereof or the rate of interest thereon, or the redemption price with respect thereto,changes the earliest date on which the Issuer may redeem any Secured Note, changes the provisions of the Indenturerelating to the application of proceeds of any Collateral to the payment of principal of or interest on the SecuredNotes, changes any place where, or the coin or currency in which, any Secured Note or the principal thereof orinterest thereon is payable, or impairs the right to institute suit for the enforcement of any such payment on or afterthe Stated Maturity thereof (or, in the case of redemption, on or after the applicable redemption date), (ii) deletes therequirement of the consent of any Swap Counterparty (in such capacity and/or, in the case of the Credit DefaultSwap Counterparty, as the Controlling Class) or reduces the percentage of the aggregate outstanding principalamount of Secured Noteholders of each Class and Subordinated Noteholders, in each case whose consent is requiredfor the authorization of any such supplemental indenture or for any waiver of compliance with certain provisions of the Indenture or certain defaults thereunder or their consequences provided for in the Indenture, (iii) impairs oradversely affects the existing pool of Collateral except as otherwise expressly permitted thereby, (iv) permits thecreation of any lien ranking prior to or on a parity with the lien created by the Indenture with respect to any part of

the Collateral or terminates such lien on any property at any time subject thereto (other than in connection with theDisposition thereof in accordance with the Indenture) or deprives the holder of any Secured Note of the securityafforded by the lien created by the Indenture, (v) reduces the percentage of the aggregate outstanding principalamount of Secured Noteholders of each Class or remove any other Secured Party, in each case whose consent isrequired to request that the Trustee preserve the Collateral or rescind the Trustee's election to preserve the Collateralor to sell or liquidate the Collateral pursuant to the Indenture, (vi) modifies any of the provisions of the Indenturewith respect to supplemental indentures requiring the consent of the Secured Noteholders or SubordinatedNoteholders except to increase the percentage of outstanding Secured Notes or Subordinated Notes whose holders'consent is required for any such action or to provide that certain other provisions of the Indenture cannot bemodified or waived without the consent of the holder of each outstanding Secured Note or Subordinated Noteaffected thereby, (vii) modifies the definition of the term "Outstanding," the Priority of Payments or thesubordination provisions of the Indenture, (viii) modifies any of the provisions of the Indenture in such a manner asto affect directly the calculation of the amount of (a) any payment of interest or principal of any Secured Note or the

right of the Secured Noteholders to the benefit of any provisions for the redemption of such Secured Notescontained therein or (b) any deposit into the MVS Account or (ix) changes the provisions of the Indenture relating tothe application of proceeds of any Collateral to (a) the payment of any Unfunded Premium Amount, IntermediationFee, Senior Loan Swap Installment or any other payment to be made to a Swap Counterparty, (b) the reduction of the Remaining Unfunded Notional Amount or (c) the application of funds in the Accounts to the payment of theEligible Collateral Interest Amount or the Outstanding Swap Counterparty Amount.

Not later than fifteen (15) Business Days prior to the execution of any such supplemental indenture, theTrustee, at the expense of the Co-Issuers shall mail to the Secured Noteholders, each Swap Counterparty, theSubordinated Note Issuing and Paying Agent and each Rating Agency a copy of such proposed supplemental



59

indenture (or a description of the substance thereof) and the Issuer or an agent of the Issuer shall request that theRating Condition with respect to such supplemental indenture be satisfied. If any Class of Secured Notes is thenrated by any Rating Agency, the Trustee will not enter into any such supplemental indenture if, as a result of suchsupplemental indenture, the Rating Condition would not be satisfied with respect to such supplemental indenture,unless each holder of Secured Notes of each Class whose rating will be reduced or withdrawn as a result of suchsupplemental indenture has consented to such supplemental indenture and to such failure to meet the RatingCondition. Unless notified by a Majority of any Class of Secured Notes or a Majority of Subordinated Noteholdersthat such Class of Secured Notes or the Subordinated Notes will be materially and adversely affected, or by eachSwap Counterparty that it will be materially and adversely affected, the Trustee may rely in good faith with thewritten advice of counsel and an officer's certificate of the Issuer (as provided in the Indenture) delivered to theTrustee as to whether or not such Class of Secured Notes, the Subordinated Notes or a Swap Counterparty (or withrespect to the Credit Default Swap Counterparty, an opinion of counsel only) would be materially and adverselyaffected by such change (after giving notice of such change to the holders of the Secured Notes and theSubordinated Notes and to each Swap Counterparty). Any determination by the Trustee in reliance in good faithupon such written advice and such officer's certificate shall be conclusive and binding on all present and futureholders of the Secured Notes and the Subordinated Noteholders and each Swap Counterparty. As long as any of theSecured Notes or Subordinated Notes are listed on the Irish Stock Exchange, the Issuer shall notify the Irish Stock Exchange following any modification to the Indenture that affects any of the Secured Notes or Subordinated Notesthat are listed on the Irish Stock Exchange.

The Co-Issuers and the Trustee may also enter into supplemental indentures without obtaining the consentof holders of any Secured Notes, the Subordinated Noteholders or any Swap Counterparty and subject to therequirement provided above in this section with respect to the ratings of the Secured Notes, and subject to theIndenture, in order to (i) evidence the succession of another person to the Issuer or the Co-Issuer and the assumptionby any such successor person of the covenants of the Issuer or the Co-Issuer in the Indenture and the Secured Notespursuant to the Indenture, (ii) add to the covenants of the Co-Issuers or the Trustee for the benefit of the holders of all of the Secured Notes or to surrender any right or power conferred upon the Co-Issuers, (iii) convey, transfer,assign, mortgage or pledge any property to or with the Trustee, (iv) evidence and provide for the acceptance of appointment by a successor trustee and to add to or change any of the provisions of the Indenture as shall benecessary to facilitate the administration of the trusts under the Indenture by more than one Trustee pursuant to theIndenture, (v) correct or amplify the description of any property at any time subject to the lien created by theIndenture, or to better assure, convey and confirm unto the Trustee any property subject or required to be subject tothe lien created by the Indenture (including, without limitation, any and all actions necessary or desirable as a result

of changes in law or regulations) or to subject to the lien created by the Indenture any additional property,(vi) modify the restrictions on and procedures for resales and other transfers of the Secured Notes or SubordinatedNotes in accordance with any change in applicable law or regulation (or the interpretation thereof) or to enable theCo-Issuers to rely upon any less restrictive exemption from registration under the Securities Act or the InvestmentCompany Act or to remove restrictions on resale and transfer to the extent not required thereunder, (vii) correct anymanifest error or any inconsistency, defect or ambiguity in the Indenture, including any inconsistency with any then-current Rating Agency methodology, (viii) obtain ratings on one or more Classes of Secured Notes from any RatingAgency, (ix) accommodate the issuance of Secured Notes in exchange for existing Secured Notes to be held inglobal form through the facilities of DTC, Euroclear or Clearstream or otherwise or the listing of the Secured Noteson any exchange (including the incorporation of any changes required or requested by any governmental authorityor stock exchange authority in connection therewith) or the issuance of additional Secured Notes in accordance withthe terms of the Indenture, (x) avoid the imposition of tax on the net income of the Issuer (which could include,without limitation, the delisting of the Subordinated Notes or any other Class of Notes that could be characterized as

equity in the Issuer) or of withholding tax on any payment to the Issuer or the Co-Issuer or to avoid the Issuer or theCo-Issuer or the Collateral being required to register as an investment company under the Investment Company Act,(xi) accommodate the issuance of any Class of Secured Notes as definitive notes, (xii) conform the terms of theIndenture to the terms set forth in this Offering Memorandum, or (xiv) evidence or implement changes required byany applicable money laundering law and related regulations or guidelines, including without limitation the USAPatriot Act.

Notwithstanding anything to the contrary in this section, if any of the Rating Agencies changes the methodof calculating any of the Collateral Quality Tests or its methodologies in respect of any of the Eligibility Criteria (a"Rating Agency Modification"), the Co-Issuers may incorporate corresponding changes into the Indenture without



60

the consent of the Secured Noteholders or the Subordinated Noteholders, if (i) the Rating Condition is satisfied withrespect to the Rating Agency that made such Rating Agency Modification, (ii) each Swap Counterparty adverselyaffected thereby has consented to such Rating Agency Modification and (iii) notice of such change is delivered bythe Co-Issuers to the Trustee, and by the Trustee to the Secured Noteholders, the Subordinated Noteholders and eachSwap Counterparty. Any such modification will be effected without execution of a supplemental indenture.

Notwithstanding anything to the contrary in this section, with the consent of the holders of a majority of theSubordinated Notes and each Swap Counterparty, the Co-Issuers may modify the procedures for Disposing of theCollateral set forth in the Indenture and may incorporate corresponding changes into the Indenture without theconsent of the Secured Noteholders (a "Redemption Procedure Modification"), in connection with an OptionalRedemption, Tax Redemption or Auction Call Redemption; provided that no such Redemption ProcedureModification shall reduce the amount of, or otherwise modify the provisions relating to the calculation of, theAuction Call Redemption Amount, Redemption Amount, or Total Senior Redemption Amount. Any suchmodification shall be effected only if (i) the Rating Condition is satisfied with respect to such Redemption ProcedureModification, (ii) each Swap Counterparty adversely affected thereby has consented to such Redemption ProcedureModification; and (iii) notice of such change is delivered by the Co-Issuers to the Trustee, and by the Trustee to theSecured Noteholders, the Subordinated Noteholders and each Swap Counterparty. Any such modification shall beeffected without execution of a supplemental indenture.

At the cost of the Co-Issuers, the Trustee will provide to the holders of the Secured Notes and the

Subordinated Note Issuing and Paying Agent for distribution to the holders of the Subordinated Notes, each SwapCounterparty and each Rating Agency a copy of any proposed supplemental indenture (or a description of thesubstance thereof) at least fifteen (15) Business Days prior to the execution thereof by the Trustee and a copy of theexecuted supplemental indenture after its execution; provided that no such notice will be required in connection withany issuance of Secured Notes or Subordinated Notes in exchange for existing Secured Notes or SubordinatedNotes, as the case may be, in the manner contemplated by the Indenture in order to accommodate their issuancethrough the facilities of Euroclear or Clearstream. For so long as any Secured Notes are outstanding, the Trusteewill not enter into any such supplemental indenture if, with respect to such supplemental indenture, the RatingCondition would not be satisfied; provided that the Trustee may, with the consent of the holders of 100% of theaggregate outstanding amount of Secured Notes of each Class whose rating will be reduced or withdrawn as a resultof such supplemental indenture and each Swap Counterparty materially and adversely affected thereby, enter intoany such supplemental indenture notwithstanding any such reduction or withdrawal of the ratings of any outstandingClass of Secured Notes.

In executing or accepting the additional trusts created by any supplemental indenture permitted by theIndenture or the modifications thereby of the trusts created by the Indenture, the Trustee will be entitled to receive,and (subject to terms of the Indenture) shall be fully protected in relying in good faith upon an opinion of counseland an officer's certificate of the Issuer stating that the execution of such supplemental indenture is authorized orpermitted by the Indenture and that all conditions precedent thereto have been complied with; provided that theTrustee will execute and deliver upon the request of the Issuer, and (upon receipt of such opinion of counsel andofficer's certificate) shall be fully protected in entering into, any supplemental indenture contemplated by theIndenture in order to consummate the issuance through the facilities of Euroclear or Clearstream of Secured Notes orSubordinated Notes in exchange for existing Secured Notes or Subordinated Notes, as the case may be.

Modification of Certain Other Documents

Prior to entering into any amendment to the Account Control Agreement, the Collateral AdministrationAgreement, the MVS Agreement, the Senior Loan Swap Agreement, the Administration Agreement, the MVSAgreement or the Credit Default Swap Agreement, the Issuer shall provide notice of such amendment to eachNoteholder materially and adversely affected thereby, shall obtain the consent of each Swap Counterparty adverselyaffected thereby, and shall obtain the written confirmation of Standard & Poor's and Moody's that the entry by theIssuer into such amendment satisfies the Rating Condition. Prior to entering into any waiver in respect of any of theforegoing agreements, the Issuer is required to provide each Noteholder (if its rights are materially and adverselyaffected thereby), each Rating Agency, each Swap Counterparty and the Trustee with written notice of such waiver.

Each Swap Counterparty will be an express third party beneficiary of the Indenture.



61

Consolidation, Merger or Transfer of Assets

The Issuer shall not consolidate or merge with or into any other entity or transfer or convey all orsubstantially all of its assets to any entity, unless permitted by Cayman Islands law and unless, (i) the Issuer shall bethe surviving entity, or the entity (if other than the Issuer) formed by such consolidation or into which the Issuer ismerged or to which all or substantially all of the assets of the Issuer are transferred or conveyed shall be anexempted company with limited liability organized and existing under the laws of the Cayman Islands or such other jurisdiction outside the United States as may be approved by holders of a Majority of each Class and the CreditDefault Swap Counterparty; provided that no such approval shall be required in connection with any suchtransaction undertaken solely to effect a change in the jurisdiction of organization pursuant to the terms of theIndenture, and shall expressly assume, by a supplemental indenture, executed and delivered to the Trustee and theCredit Default Swap Counterparty and each Secured Noteholder, the due and punctual payment of the principal of and interest on all Secured Notes and the performance of every covenant of the Issuer in the Indenture, the CreditDefault Swap Agreement and the MVS Agreement on the part of the Issuer to be performed or observed, all asprovided therein, (ii) each of the Credit Default Swap Counterparty and the MVS Counterparty consents to theconsummation of such transaction and each Rating Agency shall have received written notification of suchconsolidation, merger, transfer or conveyance and the Rating Condition shall have been satisfied with respect to theconsummation of such transaction, (iii) if the Issuer is not the surviving entity, the entity formed by suchconsolidation or into which the Issuer is merged or to which all or substantially all of the assets of the Issuer aretransferred or conveyed shall have agreed with the Trustee (a) to observe the same legal requirements for the

recognition of such formed or surviving entity as a legal entity separate and apart from any of its affiliates as areapplicable to the Issuer with respect to its affiliates and (b) not to consolidate or merge with or into any other entityor transfer or convey the Collateral or all or substantially all of its assets to any other entity except in accordancewith the provisions set forth in the Indenture, (iv) if the Issuer is not the surviving entity, the entity formed by suchconsolidation or into which the Issuer is merged or to which all or substantially all of the assets of the Issuer aretransferred or conveyed shall have delivered to the Trustee the Credit Default Swap Counterparty, each RatingAgency an officer's certificate and an opinion of counsel each stating that such entity shall be duly organized,validly existing and (if applicable) in good standing in the jurisdiction in which such entity is organized; that suchentity has sufficient power and authority to assume the obligations set forth in clause (i) above and to execute anddeliver a supplemental indenture for the purpose of assuming such obligations or other assumptions aforementioned;that such entity has duly authorized the execution, delivery and performance of a supplemental indenture for thepurpose of assuming such obligations and that such supplemental indenture is a valid, legal and binding obligationof such entity, enforceable in accordance with its terms, subject only to bankruptcy, reorganization, insolvency,

moratorium and other laws affecting the enforcement of creditors' rights generally and to general principles of equity(regardless of whether such enforceability is considered in a proceeding in equity or at law); that, immediatelyfollowing the event which causes such entity to become the successor to the Issuer, (a) such entity has good andmarketable title, free and clear of any lien, security interest or charge, other than the lien and security interest of theIndenture, to the Collateral; (b) the Trustee continues to have a valid perfected first priority security interest in theCollateral securing all of the Secured Notes; and (c) such entity has received an opinion of counsel to the effect thatsuch entity will not be subject to net income tax or be treated as engaged in a trade or business within the UnitedStates for U.S. Federal income tax purposes and such other matters as the Trustee or any Secured Noteholder mayreasonably require, (v) immediately after giving effect to such transaction, no Default shall have occurred and becontinuing, (vi) the Issuer shall have delivered to the Trustee, the Credit Default Swap Counterparty the MVSCounterparty and each Secured Noteholder an officer's certificate and an opinion of counsel each stating that suchconsolidation, merger, transfer or conveyance and such supplemental indenture comply with the provisions set forthin the Indenture, that all conditions set forth in the Indenture relating to such transaction have been complied with

and that no adverse tax consequences will result therefrom to any Secured Noteholder and (vii) the Issuer shall havedelivered to the Trustee an opinion of counsel stating that after giving effect to such transaction, neither of theCo-Issuers nor the pool of Collateral will be required to register as an investment company under the InvestmentCompany Act.

The Co-Issuer shall not consolidate or merge with or into any other entity or transfer or convey all orsubstantially all of its assets to any entity, unless (i) the Co-Issuer shall be the surviving corporation, or the entity (if other than the Co-Issuer) formed by such consolidation or into which the Co-Issuer is merged or to which all orsubstantially all of the assets of the Co-Issuer are transferred or conveyed shall expressly assume, by an indenturesupplemental to the Indenture, executed and delivered to the Trustee, the due and punctual payment of the principal



62

of and interest on all Secured Notes and the performance of every covenant of the Indenture on the part of theCo-Issuer to be performed or observed, all as provided therein, (ii) the Credit Default Swap Counterparty and eachRating Agency shall have received written notification of such consolidation, merger, transfer or conveyance and theRating Condition shall have been satisfied with respect to the consummation of such transaction, (iii) if theCo-Issuer is not the surviving corporation, the entity formed by such consolidation or into which the Co-Issuer ismerged or to which all or substantially all of the assets of the Co-Issuer are transferred or conveyed shall haveagreed with the Trustee (a) to observe the same legal requirements for the recognition of such formed or survivingcorporation as a legal entity separate and apart from any of its affiliates as are applicable to the Co-Issuer withrespect to its affiliates and (b) not to consolidate or merge with or into any other entity or transfer or convey all orsubstantially all of its assets to any other entity except in accordance with the provisions set forth in the Indenture,(iv) if the Co-Issuer is not the surviving corporation, the entity formed by such consolidation or into which theCo-Issuer is merged or to which all or substantially all of the assets of the Co-Issuer are transferred or conveyedshall have delivered to the Trustee and each Rating Agency an officer's certificate and an opinion of counsel eachstating that such entity shall be duly organized, validly existing and (if applicable) in good standing in the jurisdiction in which such entity is organized; that such entity has sufficient power and authority to assume theobligations set forth in clause (i) above and to execute and deliver a supplemental indenture for the purpose of assuming such obligations; that such entity has duly authorized the execution, delivery and performance of asupplemental indenture for the purpose of assuming such obligations and that such supplemental indenture is a valid,legal and binding obligation of such entity, enforceable in accordance with its terms, subject only to bankruptcy,reorganization, insolvency, moratorium and other laws affecting the enforcement of creditors' rights generally and to

general principles of equity (regardless of whether such enforceability is considered in a proceeding in equity or atlaw); and such other matters as the Trustee or any Secured Noteholder may reasonably require, (v) immediately aftergiving effect to such transaction, no Event of Default shall have occurred and be continuing, (vi) the Co-Issuer shallhave delivered to the Trustee and each Secured Noteholder an officer's certificate and an opinion of counsel eachstating that such consolidation, merger, conveyance or transfer and such supplemental indenture comply with theprovisions set forth in the Indenture and that all conditions in Section 7 of the Indenture relating to such transactionhave been complied with and that no adverse tax consequences will result therefrom to any Secured Noteholder,(vii) after giving effect to such transaction, neither of the Co-Issuers nor the pool of Collateral will be required toregister as an investment company under the Investment Company Act, (viii) after giving effect to such transaction,the outstanding stock of the Co-Issuer will not be beneficially owned by any entity other than the Issuer, and (ix) theCredit Default Swap Counterparty approves of the jurisdiction of the Co-Issuer.

Petitions for Bankruptcy

The Trustee, each other Secured Party and any other party to any relevant transactional agreement (asspecified in the Indenture) may not, prior to the date which is one year and one day, or, if longer, the applicablepreference period then in effect plus one day, after the payment in full of all Notes, institute against, or join anyother Person in instituting against, the Issuer or the Co-Issuer any bankruptcy, reorganization, arrangement,insolvency, moratorium or liquidation proceedings, or other proceedings under Federal or state bankruptcy orsimilar laws. The prior sentence will not preclude, or be deemed to stop, the Trustee (i) from taking any action priorto the expiration of the aforementioned one year and one day period, or, if longer, the applicable preference periodthen in effect plus one day, in (A) any case or proceeding voluntarily filed or commenced by the Issuer or theCo-Issuer or (B) any involuntary insolvency proceeding filed or commenced by a Person other than the Trustee orany Affiliate thereof, or (ii) from commencing against the Issuer or the Co-Issuer or any of its properties any legalaction which is not a bankruptcy, reorganization, arrangement, insolvency, moratorium, liquidation or similarproceeding.

Satisfaction and Discharge of Indenture

The Indenture will be discharged with respect to the Collateral upon delivery to the Trustee for cancellationof all of the Secured Notes, or, subject to certain limitations, upon deposit with the Trustee of funds sufficient for thepayment or redemption of the Secured Notes and the payment by the Co-Issuers of all other amounts due under theSecured Notes, the Indenture, the Subordinated Note Issuing and Paying Agency Agreement, the Swap Agreements,the Collateral Administration Agreement, the Administration Agreement and any Synthetic Securities.



63

Trustee

The Bank of New York Trust Company, National Association will be the Trustee under the Indenture. TheCo-Issuers and their respective affiliates may maintain other banking relationships in the ordinary course of businesswith the Trustee. The payment of the fees and expenses of the Trustee is solely the obligation of the Co-Issuers.The Trustee and its affiliates may receive compensation in connection with the investment of trust assets in certainEligible Investments as provided in the Indenture. Eligible Investments may include investments for which theTrustee and/or its affiliates provide services. The Indenture contains provisions for the indemnification of theTrustee for any loss, liability or expense incurred without negligence, willful misconduct or bad faith on its part,arising out of or in connection with the acceptance or administration of the Indenture. Pursuant to the Indenture, theIssuer has granted to the Trustee a lien senior to that of the Secured Noteholders to secure payment by the Issuer of the compensation and expenses of the Trustee and any sums the Trustee may be entitled to receive asindemnification by the Issuer under the Indenture (subject to the U.S. Dollar limitations set forth in the Priority of Payments with respect to applicable Distribution Date), which lien the Trustee is entitled to exercise only undercertain circumstances. In the Indenture, the Trustee will agree not to cause the filing of a petition for winding up ora petition in bankruptcy against the Co-Issuers for nonpayment to the Trustee of amounts payable thereunder until atleast one year and one day, or if longer, the applicable preference period then in effect, after the payment in full of all of the Notes; provided, however, that it is not prohibited from filing proofs of claim.

The Trustee may resign at any time by giving written notice thereof to the Co-Issuers, the Secured

Noteholders, each Swap Counterparty, each Rating Agency and the Subordinated Note Issuing and Paying Agent.Upon receiving such notice of resignation, the Co-Issuers shall promptly appoint a successor trustee. If no successortrustee shall have been appointed and an instrument of acceptance by a successor Trustee shall not have beendelivered to the Trustee within 30 days after the giving of such notice of resignation, the resigning Trustee or anyholder of a Secured Note, on behalf of itself and all others similarly situated, may petition any court of competent jurisdiction for the appointment of a successor Trustee. The Trustee may be removed at any time when an Event of Default shall have occurred and be continuing by a Majority of the Controlling Class. The Co-Issuers may removethe Trustee, or any holder of a Secured Note may, on behalf of itself and all others similarly situated, petition anycourt of competent jurisdiction for the removal of the Trustee if (a) the Trustee ceases to be eligible to act in suchcapacity under the Indenture and fails to resign after written request therefor by the Co-Issuers or by any holder or(b) the Trustee becomes incapable of acting, is adjudged as bankrupt or insolvent or a receiver or liquidator of theTrustee or of its property is appointed or any public officer takes charge or control of the Trustee or of its propertyor affairs for the purpose of rehabilitation, conservation or liquidation. No resignation or removal of the Trustee will

become effective until the acceptance of the appointment of a successor Trustee.

Governing Law

The Indenture, the Secured Notes, the Subordinated Note Issuing and Paying Agency Agreement, theCredit Default Swap Agreement, the Collateral Administration Agreement and the MVS Agreement will begoverned by, and construed in accordance with, the law of the State of New York. The Issuer's Memorandum andArticles of Association, the Subordinated Notes, the Deed of Covenant and the Administration Agreement will begoverned by, and construed in accordance with, the laws of the Cayman Islands.



64

DESCRIPTION OF THE SUBORDINATED NOTES

The Subordinated Notes will be constituted by a Deed of Covenant under Cayman Islands law and issuedand administered pursuant to the Subordinated Note Issuing and Paying Agency Agreement (the " SubordinatedNote Issuing and Paying Agency Agreement") between The Bank of New York Trust Company, National

Association, as subordinated note issuing and paying agent (in such capacity, the "Subordinated Note Issuing andPaying Agent") and the Issuer. The following summary describes certain provisions of the Subordinated Notes andthe Subordinated Note Issuing and Paying Agency Agreement. This summary does not purport to be complete andis subject to, and qualified in its entirety by reference to, the provisions of the Subordinated Note Issuing and PayingAgency Agreement. After the closing, copies of the Subordinated Note Issuing and Paying Agency Agreement maybe obtained by prospective investors upon request in writing to the Subordinated Note Issuing and Paying Agent atThe Bank of New York Trust Company, National Association – 601 Travis Street, 17th Floor, Houston, Texas77002, Attn.: Global Corporate Trust – Lacerta ABS CDO 2006-1, Ltd., or in Ireland at Maples and Calder, ListingServices Limited 75 St. Stephen’s Green, Dublin 2, Ireland, if and for so long as any Subordinated Notes are listedon the Irish Stock Exchange.

Status

The Subordinated Notes will be limited-recourse debt obligations of the Issuer and will not be securedunder the Indenture. The Subordinated Notes will be issuable in a minimum denomination of U.S.$250,000 and inintegral multiples of U.S.$1,000 in excess thereof.

Distributions

On each Distribution Date, to the extent that funds are available therefor, Current Income will be releasedfrom the lien of the Indenture for payment to the Subordinated Note Issuing and Paying Agent only after thepayment of interest on the Secured Notes and, in certain circumstances, principal due in respect of the SecuredNotes and the payment of certain other amounts in accordance with the Priority of Payments. Any Current Incomepermitted to be released from the lien of the Indenture and paid to the Subordinated Note Issuing and Paying Agentwill be distributed to the Subordinated Noteholders on each Distribution Date. The Stated Maturity of theSubordinated Notes is the Distribution Date in February 2046. However, the Subordinated Notes may be paid in fullprior to the Stated Maturity thereof in connection with an Optional Redemption, Tax Redemption or Auction Call

Redemption of the Secured Notes, out of proceeds of the liquidation of the pool of Collateral. Until the SecuredNotes and certain other amounts have been paid in full, the MVS Account Excess is not permitted to be releasedfrom the lien of the Indenture and will not be available to make distributions in respect of the Subordinated Notes.See " Description of the Secured Notes—Priority of Payments—Current Income" and "— MVS Account Excess" and"Security for the Secured Notes."

Distributions on any Subordinated Note will be made to the person in whose name such Subordinated Noteis registered fifteen days prior to the applicable Distribution Date (the "Record Date"). Payments will be made bywire transfer in immediately available funds to a Dollar account maintained by the holder thereof appearing in theSubordinated Note Register in accordance with wire transfer instructions received from such holder by theSubordinated Note Issuing and Paying Agent on or before the Record Date or, if no wire transfer instructions arereceived by the Subordinated Note Issuing and Paying Agent, by a Dollar check drawn on a bank in the UnitedStates. Final distributions or payments made in respect of a Subordinated Note in the course of a winding up will be

made only against surrender of the certificate evidencing such Subordinated Notes at the office designated by theSubordinated Note Registrar. The Subordinated Note Registrar will communicate such distributions and paymentsand the related Distribution Date to the Issuer, the Subordinated Note Issuing and Paying Agent, Euroclear,Clearstream and, for so long as the Subordinated Notes are listed on the Irish Stock Exchange, the Irish PayingAgent.

On the Note Acceleration Date, and on each Distribution Date thereafter, if the Secured Notes are notredeemed in full prior to such date, Current Income that would otherwise be released from the lien of the Indentureand paid to the Subordinated Note Issuing and Paying Agent for distribution to the Subordinated Noteholders will beapplied, first , to the payment of principal of the Class C Notes (until the Class C Notes have been paid in full), the



65

Class B Notes (until the Class B Notes have been paid in full), the Class A-2 Notes (until the Class A-2 Notes havebeen paid in full) and the Class A-1 Notes (until the Class A-1 Notes have been paid in full), in that order, and,second , to the reduction of the Remaining Unfunded Notional Amount by making a deposit to the MVS Account.See "—Priority of Payments—Current Income."

For so long as the Subordinated Notes are listed on the Irish Stock Exchange and the guidelines of suchexchange shall so require, the Issuer will maintain a Paying Agent with respect to the Subordinated Notes with anoffice located in Dublin, Ireland.

Optional Redemption

On any Distribution Date on or after the Distribution Date on which the Secured Notes have been paid infull, the Subordinated Notes may be redeemed (in whole but not in part) at the direction of a Majority of Subordinated Noteholders. Final distributions or payments made in respect of a Subordinated Note in the course of a winding up will be made only against surrender of the certificate evidencing such Subordinated Notes at the officedesignated by the Subordinated Note Registrar. The Subordinated Note Registrar will communicate suchdistributions and payments and the related Distribution Date to the Issuer, the Subordinated Note Issuing and PayingAgent, Euroclear, Clearstream and, for so long as the Subordinated Notes are listed on the Irish Stock Exchange, theIrish Paying Agent.

The Subordinated Note Issuing and Paying Agent will, if and for so long as any Subordinated Notes to beredeemed are listed on the Irish Stock Exchange, (i) cause notice of such Optional Redemption to be delivered to theIrish Paying Agent for delivery to the Company Announcements Office of the Irish Stock Exchange not less than 10Business Days prior to date of redemption and (ii) promptly notify the Irish Paying Agent for delivery to the IrishStock Exchange of such Optional Redemption.

Any such notice of redemption may be withdrawn by the Subordinated Note Issuing and Paying Agent bydelivering a notice of such withdrawal to the Company Announcements Office of the Irish Stock Exchange not lessthan three Business Days prior to the scheduled date of redemption.

Notices

Notices to the Subordinated Noteholders will be given by first class mail, postage prepaid, to the registered

holders of the Subordinated Notes at their address appearing in the Subordinated Note Register. For so long as theSubordinated Notes are listed on the Irish Stock Exchange, and so long as the guidelines of such exchange sorequire, notices to the holders of the Subordinated Notes shall also be given by delivery to the CompanyAnnouncements Office of the Irish Stock Exchange.

Voting Rights

Set forth below is a summary of certain matters with respect to which Subordinated Noteholders areentitled to vote. This summary is not meant to be an exhaustive list and reference is made to the Indenture and theSubordinated Notes Issuing and Paying Agency Agreement for a complete statement of the voting rights of Subordinated Noteholders.

Redemption of the Secured Notes. On any Distribution Date occurring on or after the Distribution Date

occurring in November 2009 the Secured Notes may, subject to satisfaction of certain conditions describedherein, be redeemed (in whole or in part) at the direction of holders of at least a Majority of theSubordinated Notes, as described under " Description of the Secured Notes—Optional Redemption and Tax

Redemption."

Redemption of the Subordinated Notes. On any Distribution Date on or after the Distribution Date onwhich the Secured Notes have been paid in full, the Subordinated Notes may be redeemed (in whole but notin part) at the direction of holders of at least a Majority of the Subordinated Notes. Final distributions orpayments made in respect of a Subordinated Note in the course of a winding up will be made only against



66

surrender of the certificate evidencing such Subordinated Notes at the office designated by theSubordinated Note Registrar. The Subordinated Note Registrar will communicate such distributions andpayments and the related Distribution Date to the Issuer, the Subordinated Note Issuing and Paying Agent,Euroclear, Clearstream and, for so long as the Subordinated Notes are listed on the Irish Stock Exchange,the Irish Paying Agent, as described above under "—Optional Redemption."

The Indenture. Subordinated Noteholders are entitled to vote on any amendment or modification to theIndenture that would have a material adverse effect on Subordinated Notes held by them. For a descriptionof certain of the provisions of the Indenture relating to the modification of the Indenture, see " Description

of the Secured Notes—The Indenture."

Subordinated Note Issuing and Paying Agency Agreement . The Issuer is not permitted to consent to anyamendment of the Subordinated Note Issuing and Paying Agency Agreement without the consent of eachSubordinated Noteholder if such amendment would (i) reduce in any manner the amount of, or delay thetiming of, or change the allocation of, the payment of any distributions on the Subordinated Notes or(ii) reduce the voting percentage of Subordinated Noteholders required to consent to any amendment to theSubordinated Note Issuing and Paying Agency Agreement that requires the consent the SubordinatedNoteholders.

Dissolution; Liquidating Distributions

The Issuer will be wound up on the earliest to occur of (i) at any time on or after the date that is one yearand two days after the Stated Maturity of the Secured Notes, upon the Share Trustee passing a special resolution todissolve the Issuer, (ii) at any time after the sale or other disposition of all of the Issuer's assets, upon the ShareTrustee passing a special resolution to dissolve the Issuer, (iii) at any time after the Secured Notes are paid in full,upon the Share Trustee passing a special resolution to dissolve the Issuer and (iv) on the date of a winding uppursuant to the provisions of or as contemplated by the Companies Law (2004 Revision) of the Cayman Islands asthen in effect. The Directors of the Issuer currently intend, in the event that the Subordinated Notes are notredeemed following the repayment in full of the Secured Notes, to liquidate all of the Issuer's remaining investmentsin an orderly manner and distribute the proceeds of such liquidation to the Subordinated Noteholders. However,there can be no assurance that the Subordinated Notes will be repaid before their Stated Maturity. See " Maturity,

Prepayment and Yield Considerations" and " Risk Factors—Average Life of the Secured Notes and Prepayment

Considerations."

As soon as practicable following the commencement of the winding up of the Issuer, its affairs will bewound up and its assets sold or distributed. Subject to the terms of the Indenture and Cayman Islands law, the assetsof the Issuer shall be applied in the following order of priority:

(1) first , to pay the costs and expenses of the winding up, liquidation and termination of the Issuer;

(2) second , to creditors of the Issuer, in the order of priority provided by law, including any accruedfees and expenses payable to the Trustee, the Administrator and the Subordinated Note Issuingand Paying Agent;

(3) third , to establish reserves adequate to meet any and all contingent, unliquidated liabilities orobligations of the Issuer; provided that at the expiration of a period not exceeding three years afterthe final liquidation distribution, the balance of such reserves remaining after the payment of such

contingencies or liabilities shall be distributed in the manner described herein;

(4) fourth, to pay the Subordinated Noteholders a sum equal to the initial aggregate principal amountof the Subordinated Notes;

(5) fifth, to pay to the Subordinated Noteholders the remaining balance; less the sum of US$500representing the nominal amount paid up on the ordinary shares and the sum of US$1.00 perordinary share; and

(6) sixth, to pay the holders of the ordinary shares the nominal amount paid up thereon and the sum of US$1.00 per ordinary share.



67

Petitions for Bankruptcy

Each transferee of Subordinated Notes will be required to covenant in a transfer certificate (or deemed tohave covenanted, as applicable) that it will not cause the filing of a petition in bankruptcy against the Issuer beforeone year and one day have elapsed since the payment in full of the Notes or, if longer, the applicable preferenceperiod then in effect plus one day.

Governing Law

The Subordinated Note Issuing and Paying Agency Agreement will be governed by, and construed inaccordance with, the law of the State of New York. The Subordinated Notes, the Deed of Covenant, the Issuer'sMemorandum and Articles of Association and the Administration Agreement will be governed by, and construed inaccordance with, the laws of the Cayman Islands.

No Gross-Up

All distributions and return of capital on the Subordinated Notes will be made without any deduction orwithholding for or on account of any tax unless such deduction or withholding is required by any applicable law, asmodified by the practice of any relevant governmental revenue authority, then in effect. If the Issuer is so requiredto deduct or withhold, then the Issuer will instruct the Subordinated Note Issuing and Paying Agent to make suchdeduction or withholding and will pay any such withholding taxes in the country of origin, but will not be obligatedto pay any additional amounts in respect of such withholding or deduction.



68

FORM, REGISTRATION AND TRANSFER OF NOTES

Regulation S Global Notes

The Secured Notes that are sold or transferred outside the United States to persons that are not U.S. Persons

will be represented by one or more permanent global notes each such Secured Note, a "Regulation S GlobalSecured Note") and Subordinated Notes that are sold or transferred outside the United States to persons that are notU.S. Persons will be represented by one or more permanent global notes (each a "Regulation S GlobalSubordinated Note" and, collectively with the Regulation S Global Secured Notes, the "Regulation S GlobalNotes") in definitive, fully registered form, without interest coupons, and deposited with the Trustee as custodianfor, and registered in the name of, The Depository Trust Company ("DTC") or its nominee. By acquisition of abeneficial interest in a Regulation S Global Note, any purchaser thereof will be deemed to represent that (a) it is nota "U.S. Person" (as defined in Regulation S) and is purchasing such beneficial interest for its own account and notfor the account or benefit of a U.S. Person and (b) if in the future it decides to transfer such beneficial interest, it willtransfer such interest only in an offshore transaction in accordance with Regulation S or to a person who takesdelivery in the form of a Restricted Note (or beneficial interest therein).

Restricted Global Secured Notes

The Secured Notes that are sold or transferred outside the United States to persons that are not U.S. Personswill be represented by one or more permanent global notes (each a "Regulation S Global Secured Note"), andSubordinated Notes that are sold or transferred outside the United States to persons that are not U.S. Persons will berepresented by one or more permanent global notes (each a "Regulation S Global Subordinated Note" and,collectively with the Regulation S Global Secured Notes, the "Regulation S Global Notes") in definitive, fullyregistered form, without interest coupons, and deposited with the Trustee as custodian for, and registered in thename of, The Depository Trust Company ("DTC") or its nominee. Co-Issued Notes that are sold or transferred to aU.S. Person or in the United States in reliance upon an exemption from the registration requirements of theSecurities Act will be represented by one or more permanent global notes ("Restricted Global Secured Notes" and,collectively with the Regulation S Global Notes, the "Global Notes") in definitive, fully registered form, withoutinterest coupons, and deposited with the Trustee as custodian for, and registered in the name of DTC, or its nominee.

Restricted Subordinated Notes

Subordinated Notes that are sold or transferred to a U.S. Person or in the United States in reliance upon anexemption from the registration requirements of the Securities Act will be represented by certificates (" RestrictedSubordinated Notes" and, collectively with the Restricted Global Secured Notes, "Restricted Notes") in definitive,fully registered form, registered in the name of the legal and beneficial owner thereof.

Clearing Systems

Beneficial interests in each Global Note will be shown on, and transfers thereof will be effected onlythrough, records maintained by DTC and its direct and Indirect Participants, including Euroclear and Clearstream.Transfers between members of, or Participants in, DTC (each a "Participant") will be effected in the ordinary wayin accordance with the Applicable Procedures and will be settled in immediately available funds. Transfers betweenParticipants in Euroclear Bank S.A./N.V. ("Euroclear") and Clearstream Banking, Luxembourg S.A.

("Clearstream") will be effected in the ordinary way in accordance with their respective rules and operatingprocedures.

Transfer of Global Notes to Definitive Securities

Owners of beneficial interests in Global Notes will be entitled or required, as the case may be, under certainlimited circumstances described under "Clearing System—Transfers and Exchanges for Definitive Securities", toreceive physical delivery of certificated Secured Notes ("Definitive Secured Notes") or certificated SubordinatedNotes ("Definitive Subordinated Notes" and, collectively with the Definitive Secured Notes, "Definitive



69

Securities"), in each case, in fully registered, definitive form. However, no owner of an interest in a Regulation SGlobal Note will be entitled to receive a Definitive Security unless such person provides written certification that theDefinitive Security is beneficially owned by a person that is not a U.S. Person or held for the account or benefit of aU.S. Person.

Transfer Restrictions

The Notes are subject to the restrictions on transfer set forth in this Offering Memorandum under "TransferRestrictions" and the Indenture or the Subordinated Note Issuing and Paying Agency Agreement, as applicable, andwill bear a legend setting forth such restrictions. See "Transfer Restrictions." The Issuer may impose additionalrestrictions on the transfer of Notes in order to comply with the USA PATRIOT Act, to the extent it is applicable tothe Issuer.

Transfer and Exchange of Secured Notes

Pursuant to the Indenture, The Bank of New York Trust Company, National Association has beenappointed and will serve as the registrar with respect to the Secured Notes (in such capacity, the " Secured NoteRegistrar") and will provide for the registration of Secured Notes and the registration of transfers of Secured Notesin the register maintained by it on behalf of the Issuer (in such capacity, the "Secured Note Register").

No Secured Note (or any interest therein) may be transferred to a transferee acquiring an interest in aRegulation S Global Secured Note (as applicable) except (a) to a transferee that is acquiring such interest in anoffshore transaction (within the meaning of Regulation S) in accordance with Regulation S, (b) to a transferee that isnot a U.S. Person, (c) in compliance with the certification (if any) and other requirements set forth in the Indentureand (d) in accordance with any applicable securities laws of any State of the United States and any other relevant jurisdiction.

No Secured Note (or any interest therein) may be transferred to a transferee acquiring an interest in aRestricted Global Secured Note (as applicable) except (a) to a transferee whom the seller reasonably believes is aQualified Institutional Buyer purchasing for its own account, to whom notice is given that the resale, pledge or othertransfer is being made in reliance on the exemption from the registration requirements of the Securities Act providedby Rule 144A, (b) to a transferee that is a Qualified Purchaser, (c) in compliance with the certification (if any) andother requirements set forth in the Indenture and (d) in accordance with any applicable securities laws of any State

of the United States and any other relevant jurisdiction.

In addition, no Secured Note (or any interest therein) may be transferred, and none of the Trustee and theSecured Note Registrar will recognize any such transfer, unless (a) such transfer is made in a manner exempt fromregistration under the Securities Act, (b) such transfer is made in denominations greater than or equal to theminimum denomination therefor, (c) such transfer would not have the effect of requiring either of the Co-Issuers orthe pool of Collateral to register as an investment company under the Investment Company Act, and (d) thetransferee is able to make all applicable certifications and representations required by the relevant transfer certificateattached as an exhibit to the Indenture (if the Indenture requires that a transfer certificate be delivered in connectionwith such a transfer). Notwithstanding the foregoing, an owner of a beneficial interest in a Regulation S GlobalSecured Note may transfer such interest in the form of a beneficial interest in such Regulation S Global SecuredNote without the provision of written certification, but subject to certain deemed representations, warranties andagreements. See "Transfer Restrictions."

The Indenture provides that if, notwithstanding the restrictions on transfer contained therein, the Issuerdetermines that any beneficial owner of a Secured Note (or any interest therein) (A) is a U.S. Person and (B) is notboth a Qualified Institutional Buyer and a Qualified Purchaser, then the Issuer may require, by notice to such holder,that such holder sell all of its right, title and interest to such Secured Note (or any interest therein) to a person orentity that is both a Qualified Institutional Buyer and a Qualified Purchaser, with such sale to be effected within 30days after notice of such sale requirement is given. If such beneficial owner fails to effect the transfer requiredwithin such 30-day period, (i) the Issuer shall be entitled to cause such beneficial owner's interest in such SecuredNote to be transferred in a commercially reasonable sale (conducted by an investment bank retained by and at theexpense of the Issuer in accordance with Section 9-610(b) of the Uniform Commercial Code as in effect in the State



70

of New York as applied to securities that are sold on a recognized market or that may decline speedily in value) to aperson or entity that certifies to the Trustee and the Co-Issuers, in connection with such transfer, that such person isboth a Qualified Institutional Buyer and a Qualified Purchaser and (ii) pending such transfer, no further paymentswill be made in respect of such Secured Note held by such beneficial owner.

Transfer and Exchange of Subordinated Notes

The Bank of New York Trust Company, National Association, has been appointed as transfer agent withrespect to the Subordinated Notes (the "Subordinated Note Transfer Agent").

Pursuant to the Subordinated Note Issuing and Paying Agency Agreement, The Bank of New York TrustCompany, National Association, (on behalf of the Issuer) has been appointed and will serve as the registrar withrespect to the Subordinated Notes (in such capacity, the "Subordinated Note Registrar") and will provide for theregistration of Subordinated Notes and the registration of transfers of Subordinated Notes in the register maintainedby it on behalf of the Issuer (the "Subordinated Note Register"). Written instruments of transfer are available atthe office of the Subordinated Note Registrar.

No Subordinated Note may be transferred to a U.S. Person or within the United States except (a) to atransferee (i) whom the seller reasonably believes is a Qualified Institutional Buyer, purchasing for its own account,to whom notice is given that the resale, pledge or other transfer is being made in reliance on the exemption from theregistration requirements of the Securities Act provided by Rule 144A or (ii) pursuant to any other exemption fromthe registration requirements of the Securities Act (subject to the delivery of such certifications, legal opinions orother information as the Issuer may reasonably require to confirm that such transfer is being made pursuant to anexemption from, or in a transaction not subject to, the registration requirements of the Securities Act), (b) to atransferee that is a Qualified Purchaser or is not a U.S. Person, (c) to a transferee that is not a Flow-ThroughInvestment Vehicle (other than a Qualifying Investment Vehicle), (d) if such transfer is made in compliance with thecertification and other requirements set forth in the Subordinated Note Issuing and Paying Agency Agreement and(e) if such transfer is made in accordance with any applicable securities laws of any State of the United States andany other relevant jurisdiction.

The Indenture, in the case of the Class D Notes and the Class E Notes, and Subordinated Note Issuing andthe Paying Agency Agreement, in the case of the Subordinated Notes, respectively, provide that, if, notwithstandingthe restrictions on transfer contained therein, the Issuer, the Trustee, or the Subordinated Note Issuing and Paying

Agent determines, that (i) any beneficial owner or holder of a Regulation S Global Note representing Class D Notesor Class E Notes or a Regulation S Global Subordinated Note is a Benefit Plan Investor or a Controlling Person,(ii) an Original Purchaser or a subsequent transferee of a Restricted Physical Secured Note or a RestrictedSubordinated Note that is a Benefit Plan Investor or a Controlling Person did not disclose in an investor applicationform or a transfer certificate in the form attached to the Indenture or Subordinated Note Issuing and Paying AgencyAgreement, respectively, delivered to the Issuer at the time of its acquisition of such Restricted Physical SecuredNote or a Restricted Subordinated Note or interest therein that it is a Benefit Plan Investor or a Controlling Person,(iii) subsequent to the purchase of a Class D Note, Class E Note, Subordinated Note, or interest therein, anybeneficial owner becomes a Benefit Plan Investor (including for this purpose an insurance company general accountany of the underlying assets of which constitutes "plan assets" under Section 401(c) of ERISA or a wholly ownedsubsidiary of such general account) or a Controlling Person after or (iv) as a result of a transfer of a Class E Note orSubordinated Note or interest therein, 25% or more of any class of the Class E Notes or Subordinated Notes are heldby Benefit Plan Investors (determined after disregarding the Class E Notes or Subordinated Notes held by

Controlling Persons), then the Issuer shall require, by notice to such beneficial owner, that such beneficial owner sellall of its right, title and interest in all of such classes of Notes (or interests therein) to a person that (A) is not aBenefit Plan Investor or a Controlling Person and (B) in the case of a Restricted Physical Secured Note or RestrictedSubordinated Note, is a Qualified Institutional Buyer and a Qualified Purchaser, with such sale to be effected within30 days after notice of such sale requirement is given. If such beneficial owner fails to effect the transfer requiredwithin such 30-day period, the Issuer shall, and is hereby irrevocably authorized by such beneficial owner to, causesuch Restricted Physical Secured Note or Subordinated Note or interest therein to be transferred in a commerciallyreasonable sale (conducted by an investment bank retained by and at the expense of the Issuer in accordance withSection 9-610 of the Uniform Commercial Code as in effect in the State of New York as applied to securities thatare sold on a recognized market or that are the subject of widely distributed standard price quotations) to a person



71

that certifies to the Issuer, the Trustee and/ or the Subordinated Note Issuing and Paying Agent, in connection withsuch transfer, that such person (A) is not a Benefit Plan Investor or a Controlling Person and (B) is a QualifiedInstitutional Buyer and a Qualified Purchaser. Pending such transfer, no payments will be made on such Class DNotes, Class E Notes or Subordinated Notes from the date notice of the sale requirement is sent to the date on whichsuch Class D Notes, Class E Notes or Subordinated Notes are sold and such Class D Notes, Class E Notes orSubordinated Notes shall be deemed not to be outstanding for the purposes of any vote, consent or direction of theHolders of the Class D Notes, Class E Notes or Subordinated Notes and shall not be taken into account for thepurposes of calculating any quorum or majority requirements relating thereto. The reference in the first sentence of this paragraph to a change in a Benefit Plan Investor's status or a Controlling Person's status shall be deemed toinclude, any increase in the percentage of "plan assets" above the percentage specified in the questionnairesubmitted with the relevant investor application form or in such other form as shall be approved by the Issuer, theTrustee, and/ or the Subordinated Note Issuing and Paying Agent, as applicable, or a transfer certificate in the formattached to the Indenture or Subordinated Note Issuing and Paying Agency Agreement.

In addition, no Subordinated Note may be transferred to a person or entity acquiring an interest in aRegulation S Subordinated Note except (a) to a transferee that is acquiring such interest in an offshore transaction(within the meaning of Regulation S) in accordance with Regulation S, (b) to a transferee that is not a U.S. Person,(c) if such transfer is made in compliance with the certification, if any, and other requirements set forth in theSubordinated Note Issuing and Paying Agency Agreement and (d) if such transfer is made in accordance with anyapplicable securities laws of any State of the United States and any other relevant jurisdiction.

Transfers by a holder of a beneficial interest in a Regulation S Global Subordinated Note or a RestrictedSubordinated Note to a transferee who takes delivery of a Restricted Subordinated Note will be made (a) in the caseof a transfer by a holder of a beneficial interest in a Regulation S Global Subordinated Note, only in accordance withthe Applicable Procedures and (b) in either case, upon receipt by the Subordinated Note Registrar of writtencertifications from each of the transferor and the transferee of such beneficial interest in the form provided in theSubordinated Note Issuing and Paying Agency Agreement to the effect that, among other things, such transfer isbeing made:

(i) to a transferee that (A) is both (1) either (x) a Qualified Institutional Buyer, purchasing for its ownaccount, to whom notice is given that the resale, pledge or other transfer is being made in reliance on the exemptionfrom the registration requirements of the Securities Act provided by Rule 144A or (y) entitled to take delivery of such Restricted Subordinated Note pursuant to another exemption from the registration requirements of the

Securities Act (subject to the delivery of such certifications, legal opinions or other information as the Issuer mayreasonably require to confirm that such transfer is being made pursuant to an exemption from, or in a transaction notsubject to, the registration requirements of the Securities Act) and (2) a Qualified Purchaser, and (B) is not a Flow-Through Investment Vehicle (other than a Qualifying Investment Vehicle); and

(ii) in accordance with all other applicable securities laws of any relevant jurisdiction.

In addition, (i) no Regulation S Subordinated Note may be transferred to a Benefit Plan Investor or aControlling Person, and (ii) no Restricted Subordinated Note may be transferred to a Benefit Plan Investor or aControlling Person if, after giving effect to such transfer, 25% or more of the Subordinated Notes would be held byBenefit Plan Investors (determined after disregarding the Subordinated Notes held by Controlling Persons). TheIssuer and the Subordinated Note Registrar will not recognize any such purported transfer.



72

USE OF PROCEEDS

The gross proceeds received by the Issuer on the Closing Date from the sale of the Notes and the entry intoof the Senior Loan Swap Agreement will be approximately U.S.$632,000,000. The estimated total expenses relatingto the issuance and admission to trading of the Notes on The Irish Stock Exchange Limited (the "Irish Stock

Exchange"), including organizational and structuring fees and expenses of the Co-Issuers (including, withoutlimitation, certain structuring and placement fees payable to the Initial Purchaser and the legal fees and expenses of counsel to the Co-Issuers, the Initial Purchaser and the Trustee and the fees and expenses payable in connection withthe ratings of the Secured Notes), and the expenses of offering the Notes, including the initial deposit into theExpense Account and the Upfront Equity Supplemental Amount, are approximately U.S.$32,000,000, which will bepaid from proceeds of the Senior Loan Swap Agreement. Accordingly, the net proceeds from the issuance and saleof the Notes and the entry into of the Senior Loan Swap Agreement, taking into account such expenses, are expectedto be approximately U.S.$600,000,000. Such net proceeds will be used by the Issuer to fund the initial deposit intothe MVS Account of approximately U.S.$600,000,000. The Issuer will make a deposit of U.S.$2,300,000representing the Upfront Equity Supplemental Amount to the Current Income Account for Distribution to theholders of the Subordinated Notes on the first Distribution Date. On the Closing Date, the Issuer will have enteredinto Synthetic Securities having an Aggregate Notional Balance of not less than 100% of the Aggregate InitialNotional Amount. The Issuer expects that, no later than the Closing Date, it will have entered into SyntheticSecurities having an aggregate notional par amount of at least U.S.$2,000,000,000 (the "Aggregate Initial Notional

Amount").



73

RATINGS OF THE NOTES

Rating of the Secured Notes

It is a condition to the issuance of the Notes that the Class A-1 Notes be rated "AAA" by Standard & Poor's

Ratings Services, a division of The McGraw-Hill Companies, Inc. ("Standard & Poor's") and "Aaa" by Moody'sInvestors Service, Inc. ("Moody's" and together with Standard & Poor's, the "Rating Agencies"), that the Class A-2Notes be rated at least "AA" by Standard & Poor's and at least "Aa2" by Moody's, that the Class B Notes be rated atleast "A" by Standard & Poor's and at least "A2" by Moody', that the Class C Notes be rated at least "BBB" byStandard & Poor's and at least "Baa2" by Moody's, that the Class D Notes be rated at least "BB+" by Standard &Poor's and at least "Ba1" by Moody' and that the Class E Notes be rated at least "BB" by Standard & Poor's and atleast "Ba2" by Moody's. A security rating is not a recommendation to buy, sell or hold securities and may be subjectto revision or withdrawal at any time.

To the extent required by applicable stock exchange guidelines, the Issuer will inform any such exchangeon which any of the Secured Notes are listed if any rating assigned by Standard & Poor's or Moody's to suchSecured Notes is reduced or withdrawn.

The Subordinated Notes are not expected to be rated by any Rating Agency.



74

MATURITY, PREPAYMENT AND YIELD CONSIDERATIONS

The Stated Maturity of the Notes is February 15, 2046 or, if such date is not a Business Day, the nextfollowing Business Day. The Notes will mature at the Stated Maturity unless redeemed or repaid prior thereto.However, the average lives of the Secured Notes and the Effective Duration (as defined below) of the Subordinated

Notes may be less than the number of years until the Stated Maturity. Based on the portfolio of Synthetic Securitiesthat the Issuer is expected to enter into by the Closing Date listed in Schedule H attached hereto, assuming (a) norelated Reference Obligations default, (b) on the Closing Date, the Issuer enters into Securities such that thenotional amount of all Synthetic Securities on such date will equal U.S.$2,000,000,000, (c) any optional redemptionof the related Reference Obligations occurs in accordance with their respective terms, (d) an Auction CallRedemption occurs on the Distribution Date occurring in November 15, 2013 and the net proceeds to the Issuer inrespect of the termination of the Synthetic Securities will be equal to zero and (e) LIBOR for each future InterestPeriod equals the rate for such Interest Period based on the zero coupon swap curve in effect on November 27, 2006with such rate as of the first LIBOR Determination Date to be initially equal to approximately 5.36548%, (i) theaverage life of the Class A-1 Notes would be approximately 6.60 years from the Closing Date, (ii) the average life of the Class A-2 Notes would be approximately 6.60 years from the Closing Date, (iii) the average life of the Class BNotes would be approximately 6.60 years from the Closing Date, (iv) the average life of the Class C Notes would beapproximately 5.47 years from the Closing Date, (v) the average life of the Class D Notes would be approximately6.96 years from the Closing Date, (vi) the average life of the Class E Notes would be approximately 6.96 years from

the Closing Date, and (vii) the Effective Duration of the Subordinated Notes would be approximately 3.74 years.Such average lives of the Secured Notes and the Effective Duration of the Subordinated Notes are presented forillustrative purposes only. The portfolio assumed to be entered into by the Issuer and the other assumptions used tocalculate such average lives of the Secured Notes and the Effective Duration of the Subordinated Notes arenecessarily arbitrary, do not necessarily reflect historical experience with respect to securities similar to theCollateral Obligations and do not constitute a prediction with respect to the rates or timing of receipts of CurrentIncome or other proceeds of the Collateral, the entry into Synthetic Securities prior to the Closing Date, defaults,recoveries, sales, reinvestments, prepayments or optional redemptions to which the underlying ReferenceObligations may be subject. Actual experience as to these matters will differ, and may differ materially, from thatassumed in calculating the illustrative average lives and the Effective Duration set forth above, and consequently theactual average lives of the Secured Notes and the Effective Duration of the Subordinated Notes will differ, and maydiffer materially, from those set forth above. Accordingly, prospective investors should make their owndeterminations of the expected weighted average lives and maturity of the Secured Notes and the Effective Duration

of the Subordinated Notes and, accordingly, their own evaluation of the merits and risks of an investment in theSecured Notes or the Subordinated Notes. See "Risk Factors—Projections, Forecasts and Estimates."

The "Effective Duration" is the weighted average term to maturity (expressed in years) of the cash flowsin respect of the Subordinated Notes where the weights are the present values of each cash flow as a percentage of the present value of all cash flows to the Subordinated Notes. The cash flows are discounted at the internal rate of return to the Subordinated Notes for that scenario.

The average lives of the Secured Notes and the Effective Duration of the Subordinated Notes will bedetermined by the amount and frequency of principal payments, which are dependent upon any payments received ator in advance of the scheduled maturity of (whether through prepayment, sale, maturity, redemption, default or otherliquidation or disposition). The actual average lives of the Secured Notes and the Effective Duration of theSubordinated Notes will also be affected by the financial condition of the obligors of the underlying and the

characteristics of such obligations, including the existence and frequency of exercise of any optional or mandatoryredemption or prepayment features, the prevailing level of interest rates, the redemption price, the actual default rateand the actual level of recoveries on any Defaulted Securities and the frequency of tender or exchange offers forsuch Reference Obligations. Any Disposition of the Synthetic Securities may change the composition andcharacteristics of the Issuer's portfolio and the rate of payment thereon, and, accordingly, may affect the actualaverage lives of the Secured Notes and the Effective Duration of the Subordinated Notes. The rate of future defaultsand the amount and timing of any cash realization from Defaulted Securities also will affect the average lives of theSecured Notes and the Effective Duration of the Subordinated Notes.



75

THE CO-ISSUERS

General

The Issuer was incorporated as an exempted company with limited liability and registered on November 2,2006 in the Cayman Islands with corporation number 176699 pursuant to the Issuer's Memorandum and Articles of

Association and is in good standing under the laws of the Cayman Islands. The registered office of the Issuer is atthe offices of Maples Finance Limited, Queensgate House, P.O. Box 1093 GT, South Church Street, George Town,Grand Cayman, Cayman Islands, telephone number: (345) 945-7099. The Issuer has no prior operating experienceother than in connection with the entry into Synthetic Securities prior to the issuance of the Notes and the enteringinto of arrangements with respect thereto, and the Issuer will not have any substantial assets other than the Collateralpledged to secure the Secured Notes and the Issuer's obligations to the Trustee. The entire authorized share capitalof the Issuer will consist of 50,000 ordinary shares, par value U.S.$1.00 per share, of which 250 are in issue (the"Ordinary Shares") which will be held in trust for charitable purposes by Maples Finance Limited, a licensed trustcompany incorporated in the Cayman Islands (in such capacity, the "Share Trustee") under the terms of adeclaration of trust. Under the terms of such declaration of trust, the Share Trustee will, among other things, agreenot to dispose of or otherwise deal with such Ordinary Shares while the Notes are Outstanding unless directed to doso in writing by the Trustee. The Share Trustee will have no beneficial interest in and derive no benefit other than itsfees from its holding of the Ordinary Shares. The Issuer was established as a special purpose vehicle for the purposeof issuing asset-backed securities.

Paragraph 3 of the Issuer's Memorandum and Articles of Association sets out the objects of the Issuerwhich are unrestricted. The Issuer has, however, covenanted in the Indenture to limit its activities to (1) enteringinto and Disposing of, and investing and reinvesting in, Synthetic Securities, Eligible MVS Investments and EligibleInvestments for its own account, (2) entering into and performing its obligations under the Indenture, the CreditDefault Swap Agreement, the Collateral Administration Agreement, the Administration Agreement, the MVSAgreement, the Senior Loan Swap Agreement, the Note Purchase Agreement, the Deed of Covenant and theSubordinated Note Issuing and Paying Agency Agreement, (3) issuing and selling the Notes, (4) pledging theCollateral as security for its obligations in respect of the Secured Notes and otherwise for the benefit of the SecuredParties, (5) owning the capital stock of the Co-Issuer and (6) other activities incidental to the foregoing. The Issuerwill be liquidated, and all Synthetic Securities that have not yet terminated will be terminated, on the date that is oneyear and two days after the Stated Maturity of the Notes, unless earlier dissolved and terminated in accordance withthe terms of the Issuer's Memorandum and Articles of Association. See " Description of the Subordinated Notes—

Dissolution; Liquidating Distributions."

The Co-Issuer was incorporated on November 2, 2006 under the law of the State of Delaware with the stateidentification number 42646108 and its registered office is c/o Donald J. Puglisi, 850 Library Avenue, Suite 204Newark, Delaware 19711, telephone number: (302) 738-6680. The sole director and officer of the Co-Issuer isDonald J. Puglisi and he may be contacted at Puglisi & Associates, 850 Library Avenue, Suite 204, Newark,Delaware 19711. The Co-Issuer has no prior operating experience and was established as a special purpose vehiclefor the purpose of issuing asset-backed securities. It will not have any assets (other than its common equity of U.S.$10) and will not pledge any assets to secure the Secured Notes. The Co-Issuer will not have any interest in theSynthetic Securities or other assets held by the Issuer. Article Third of the Co-Issuer's Certificate of Incorporationsets out the objects of the Co-Issuer, which are limited to co-issuance of the Secured Notes.

The Co-Issued Notes are obligations of the Co-Issuers only, the Class D Notes, Class E Notes and

Subordinated Notes are obligations of the Issuer only and none of the Secured Notes and Subordinated Notes is anobligation of the Trustee, the Share Trustee, the Administrator, the Initial Purchaser or any of their respectiveaffiliates or any directors or officers of the Co-Issuers. Since the respective dates of incorporation of the Co-Issuers,the Co-Issuers have not commenced operations and no annual accounts or reports have been prepared for theCo-Issuers.

Maples Finance Limited will act as the administrator (in such capacity, the "Administrator") of the Issuer.The office of the Administrator will serve as the general business office of the Issuer. Through this office andpursuant to the terms of an agreement by and between the Administrator and the Issuer (the " AdministrationAgreement"), the Administrator will perform various management functions on behalf of the Issuer, including



76

communications with the general public and the provision of certain clerical, administrative and other services untiltermination of the Administration Agreement. In consideration of the foregoing, the Administrator will receivevarious fees and other charges payable by the Issuer at rates provided for in the Administration Agreement and willbe reimbursed for expenses.

The Administrator will be subject to the overview of the Board of Directors of the Issuer. The directors of the Issuer are Richard Ellison and Melanie Whittaker, each of whom is an officer or employee of the Administratorand each of whose offices are at Queensgate House, South Church Street, George Town, Grand Cayman, CaymanIslands. The Administration Agreement may be terminated by either the Issuer or the Administrator upon threemonths' written notice, (or, upon the occurrence of certain stated events, 14 days’ notice) in which case areplacement administrator will be appointed.

Capitalization

The initial capitalization of the Issuer as of the Closing Date, after giving effect to the issuance of the Notesand the ordinary shares of the Issuer but before deducting expenses of the offering of the Notes and organizationalexpenses of the Co-Issuers, is expected to be as follows:

Class A-1 Notes U.S.$200,000,000Class A-2 Notes U.S.$100,000,000Class B Notes U.S.$110,000,000Class C Notes U.S.$80,000,000Class D Notes U.S.$30,000,000Class E Notes U.S.$40,000,000Subordinated Notes U.S.$40,000,000

Total Debt U.S.$600,000,000

Ordinary Shares U.S.$250Total Equity U.S.$250

Total Capitalization U.S.$600,000,250

The Issuer will not have any material assets other than the Collateral.

The Co-Issuer will be capitalized only to the extent of its common equity of U.S.$10, which will be legallyowned and held in charitable trust by Maples Finance Limited, as Share Trustee, together with the Issuer’s OrdinaryShares under the terms of the declaration of trust, will have no assets other than its equity capital and will have nodebt other than the Co-Issued Notes. As of the Closing Date and after giving effect to the issuance of the Co-Issuer'sshares, the authorized and issued share capital of the Co-Issuer is one thousand common shares, par value U.S.$0.01per share.

The Issuer is not required by Cayman Islands law, and the Issuer does not intend, to publish annual reportsand accounts. The Co-Issuer is not required by Delaware State law, and the Co-Issuer does not intend, to publishannual reports and accounts. The Indenture, however, requires the Issuer to provide the Trustee with writtenconfirmation, on an annual basis, that to the best of its knowledge following review of the activities for the prioryear, no Event of Default under the Indenture or other matter required to be brought to the Trustee's attention has

occurred or, if one has, specifying the same.



77

SECURITY FOR THE SECURED NOTES

General

The Collateral securing the Secured Notes will consist of: (i) the Synthetic Securities; (ii) the Payment

Account, the Income Collection Account, the Expense Account, the MVS Account, the Custodial Account, and theEligible MVS Investments and Eligible Investments purchased with funds on deposit in such accounts; (iii) therights of the Issuer under the Subordinated Note Issuing and Paying Agency Agreement, the MVS Agreement, theCredit Default Swap Agreement (including the Issuer's rights and interests in respect of the Credit Default SwapCollateral Account) and the Collateral Administration Agreement (including the Issuer's rights and interests inrespect of the MVS Counterparty Collateral Account); (iv) all cash delivered to the Trustee; and (v) all proceeds of the foregoing (collectively, the "Collateral").

Eligibility Criteria

The Synthetic Securities acquired by the Issuer on the Closing Date satisfy the following criteria (the"Eligibility Criteria"):

Assignable (1) the Underlying Instrument in respect of the related Reference Obligationpursuant to which such Reference Obligation was issued permits the Issuer to purchaseit and pledge it to the Trustee and such Reference Obligation is a type subject to Article8 or Article 9 of the UCC;

Jurisdiction of Issuer (2) the obligor on or issuer of the related Reference Obligation (x) is organized orincorporated under the law of the United States or a State thereof or in a SpecialPurpose Vehicle Jurisdiction or (y) is a Qualifying Foreign Obligor;

Dollar Denominated (3) the related Reference Obligation is denominated and payable only in Dollarsand may not be converted into a security payable in any other currency;

Fixed Principal Amount (4) the related Reference Obligation requires the payment of a fixed amount of principal in cash no later than its applicable stated maturity or termination date;

Rating (5) the related Reference Obligation has been assigned, pursuant to the termshereof, a Standard & Poor's Rating (and such rating does not include the subscript "p,""pi," "q," "r" or "t") and a Moody's Rating;

Registered (6) the related Reference Obligation is Registered;

No withholding (7) the Issuer would receive payments due under the terms of such SyntheticSecurity and proceeds from Disposing of such security free and clear of withholdingtax, other than withholding tax as to which the obligor or issuer must make additionalpayments so that the net amount received by the Issuer after satisfaction of such tax isthe amount due to the Issuer before the imposition of any withholding tax;

Does not Subject Issuer toTax on a Net Income Basis

(8) the acquisition (including the manner of acquisition), ownership, enforcementand disposition of such Synthetic Security will not cause the Issuer to be treated asengaged in a U.S. trade or business for U.S. Federal income tax purposes or otherwiseto be subject to tax on a net income basis in any jurisdiction outside the Issuer's jurisdiction of incorporation;

Prohibited Securities (9) the related Reference Obligation is not a Prohibited Security;



78

No Foreign ExchangeControls

(10) the related Reference Obligation is not a security issued by an issuer locatedin a country that imposes foreign exchange controls that effectively limit theavailability or use of Dollars to make when due the scheduled payments of principal of and interest on such security;

No Substantial Non-Credit-Related Risk

(11) the related Reference Obligation is not a security whose timely repayment issubject to substantial non-credit-related risk;

Investment Company Act (12) the acquisition of the related Reference Obligation would not cause the Issueror the pool of Collateral to be required to register as an investment company under theInvestment Company Act; and if the issuer of such Reference Obligation is exceptedfrom the definition of an "investment company" solely by reason of Section 3(c)(1) of the Investment Company Act, then either (x) such Reference Obligation does notconstitute a "voting security" for purposes of the Investment Company Act or (y) thenotional amount of such Reference Obligation is less than 10.0% of the entire Issue of which such security is a part;

No Debtor-in-PossessionFinancing

(13) the related Reference Obligation is not a financing by a debtor-in-possessionin any insolvency proceeding;

Not Subject to an Offer or aCalled for Redemption

(14) the related Reference Obligation is not the subject of an Offer and has notbeen called for redemption;

No Future Advances (15) after the acquisition of the related Reference Obligation, the Issuer would notbe required by the Underlying Instruments related thereto to make any payment oradvance to the issuer thereof;

Insurance CompanyGuaranteed Securities

(16) (A) the related Reference Obligation (unless it is an Insurance CompanyGuaranteed Security, U.S. Agency Guaranteed Security or FHLMC/FNMAGuaranteed Security) is not a security the rating of which is based upon anunconditional and irrevocable guarantee as to ultimate or timely payment of principalor interest, and (B) if the related Reference Obligation is an Insurance CompanyGuaranteed Security, no such related Reference Obligation guaranteed by any single

guarantor and its Affiliates shall have a guarantor publicly rated below "AA-" byStandard & Poor's or below "Aa3" by Moody's;

Ratings Criteria (17) (A) such security is not publicly rated "BB+" or below by Standard & Poor'sand does not have a Moody's Rating of "Ba1" or below, and (B) if the relatedReference Obligation either (x) has been downgraded since the date of issuance thereof or (y) is on negative credit watch by Moody's, or Standard & Poor's for possibledowngrade, such Reference Obligation, if publicly rated "BBB-" by Standard & Poor'sor "Baa3" by Moody's, is not on negative watch for possible downgrade; provided thatno such Reference Obligation has been downgraded (I) by more than threesubcategories by Standard & Poor's or Moody's from the original rating of suchReference Obligation by such Rating Agency or (II) more than once by Standard &Poor's or Moody's;

Backed by other foreignobligors

(18) such Synthetic Security is not a Synthetic Security the Reference Obligationof which is related to obligors incorporated or organized in any jurisdiction other thanthe United States of America or any State thereof, a Special Purpose VehicleJurisdiction or a Qualifying Foreign Obligor; and



79

Reinvestment

On each Reinvestment Date on which the Aggregate Accumulated Principal exceeds the ReinvestmentFloor, Eligible Replacement Reference Obligations will be added to in an aggregate notional amount equal to theAggregate Accumulated Principal (each such adjustment, a "Reinvestment"); provided, that, such reinvestedamount will not exceed the Reinvestment Ceiling on any single Reinvestment Date; and, provided, further, thatfollowing any such Reinvestment (i) no Notional Amount Shortfall exists and (ii) (A) each of the Collateral QualityTests is satisfied or, if immediately prior to such Reinvestment one or more of the Collateral Quality Tests was notsatisfied, the extent of compliance with each such unsatisfied Collateral Quality Test will be maintained orimproved, (B) the Standard & Poor's CDO Monitor Notification Test is satisfied or, if immediately prior to such

Reinvestment the Standard & Poor's CDO Monitor Notification Test was not satisfied with respect to any Class, theresult with respect to such Class is not further from compliance and the Collateral Administrator, on behalf of theIssuer, shall have promptly delivered to the Trustee and Standard & Poor's a written report specifying the extent towhich the Standard & Poor's CDO Monitor Notification Test was not satisfied, (C) the Moody’s CDOROMTM Model Test 1 is satisfied or, if immediately prior to such Reinvestment the Moody's CDOROMTM Model Test 1 wasnot satisfied with respect to any Class, the result with respect to such Class is not further from compliance and theCollateral Administrator, on behalf of the Issuer, shall have promptly delivered to the Trustee and Moody's a writtenreport specifying the extent to which the Moody's CDOROMTM Model Test 1 was not satisfied and (D) the Moody'sMetric Test is satisfied.

On each Reinvestment Date on which the Aggregate Accumulated Principal does not exceed theReinvestment Floor, no Reinvestment will be made and such amount will be carried forward to the next succeedingReinvestment Date as "Uninvested Accumulated Principal."

As of any Reinvestment Date on which Reinvestment occurs, the Aggregate Accumulated Principal usedfor such Reinvestment will be apportioned between the ABX.HE.BBB Index and the ABX.HE.BBB- Index suchthat the Weighted Average Rating Factor of the Eligible Replacement Reference Obligations added to the CreditDefault Swap Agreement as of such Reinvestment Date is as close as practicable to (but not greater than) theWeighted Average Rating Factor of the relevant portion of the Amortizing Reference Obligations being replaced onsuch Reinvestment Date. The amount so apportioned to each such subindex will be divided pro rata (including inodd amounts) among each Eligible Replacement Reference Obligation comprising such subindex; provided, that, theapportionment to each subindex shall be in increments of $1,000,000 (any Aggregate Accumulated Principal notreinvested on a Reinvestment Date by reason of this increment size, "Remaining Accumulated Principal").

No Reinvestment on a given Reinvestment Date will occur if (i) the Swap Calculation Agent is unable toobtain the three bids necessary to establish the Current Index Spread for a period of five successive days or (ii)

either (a) the Moody's CDOROM Model Test 1 or (b) the Standard & Poor's CDO Monitor Notification Test is notsatisfied prior to and after giving effect to such Reinvestment.

The fixed premium with respect to the Synthetic Security under which each Eligible ReplacementReference Obligation is a Reference Obligation will be equal to the applicable Current Reinvestment Spread as of the Reinvestment Date on which the Reinvestment in such Eligible Replacement Reference Obligation occurs. If Reinvestment in a given Eligible Replacement Reference Obligation occurs on more than one Reinvestment Date,the fixed premium applicable to the Synthetic Security under which such Eligible Replacement ReferenceObligation is a Reference Obligation will equal the weighted average of the Current Reinvestment Spread applicableto such Eligible Replacement Reference Obligation on each such Reinvestment Date.

Limitation on StatedMaturity

(19) if the scheduled termination date of such Synthetic Security occurs later thanthe Stated Maturity of the Secured Notes, (A) the Aggregate Notional Balance of allsuch Synthetic Securities does not exceed 5.0% of the Net Outstanding PortfolioCollateral Balance; provided that, if the scheduled termination date of any SyntheticSecurity occurs later than the Stated Maturity of the Secured Notes, the ExpectedMaturity Date of the related Reference Obligation is not later than the Stated Maturityand (B) the Aggregate Notional Balance of all such Synthetic Securities with ascheduled termination date occurring more than 5 years after the Stated Maturity doesnot exceed 1.5% of the Net Outstanding Portfolio Collateral Balance.



80

Notwithstanding the foregoing provisions, (A) cash on deposit in the Income Collection Account and theMVS Account may be invested in Eligible Investments and Eligible MVS Investments (in the case of the MVSAccount) and (B) if an Event of Default has occurred and is continuing, no Synthetic Security may be entered intounless it was the subject of a commitment entered into by the Issuer prior to the occurrence of such Event of Default.

The "ABX.HE Index" is owned by CDS IndexCo LLC and is a family of credit default swap indices

designed to track segments of the mortgage backed securities sector. The ABX.HE Index launched on a given rolldate is comprised of five indices (an "ABX.HE.AAA Index", an "ABX.HE.AA- Index", an "ABX.HE.A Index",

an "ABX.HE.BBB Index" and an "ABX.HE.BBB- Index"), with each such index including the same related

reference entities as the other indices launched on such roll date but including a distinct reference obligation issued

by such related reference entity with ratings corresponding to that of the related index. The criteria and procedures

related to selection of reference entities and reference obligations to be included in an ABX.HE Index are available

on the Markit Group Limited website at http://www.markit.com/news/ABX%20Rules%207-17-06.pdf (this website

does not form a part of this Offering Circular and none of the Initial Purchaser, the Credit Default Swap

Counterparty or the Co-Issuers make any representations, express or implied, as to the accuracy or completeness of

such information). Such criteria and procedures are subject to change, and any changes to such criteria and

procedures may impact the reference entities and reference obligations included in any future launches of the index,

and, as a result, may impact the obligations eligible for inclusion in the Reference Portfolio. Each ABX.HE Index

launched on or prior to the date of this Offering Circular includes 20 related reference entities. As used in this

Offering Circular, the ABX.HE Index will refer to the ABX.HE Index or any successor index. Currently, the InitialPurchaser is a "member" of the Index Sponsor that participates in the determination of the reference entities included

in the ABX.HE Index.

The ABX.HE Index are service marks of CDS IndexCo LLC and have been licensed for use by the InitialPurchaser. The ABX.HE Index (the "Index") referenced herein is the property of CDS IndexCo LLC ("IndexSponsor") and has been licensed for use in connection with notes sold by the Initial Purchaser. The Issuer is notsponsored, endorsed or promoted by the Index Sponsor or any members of the Index Sponsor (the Index Sponsor,together with its members, the "Index Parties"). The Index Parties make no representation whatsoever, whetherexpress or implied, and expressly disclaim all warranties (including, without limitation, those of merchantability orfitness for a particular purpose or use), with respect to the Index or any data included therein or relating thereto, andin particular disclaim any warranty either as to the quality, accuracy and/or completeness of the Index or any dataincluded therein, the results obtained from the use of the Index and/or the composition of the Index at any particular

time on any particular date or otherwise and/or the creditworthiness of any entity, or the likelihood of the occurrenceof a credit event or similar event (however defined) with respect to an obligation, in the Index at any particular timeon any particular date or otherwise. The Index Parties shall not be liable (whether in negligence or otherwise) to theparties or any other person for any error in the Index, and the Index Parties are under no obligation to advise theparties or any person of any error therein. The Index Parties make no representation whatsoever, whether express orimplied, as to the advisability of purchasing or selling the Notes, the ability of the Index to track relevant markets’performances, or otherwise relating to the Index or any transaction or product with respect thereto, or of assumingany risks in connection therewith. The Index Parties have no obligation to take the needs of any investor in theNotes into consideration in determining, composing or calculating the Index. No person purchasing or selling theNotes, nor any Index Party, shall have any liability to any party for any act or failure to act by the Index Parties inconnection with the determination, adjustment, calculation or maintenance of the Index. The Initial Purchaser andthe Credit Default Swap Counterparty or one of their affiliates may be, or may be affiliated with, an Index Party and,as such, may be able to affect or influence the determination, adjustment or maintenance of the Index. Each of theIndex Parties and its affiliates may deal in any obligations that compose the Index, and may, where permitted, acceptdeposits from, make loans or otherwise extend credit to, and generally engage in any kind of commercial orinvestment banking or other business with the issuers of such obligations or their affiliates, and may act with respectto such business as if the Index did not exist, regardless of whether such action might adversely affect the Index orthe Notes. Each of the Index Parties and its affiliates may be in possession of information in relation to componentsof the Index that may or may not be publicly available or known to any other party, and each party purchasing orselling the Notes agrees that the Notes do not create any obligation on the part of any Index Party or its affiliates todisclose any such information.



81

Asset-Backed Securities

All of the Reference Obligations of the Synthetic Securities will consist of Asset-Backed Securities,including, CMBS Securities, Home Equity Loan Securities, Residential A Mortgage Securities, Residential B/CMortgage Securities and CDO Securities. Asset-Backed Securities are securities that entitle the holders thereof toreceive payments that depend primarily on the cash flow from a specified pool of financial assets, either fixed orrevolving, that by their terms convert into cash within a finite time period, together with rights or other assetsdesigned to assure the servicing or timely distribution of proceeds to holders of such securities.

The collateral underlying Asset-Backed Securities includes assets such as credit card receivables, homeequity loans, leases, commercial mortgage loans and debt obligations. Sponsors of Asset-Backed Securities areprimarily banks and finance companies, captive finance subsidiaries of non-financial corporations or specializedoriginators such as credit card lenders. Credit risk is an important issue in Asset-Backed Securities because of thesignificant credit risks inherent in the underlying collateral and because sponsors are primarily private entities.Accordingly, Asset-Backed Securities generally include one or more credit enhancements that are designed to raisethe overall credit quality of the security above that of the underlying collateral. Another important type of Asset-Backed Security is commercial paper issued by special-purpose entities. Asset-backed commercial paper isusually backed by trade receivables, though such conduits may also fund commercial and industrial loans. Banksare typically more active as issuers of these instruments than as investors in them.

An Asset-Backed Security is created by the sale of assets or collateral to a conduit, which becomes thelegal issuer of the Asset-Backed Securities. The securitization conduit or issuer is generally a bankruptcy-remotevehicle such as a grantor trust or, in the case of an asset-backed commercial paper program, a special-purpose entity.The sponsor or originator of the collateral usually establishes the issuer. Interests in the trust, which embody theright to certain cash flows arising from the underlying assets, are then sold in the form of securities to investorsthrough an investment bank or other securities underwriter. Each Asset-Backed Security has a servicer (often theoriginator of the collateral) that is responsible for collecting the cash flows generated by the securitized assets—principal, interest and fees net of losses and any servicing costs as well as other expenses—and for passing themalong to the investors in accordance with the terms of the securities. The servicer processes the payments andadministers the borrower accounts in the pool.

The structure of an Asset-Backed Security and the terms of the investors' interest in the collateral can varywidely depending on the type of collateral, the desires of investors and the use of credit enhancements. Often

Asset-Backed Securities are structured to reallocate the risks entailed in the underlying collateral (particularly creditrisk) into security tranches that match the desires of investors. For example, senior subordinated security structuresgive holders of senior tranches greater credit risk protection (albeit at lower yields) than holders of subordinatedtranches. Under this structure, at least two classes of Asset-Backed Securities are issued, with the senior classhaving a priority claim on the cash flows from the underlying pool of assets. The subordinated class must absorbcredit losses on the collateral before losses can be charged to the senior portion. Because the senior class has thispriority claim, cash flows from the underlying pool of assets must first satisfy the requirements of the senior class.Only after these requirements have been met will the cash flows be directed to service the subordinated class.

Asset-Backed Securities also use various forms of credit enhancements to transform the risk-return profileof underlying collateral, including third-party credit enhancements, recourse provisions, overcollateralization andvarious covenants. Third-party credit enhancements include standby letters of credit, collateral or pool insurance, orsurety bonds from third parties. Recourse provisions are guarantees that require the originator to cover any losses up

to a contractually agreed-upon amount. One type of recourse provision, usually seen in securities backed by creditcard receivables, is the "spread account." This account is actually an escrow account whose funds are derived froma portion of the spread between the interest earned on the assets in the underlying pool of collateral and the lowerinterest paid on securities issued by the trust. The amounts that accumulate in this escrow account are used to covercredit losses in the underlying asset pool, up to several multiples of historical losses on the particular assetscollateralizing the securities. Overcollateralization is another form of credit enhancement that covers apredetermined amount of potential credit losses. It occurs when the value of the underlying assets exceeds the facevalue of the securities. A similar form of credit enhancement is the cash-collateral account, which is establishedwhen a third party deposits cash into a pledged account. The use of cash-collateral accounts, which are consideredby enhancers to be loans, grew as the number of highly rated banks and other credit enhancers declined in the early



82

1990s. Cash-collateral accounts provide credit protection to investors of a securitization by eliminating "event risk",or the risk that the credit enhancer will have its credit rating downgraded or that it will not be able to fulfill itsfinancial obligation to absorb losses. An investment banking firm or other organization generally serves as anunderwriter for Asset-Backed Securities. In addition, a credit-rating agency often will analyze the policies andoperations of the originator and servicer, as well as the structure, underlying pool of assets, expected cash flows andother attributes of the securities. Before assigning a rating to the issue, the rating agency will also assess the extentof loss protection provided to investors by the credit enhancements associated with the issue.

Although the basic elements of most Asset-Backed Securities are similar, individual transactions can differmarkedly in both structure and execution. Important determinants of the risk associated with issuing or holding thesecurities include the process by which principal and interest payments are allocated and down-streamed toinvestors, how credit losses affect the trust and the return to investors, whether collateral represents a fixed set of specific assets or accounts, whether the underlying collateral assets are revolving or closed-end, under what terms(including maturity of the asset-backed instrument) any remaining balance in the accounts may revert to the issuingcompany and the extent to which the company that is the actual source of the collateral assets is obligated to providesupport to the trust or conduit or to the investors. Further issues may arise based on discretionary behavior of theissuer within the terms of the securitization agreement, such as voluntary buybacks from, or contributions to, theunderlying pool of loans when credit losses rise. A bank or other sponsor may play more than one role in thesecuritization process. A sponsor can simultaneously serve as originator of loans, servicer, administrator of thetrust, underwriter, provider of liquidity and credit enhancer. Sponsors typically receive a fee for each element of the

transaction they undertake. Institutions acquiring Asset-Backed Securities should recognize that the multiplicity of roles that may be played by a single firm—within a single securitization or across a number of them—means thatcredit and operational risk can accumulate into significant concentrations with respect to one or a small number of firms.

There are many different varieties of Asset-Backed Securities, often customized to the terms andcharacteristics of the underlying collateral. The most common types are securities collateralized by revolving credit-card receivables, but instruments backed by home equity loans, other second mortgages and automobile-financereceivables are also common.

Securities backed by closed-end installment loans are typically the least complex form of asset-backedinstruments. Collateral for these Asset-Backed Securities typically includes leases, student loans and automobileloans. The loans that form the pool of collateral for the Asset-Backed Securities may have varying contractual

maturities and may or may not represent a heterogeneous pool of borrowers. Unlike a mortgage pass-throughinstrument, the trustee may not need to take physical possession of any account documents to perfect a securityinterest in the receivables under the Uniform Commercial Code. The repayment stream on installment loans is fairlypredictable, since it is primarily determined by a contractual amortization schedule. Early repayment on theseinstruments can occur for a number of reasons, with most tied to the disposition of the underlying collateral (forexample, in the case of Asset-Backed Securities backed by automobile loans, the sale of the vehicles). Interest istypically passed through to security holders at a fixed rate that is slightly below the weighted average coupon of theloan pool, allowing for servicing and other expenses as well as credit losses.

Unlike closed-end installment loans, revolving credit receivables involve greater uncertainty about futurecash flows. Therefore, Asset-Backed Securities structures using this type of collateral must be more complex toafford investors more comfort in predicting their repayment. Accounts included in the securitization pool may havebalances that grow or decline over the life of the Asset-Backed Securities. Accordingly, at maturity of the

Asset-Backed Securities, any remaining balances revert to the originator. During the term of the Asset-BackedSecurities, the originator may be required to sell or otherwise transfer additional accounts to the pool to maintain aminimum Dollar amount of collateral if accountholders pay down their balances in advance of predetermined rates.Credit card securitizations are the most prevalent form of revolving credit Asset-Backed Securities, although homeequity lines of credit are a growing source of Asset-Backed Securities collateral. Credit card securitizations aretypically structured to incorporate two phases in the life cycle of the collateral: an initial phase during which theprincipal amount of the securities remains constant and an amortization phase during which investors are paid off.A specific period of time is assigned to each phase. Typically, a specific pool of accounts is identified in thesecuritization documents, and these specifications may include not only the initial pool of loans but a portfolio fromwhich new accounts may be contributed. The dominant vehicle for issuing securities backed by credit cards is a



83

master trust structure with a "spread account," which is funded up to a predetermined amount through "excessyield"—that is, interest and fee income less credit losses, servicing and other fees. With credit card receivables, theincome from the pool of loans—even after credit losses—is generally much higher than the return paid to investors.After the spread account accumulates to its predetermined level, the excess yield reverts to the originator. UnderUnited States generally accepted accounting principles, originators are required to recognize on their balance sheetan excess yield asset that is based on the fair value of the expected future excess yield; in principle, this value wouldbe based on the net present value of the expected earnings stream from the transaction. Originators are furtherrequired to revalue the asset periodically to take account of changes in fair value that may occur due to interest rates,actual credit losses and other factors relevant to the future stream of excess yield. The accounting and capitalimplications of these transactions are discussed further below.

A number of banks have used a structure—a "special-purpose entity"—that is designed to acquire tradereceivables and commercial loans from high-quality (often investment-grade) obligors and to fund those loans byissuing (asset-backed) commercial paper that is to be repaid from the cash flow of the receivables. Capital iscontributed to the special-purpose entity by the originating bank that, together with the high quality of theunderlying borrowers, is sufficient to allow the special-purpose entity to receive a high credit rating. The net resultis that the special-purpose entity's cost of funding can be at or below that of the originating bank itself. The special-purpose entity is "owned" by individuals who are not formally affiliated with the bank, although the degree of separation is typically minimal. These securitization programs enable banks to arrange short-term financing supportfor their customers without having to extend credit directly. This structure provides borrowers with an alternative

source of funding and allows banks to earn fee income for managing the programs. As the asset-backed commercialpaper structure has developed, it has been used to finance a variety of underlying loans—in some cases, loanspurchased from other firms rather than originated by the bank itself—and as a "remote origination" vehicle fromwhich loans can be made directly. Like other securitization techniques, this structure allows banks to meet theircustomers' credit needs while incurring lower capital requirements and a smaller balance sheet than if it made theloans directly.

Sponsors obtain a number of advantages from securitizing assets, including improving their capital ratiosand return on assets, monetizing gains in loan value, generating fee income by providing services to thesecuritization conduit, closing a potential source of interest-rate risk and increasing institutional liquidity byproviding access to a new source of funds. Investors are attracted by the high credit quality of Asset-BackedSecurities, as well as their attractive returns.

Asset-Backed Securities carry coupons that can be fixed or floating. Pricing is typically designed to mirrorthe coupon characteristics of the loans being securitized. The spread will vary depending on the credit quality of theunderlying collateral, the degree and nature of credit enhancement and the degree of variability in the cash flowsemanating from the securitized loans.

Credit risk arises from (1) losses due to defaults by the borrowers in the underlying collateral and (2) theissuer's or servicer's failure to perform. These two elements can blur together as, for example, in the case of aservicer who does not provide adequate credit-review scrutiny to the serviced portfolio, leading to higher incidenceof defaults. Asset-Backed Securities are rated by major rating agencies. Market risk arises from the cash-flowcharacteristics of the security, which for many Asset-Backed Securities tend to be predictable. The greatestvariability in cash flows comes from credit performance, including the presence of wind-down or accelerationfeatures designed to protect the investor in the event that credit losses in the portfolio rise well above expectedlevels. Interest-rate risk arises for the issuer from the relationship between the pricing terms on the underlying

collateral and the terms of the rate paid to security holders and from the need to mark to market the excess servicingor spread account proceeds carried on the balance sheet. Liquidity risk can arise from increased perceived creditrisk, like that which occurred in 1996 and 1997 with the rise in reported delinquencies and losses on securitizedpools of credit cards. Liquidity can also become a major concern for asset-backed commercial paper programs if concerns about credit quality, for example, lead investors to avoid the commercial paper issued by the relevantspecial-purpose entity. For these cases, the securitization transaction may include a "liquidity facility," whichrequires the facility provider to advance funds to the relevant special-purpose entity should liquidity problems arise.To the extent that the bank originating the loans is also the provider of the liquidity facility, and that the bank islikely to experience similar market concerns if the loans it originates deteriorate, the ultimate practical value of theliquidity facility to the transaction may be questionable. Operations risk arises through the potential for



84

misrepresentation of loan quality or terms by the originating institution, misrepresentation of the nature and currentvalue of the assets by the servicer and inadequate controls over disbursements and receipts by the servicer.

Synthetic Securities

All of the Synthetic Securities will be entered into between the Issuer and the Credit Default Swap

Counterparty. "Permitted Reference Obligation" means any Asset-Backed Security that is a Specified Type of Asset-Backed Security and which, if purchased by the Issuer, would (as applicable) satisfy or would have satisfiedthe Eligibility Criteria. "Reference Obligation" means a reference obligation in respect of which the Issuer hasentered into or otherwise acquired a Synthetic Security, which reference obligation, at the time that the Issuerentered into or committed to enter into such Synthetic Security, constituted a Permitted Reference Obligation."Reference Obligor" means the obligor on a Reference Obligation. Eligible Replacement Reference Obligationswill be the Reference Obligations with respect to all Synthetic Securities acquired during the Reinvestment Period.

For purposes of determining the Notional Balance of a Synthetic Security at any time, the Notional Balanceof such Synthetic Security will be equal to the Remaining Exposure of such Synthetic Security.

The Issuer may not make any Reinvestment if after giving effect to the related Applicable Model TestAction, the Moody's Metric Test would not be satisfied.

The "Moody's Metric Test" is a test that is satisfied as of any date of determination if either (a) the ActualMoody's Metric for each Class of Secured Notes is not greater than the Required Moody's Metric applicable to eachsuch Class of Notes or (b) if the Actual Moody's Metric for any Class of Secured Notes exceeds the RequiredMoody's Metric applicable to such Class of Notes, either:

(i) if before giving effect to the Applicable Model Tested Action the Actual Moody's Metric withrespect to each Class of Secured Notes is less than the applicable Moody's Metric Threshold, aftergiving effect to the Applicable Model Tested Action, the Actual Moody's Metric with respect toeach Class of Secured Notes will be the same or lower; or

(ii) if, before giving effect to the Applicable Model Tested Action the Actual Moody's Metric withrespect to any Class of Secured Notes is equal to or greater than the Moody's Metric Threshold,after giving effect to the Applicable Model Tested Action, the Actual Moody's Metric with respect

to each Class of Secured Notes will be less than the applicable Moody's Metric Threshold.

If the Issuer is not able to enter into Synthetic Securities on any two consecutive Reinvestment Dates as aresult of the Actual Moody’s Metric for any class of Secured Notes being less than or equal to the RequiredMoody’s Metric (a "Moody’s Metric Termination"), the Reinvestment Period will terminate.

"Moody's Metric Threshold" means with respect to each Class of Secured Notes, the Required Moody'sMetric for such Class plus two.

After the Reinvestment Period no Synthetic Securities will be acquired (other than in respect of commitments entered into during the Reinvestment Period). Payments to the Credit Default Swap Counterparty inrespect of any Synthetic Security (including Redemption Termination Payments payable upon the termination of anindividual Synthetic Security but excluding any termination payments payable upon the termination in full of the

Credit Default Swap Agreement, which shall only be payable on a Distribution Date subject to and in accordancewith the Priority of Payments) will be funded by the Issuer applying amounts standing to the credit of the MVSAccount and may also be funded by application of Current Income in certain cases under the Priority of Payments.

Investments in Synthetic Securities present risks in addition to those associated with underlying ReferenceObligations. See " Risk Factors—Nature of Collateral" and " —Synthetic Securities."



85

The Collateral Quality Tests

The "Collateral Quality Tests" will be used primarily as criteria for entering into Synthetic Securities.These tests must be satisfied in order for the Issuer to enter into new Synthetic Securities on any Reinvestment Date.If on any Reinvestment Date the Issuer is not able to enter into new Synthetic Securities due to the failure to satisfya Collateral Quality Test, the Reinvestment Period will terminate. The Collateral Quality Tests will consist of theWeighted Average Life Test, the Standard & Poor's Minimum Weighted Average Recovery Rate Test and theWeighted Average Premium Test.

In addition, if the Issuer is not able to enter into Synthetic Securities on any two consecutive ReinvestmentDates as a result of the Actual Moody’s Metric for any class of Secured Notes being less than or equal to theRequired Moody’s Metric (a "Moody’s Metric Termination"), the Reinvestment Period will terminate.

Measurement of the degree of compliance with the Collateral Quality Tests will be required on eachMeasurement Date occurring during the Reinvestment Period. For purposes of the Collateral Quality Tests otherthan the Asset Correlation Test and the Weighted Average Life Test or for determining the Moody's Rating of aSynthetic Security, a Synthetic Security will have the characteristics of the Synthetic Security and not of the relatedReference Obligation.

Weighted Average Life Test . The "Weighted Average Life Test" will be satisfied as of any MeasurementDate (i) if such Measurement Date occurs prior to the Distribution Date in November 2011 the Weighted AverageLife of all Collateral Obligations (other than Defaulted Securities and Deferred Interest PIK Bonds) is less than orequal to 8 years and (ii) if such Measurement Date occurs on or after the Distribution Date in November 2011, theWeighted Average Life of all Collateral Obligations (other than Defaulted Securities and Deferred Interest PIKBonds) is less than or equal to 4 years.

On any Measurement Date with respect to all Collateral Obligations other than Defaulted Securities andDeferred Interest PIK Bonds, the "Weighted Average Life" is the number obtained by dividing (i) the sum of theproducts obtained by multiplying (a) the Average Life of each such Collateral Obligation as of such MeasurementDate by (b) the outstanding Notional Balance of such Collateral Obligation as of such Measurement Date by (ii) theAggregate Notional Balance as of such Measurement Date of all Collateral Obligations other than DefaultedSecurities and Deferred Interest PIK Bonds.

Standard & Poor's Minimum Weighted Average Recovery Rate Test . The "Standard & Poor's MinimumWeighted Average Recovery Rate Test" will be satisfied on any Measurement Date occurring during theReinvestment Period, if the Standard & Poor's Weighted Average Recovery Rate is equal or greater than (a) withrespect to the Class A-1 Notes, 30%, (b) with respect to the Class A-2 Notes, 35%, (c) with respect to the Class BNotes, 40%, (d) with respect to the Class C Notes, 45%, (e) with respect to the Class D Notes, 50% and (f) withrespect to the Class E Notes, 50%.

Weighted Average Premium Test. The "Weighted Average Premium Test" means a test that is satisfiedon any Measurement Date if the Weighted Average Premium as of such Measurement Date is equal to or greaterthan 1.5%.

Standard & Poor's CDO Monitor Notification Test

If on any date during the Reinvestment Period and following the delivery by Standard & Poor's of the CDOMonitor to the Issuer, upon the entry into any Collateral Obligation (after giving effect to the acquisition of suchCollateral Obligation), the Standard & Poor's CDO Monitor Notification Test is not satisfied or, if immediately priorto such investment the Standard & Poor's CDO Monitor Notification Test was not satisfied with respect to anyClass, the result with respect to such Class is further from compliance, the Collateral Administrator on behalf of theIssuer must promptly deliver to the Trustee and Standard & Poor's a written report specifying the extent of non-compliance.



86

The Standard & Poor's CDO Monitor calculates the cumulative default rate of a pool of CollateralObligations consistent with a specified benchmark rating level based upon Standard & Poor's proprietary corporatedebt default studies. In calculating the Class Scenario Loss Rate, the Standard & Poor's CDO Monitor considerseach obligor's most senior unsecured debt rating, the number of obligors in the portfolio, the obligor and industryconcentration in the portfolio and the remaining weighted average maturity of the Collateral Obligations andcalculates a cumulative default rate based on the statistical probability of distributions of defaults on the CollateralObligations.

There can be no assurance that actual defaults of the Collateral Obligations or the related ReferenceObligations or the timing of defaults will not exceed those assumed in the application of the Standard & Poor's CDOMonitor or that recovery rates with respect thereto will not differ from those assumed in the Standard & Poor's CDOMonitor Notification Test. Standard & Poor's makes no representation that actual defaults will not exceed thosedetermined by the Standard & Poor's CDO Monitor. The Issuer makes no representation as to the expected rate of defaults of the Collateral Obligations or the related Reference Obligations or the timing of defaults or as to theexpected recovery rate or the timing of recoveries.

Moody's CDOROM™ Model Test 1

If on any date during the Reinvestment Period, upon the entry into any Collateral Obligation (after givingeffect to the acquisition of such Collateral Obligation), the Moody's CDOROMTM Model Test 1 is not satisfied or, if immediately prior to such investment the Moody's CDOROMTM Model Test 1 was not satisfied with respect to anyClass, the result with respect to such Class is further from compliance, the Collateral Administrator on behalf of theIssuer, will promptly deliver to the Trustee, the Credit Default Swap Counterparty and Moody's a written reportspecifying the extent of non-compliance.

The "Moody's CDOROMTM Model Test 1" is a test that, on any date on or after the Closing Date, uponentry into any Collateral Obligation (after giving effect to the acquisition of such Collateral Obligation) is satisfiedat any time of determination if, after giving effect to an Applicable Model Tested Action, for any Class of Notesoutstanding, either:

(i) the Actual Moody's Metric for such Class of Notes is less than or equal to the Actual Moody'sMetric for such Class of Notes prior to giving effect to such Applicable Model Tested Action, or

(ii) the Current Buffer of such Class of Notes is greater than or equal to zero and the Actual Moody'sMetric for such Class of Notes is less than or equal to the Required Moody's Metric with respectto such Class of Notes.

Satisfaction of the Moody's CDOROMTM Model Test 1 will only be verified in connection with Notesexplicitly rated by Moody's. Compliance by the Issuer with the Moody's CDOROMTM Model Test 1 will beconfirmed by the Collateral Administrator.

"Actual Moody's Metric": With respect to any Class of Notes at any time of determination, the Moody'sMetric of such Notes determined by application of the Moody's CDOROMTM Model to the Current Portfolio.

"Applicable Model Tested Action": During the Reinvestment Period, the acquisition of additionalReference Obligations in the portfolio of Synthetic Securities.

"Current Buffer": With respect to any Class of Notes rated by Moody's, (i) on the Closing Date, theInitial Buffer with respect to such Class and (ii) at any time thereafter following an Applicable Model Tested Action,the difference between (a) the Current Buffer with respect to such Class immediately prior to such Applicable ModelTested Action and (b) the greater of (1) zero and (2) (A) the Actual Moody's Metric with respect to such Classfollowing such Applicable Model Tested Action minus (B) the Actual Moody's Metric with respect to such Classimmediately prior to such Applicable Model Tested Action.



87

"Initial Buffer": With respect to any Class of Notes rated by Moody's on the Closing Date, differencebetween (i) the Required Moody's Metric with respect to such Class of Notes and (ii) the Actual Moody's Metricwith respect to such Class of Notes on the Closing Date.

"Moody's CDOROMTM Inputs": Means all inputs as described in Schedule F and the "InputsDescription" sheet of the Moody's CDOROMTM Model.

"Moody's CDOROMTM Model": Means the licensed Moody's CDOROMv2.3 model as provided byMoody's which incorporates the Moody's CDOROMTM Inputs as specified in Schedule F.

"Moody's Metric": An ordinal version of the Moody's rating scale where each Moody's Rating isrepresented numerically according to the following chart:

Moody’s Rating Moody's Metric

Aaa 1

Aal 2

Aa2 3

Aa3 4

Al 5

A2 6

A3 7

Baal 8

Baa2 9

Baa3 10

Bal 11

Ba2 12

Ba3 13

B1 14

B2 15

B3 16

Caa1 17

Caa2 18

Caa3 19

For the avoidance of doubt, Moody's Metrics which are fractional represent the geometric distancebetween two rating categories (e.g. a Moody's Metric of 2.5 represents the geometric mean between "Aal" and"Aa2"). As of any time of determination and assumed composition of the portfolio of Synthetic Securities, theMoody's Metric of any Class of Notes shall be the Moody's Metric indicated for such Class by the Moody'sCDOROMTM Model.

"Required Moody's Metric": With respect to any Class of Notes, the Moody's Metric corresponding to theinitial Moody's Rating of such Class of Notes on the Closing Date. For example, a rating of "Aaa" by Moody'scorresponds to a Required Moody's Metric of 1 and a rating of "Aa2" by Moody's corresponds to a RequiredMoody's Metric of 3.



88

Dispositions of Collateral Obligations

Synthetic Securities may not be Disposed of, in whole or in part, prior to their respective final scheduledtermination dates except in the event of an Auction Call Redemption, Optional Redemption, Tax Redemption, Eventof Default or the occurrence of the Stated Maturity.

Any Defaulted Security that is held for more than three years will be treated as having a Notional Balanceof zero.

In the event of an Auction Call Redemption, Optional Redemption or a Tax Redemption of the SecuredNotes (or a liquidation following an Event of Default and acceleration of the Secured Notes), the Trustee shall, inaccordance with the terms of the Indenture, Dispose of Collateral Obligations; provided that, in the case of anOptional Redemption, Tax Redemption or Auction Call Redemption, (i) the proceeds therefrom will be at leastsufficient to pay certain expenses and other amounts and redeem in whole but not in part all Secured Notes, inaccordance with the Priority of Payments; and (ii) such proceeds are required to make such a redemption. See" Description of the Secured Notes—Optional Redemption and Tax Redemption" and "— Auction Call Redemption."

In connection with the Stated Maturity Date, if any Class of Secured Notes then remains outstanding, all of the Collateral Obligations will be Disposed of by the Collateral Administrator in accordance with the terms of theIndenture at the direction of a Majority in interest of the Holders of the Controlling Class.

The Accounts

Income Collection Account

On or prior to the Closing Date, the Trustee, as custodian, will cause to be established with an EligibleFinancial Institution a single, segregated securities account which will be designated as the "Income CollectionAccount," which may be a subaccount of the Custodial Account and which may include such additionalsubaccounts as the Trustee may deem necessary, and which will be held in the name of the Trustee in trust for thebenefit of the Secured Parties. All Current Income, including (i) all distributions on the Collateral Obligations andany proceeds received from the Disposition of any such Collateral Obligations, to the extent such distributions orproceeds constitute Current Income and (ii) each MVS Income Payment made by the MVS Counterparty under theMVS Agreement will be remitted to the Income Collection Account. The Income Collection Account will be

maintained for the benefit of the Secured Parties and amounts on deposit therein will be available, together withreinvestment earnings thereon, for application in accordance with the Priority of Payments.

All amounts received in the Income Collection Account during a Due Period and amounts received in priorDue Periods and retained in the Income Collection Account in accordance with the Priority of Payments will beinvested in Eligible Investments with stated maturities no later than the Business Day immediately preceding thenext Distribution Date.

MVS Account

The Trustee, as custodian, on or prior to the Closing Date, will establish with an Eligible FinancialInstitution a single, segregated securities account which will be designated as the "MVS Account", which will beheld in the name of the Trustee in trust for the benefit of the Secured Parties. The Trustee will invest the funds

(other than funds therein constituting Eligible Collateral Interest Amounts) held under the MVS Account in EligibleMVS Investments at the written direction of the MVS Direction Party, which direction will specify the EligibleMVS Securities to be acquired and the Person from whom such acquisition is to be made; provided that, in theabsence of written instructions from the MVS Direction Party or with respect to investments of less than anaggregate amount of $1,000,000, such investments will be made by the Trustee in Eligible Investments identified inthe standing written instructions most recently delivered to the Trustee by the MVS Direction Party or ininvestments of the type described in clause (h) of the definition of Eligible Investments, if no standing writteninstructions are in place.



89

On the Closing Date, the Trustee will apply the net proceeds from the sale of the Notes that are transferredinto the MVS Account to purchase the Eligible MVS Investments set forth in the written instructions delivered tothe Trustee by the MVS Counterparty on or prior to the Closing Date.

The Trustee, will, from time to time upon written direction of the MVS Counterparty (or the MVSDirection Party with respect to subclause (C) below), effect withdrawals from the MVS Account to the extentrequired: (A) to pay any Outstanding Swap Counterparty Amount under the Credit Default Swap Agreement, (B) toeffect the application of MVS Account Excess on each Distribution Date (except to the extent of an UnfundedExcess with respect to such Distribution Date), (C) to effect a substitution of Eligible MVS Investments inaccordance with the terms of the MVS Agreement, including if so required as result of a default under an EligibleMVS Investment, (D) to effect the transfer to the Income Collection Account of any Current Income held in theMVS Account (including Current Income described in clause (1)(i)(c) of the definition thereof related to theDisposition of a Synthetic Security) or (E) for any other purpose permitted under the MVS Agreement (whichdirection shall specify the Eligible MVS Securities (or portion thereof) to be Disposed of and the manner of Disposition). So long as the MVS Counterparty is the MVS Direction Party, no later than one Business Dayfollowing receipt by the MVS Counterparty of a notice (a "Removal Notice") from the Issuer (which RemovalNotice will, on the same day, be delivered to the Trustee) directing any of the applications of funds or actionsdescribed in subclauses (A), (B), (D) or (E) of the preceding paragraph in an aggregate amount not exceeding theMVS Account Balance (such aggregate amount, an "MVS Withdrawal Amount" ), the MVS Counterparty will(x) on the Business Day after receipt of such notice, identify (by written notice delivered on such day to the Trustee)

Eligible MVS Investments (or portions thereof) in an aggregate notional amount equal to the MVS WithdrawalAmount and (y) on the Business Day after such identification, purchase each Eligible MVS Investment (or suchportion thereof) so identified, at a purchase price, paid on such Business Day in immediately available funds, equalto the notional amount of such Eligible MVS Investments (or portions thereof). The Trustee will deliver each suchEligible MVS Investment (or portion thereof) to the MVS Counterparty against such payment of the purchase pricetherefor.

The Trustee will apply the funds credited to the MVS Account realized as a result of the disposition of Eligible MVS Investments to effect the application of an MVS Withdrawal Amount; provided that on each BusinessDay, the Trustee will deliver to the MVS Counterparty (in accordance with payment instructions delivered to theTrustee by the MVS Counterparty) all amounts received by the Trustee prior to such Business Day that constituteEligible Collateral Interest Amounts and have not previously been delivered to the MVS Counterparty.

Without regard to the Priority of Payments, the Trustee will apply amounts from time to time on deposit inthe MVS Account (excluding funds credited to the MVS Account realized as a result of the Disposition of EligibleMVS Investments to effect the application of an MVS Withdrawal Amount in respect of the MVS Account Excess)to the satisfaction of any Outstanding Swap Counterparty Amount (other than any amount thereof already subject toa Removal Notice or that has been designated for payment on the next scheduled Distribution Date pursuant toclause (5) under " Description of the Secured Notes—Priority of Payments—Current Income"), then due and owingto the Credit Default Swap Counterparty upon receipt from the Swap Counterparty of notice of such OutstandingSwap Counterparty Amount.

The Income Collection Account and the MVS Account will remain at all times with a financial institutionhaving a long-term debt rating of at least "BBB+" by Standard & Poor's and at least "Baa1" by Moody's (and, if rated "Baa1," such rating is not on watch for possible downgrade by Moody's) and a combined capital and surplus of at least U.S.$200,000,000 (each such institution, an "Eligible Financial Institution").

Payment Account

On or prior to the Closing Date, the Trustee will cause to be established with an Eligible FinancialInstitution a single, segregated securities account which will be designated as the "Payment Account" and whichwill be held in the name of the Trustee for the benefit of the Secured Parties. On or prior to the Business Dayimmediately preceding each Distribution Date, the Trustee will deposit into the Payment Account (i) all CurrentIncome with respect to the related Due Period on deposit in the Income Collection Account (and, as applicable, theMVS Account) to the extent funds therein constitute Current Income in respect of such Due Period and (ii) fundsstanding to the credit of the MVS Account (or otherwise paid by the MVS Counterparty), to the extent of all or a



90

portion of the MVS Account Excess with respect to the related Determination Date as provided in the Indenture, forpayment to the Noteholders of interest on and principal of the Secured Notes and amounts owed to the CreditDefault Swap Counterparty in respect of the Credit Default Swap Agreement, in accordance with the Indenture, andpayments of fees and expenses for application in accordance with the Priority of Payments.

The Payment Account will remain at all times with an Eligible Financial Institution.

Expense Account

On or prior to the Closing Date, the Trustee, as custodian, will cause to be established with an EligibleFinancial Institution a single, segregated account which will be designated as the "Expense Account" which will beheld in the name of the Trustee in trust for the benefit of the Secured Parties. On the Closing Date, after payment of the organizational and structuring fees and expenses of the Co-Issuers (including, without limitation, the legal feesand expenses of counsel to the Co-Issuers, the Initial Purchaser and the Trustee and the fees and expenses payable inconnection with the ratings of the Secured Notes) and the expenses related to the offering of the Notes (includingfees payable to the Initial Purchaser in connection with the underwriting and placement of the Secured Notes). Oneach Distribution Date on which the balance of the Expense Account is less than U.S.$100,000, additional amountswill be deposited therein to the extent that funds are available therefor in accordance with the Priority of Payments.Amounts on deposit in the Expense Account may be withdrawn from time to time to pay accrued and unpaidexpenses of the Co-Issuers (other than the fees and expenses of the Trustee). All funds on deposit in the ExpenseAccount will be invested in Eligible Investments as directed by the Issuer.

On any Determination Date on which the balance of the Expense Account exceeds U.S.$100,000, theTrustee will on the next occurring Distribution Date apply all or a portion of excess (as specified in such direction)as Current Income. On any date on which the balance of the Expense Account exceeds U.S.$100,000, the Trusteewill deposit all or a portion of excess (as specified in such direction) in the MVS Account.

The Expense Account will remain at all times with an Eligible Financial Institution.

The Issuer will enter into an Account Control Agreement (the "Account Control Agreement") with theTrustee, as custodian, in connection with the Custodial Account and the other Accounts (other than the CreditDefault Swap Collateral Account and the MVS Counterparty Collateral Account) on the Closing Date.

MVS Counterparty Collateral Account

If a "downgrade event" (as such term is defined in the MVS Agreement) occurs, the Trustee, as custodian,will establish with an Eligible Financial Institution a single, segregated securities account for the MVS Agreementwhich will be designated as the "MVS Counterparty Collateral Account" and which will be held in the name of the Trustee for the benefit of the Secured Parties. The Trustee will deposit into such MVS Counterparty CollateralAccount all amounts, securities and other collateral that are received from the MVS Counterparty to secure theobligations of the MVS Counterparty in accordance with the terms of the MVS Agreement.

As directed in writing by the MVS Counterparty, amounts contained in the MVS Counterparty CollateralAccount will be withdrawn by the Trustee and paid to the MVS Counterparty in accordance with the terms of theMVS Agreement. Posted collateral on deposit in the MVS Counterparty Collateral Account will not be included inthe Collateral and will not be available to make payments under the Secured Notes other than to the extent payable

to the Issuer as a result of the occurrence of an event of default, default or termination event (howsoever described)under the MVS Agreement in respect of the MVS Counterparty. Amounts on deposit in the MVS CounterpartyCollateral Account will not be considered to be an asset of the Issuer for purposes of any of the Collateral QualityTests, but the Issuer's right, title and interest in, to and under the MVS Agreement generally will be consideredassets of the Issuer.

Upon the occurrence of an "event of default" or a "termination event" (each as defined in the MVSAgreement) in respect of the MVS Counterparty under the MVS Agreement, amounts on deposit in the MVSCounterparty Collateral Account will, subject to the terms of the credit support annex (if any) covering the MVS



91

Agreement (which will be the Credit Support Annex under the Credit Default Swap Agreement, for so long as theCredit Default Swap Counterparty is the MVS Counterparty), be applied by the Trustee to the payment of anytermination payment or other amount payable by the MVS Counterparty to the Issuer under the MVS Agreement.Any excess amounts held in the MVS Counterparty Collateral Account after the termination of the MVS Agreementand the payment in full of all amounts then or thereafter owing from the MVS Counterparty to the Issuer under theMVS Agreement will be withdrawn from the MVS Counterparty Collateral Account and paid to the MVSCounterparty in accordance with the MVS Agreement.

The MVS Counterparty Collateral Account will remain at all times with an Eligible Financial Institution.

Credit Default Swap Collateral Account

On or prior to the Closing Date, the Trustee will cause to be established with an Eligible FinancialInstitution a single, segregated securities account which will be designated as the " Credit Default Swap CollateralAccount" and which will be held in the name of the Trustee for the benefit of the Secured Parties. The Trustee willdeposit into the Credit Default Swap Collateral Account all funds and other property that are received from theCredit Default Swap Counterparty to secure the obligations of the Credit Default Swap Counterparty in accordancewith the Credit Default Swap Agreement.

Amounts on deposit in the Credit Default Swap Collateral Account will be invested in EligibleInvestments. Income received on amounts on deposit in the Credit Default Swap Collateral Account will bewithdrawn from such account and paid to the Credit Default Swap Counterparty or the Issuer in accordance with theCredit Default Swap Agreement.

Posted collateral on deposit in the Credit Default Swap Collateral Account will not be included in theCollateral and will not be available to make payments under the Secured Notes other than as a result of an "event of default," or "termination event" (howsoever described) under the Credit Default Swap Agreement caused by theCredit Default Swap Counterparty. Amounts contained in the Credit Default Swap Collateral Account shall not beconsidered to be an asset of the Issuer for purposes of any of the Collateral Quality Tests, but the Issuer's right, titleand interest in, to and under the Credit Default Swap Agreement generally will be considered assets of the Issuer.

Amounts contained in the Credit Default Swap Collateral Account will, as directed in writing by the CreditDefault Swap Counterparty, be withdrawn by the Trustee and applied to the payment of any termination payment or

other amount payable by the Credit Default Swap Counterparty to the Issuer. Any amounts held in the CreditDefault Swap Collateral Account after the termination of the Credit Default Swap Agreement and the payment of allamounts owing from the Credit Default Swap Counterparty to the Issuer will be withdrawn from such Credit DefaultSwap Collateral Account and paid to the Credit Default Swap Counterparty (as applicable) in accordance with theCredit Default Swap Agreement.

The Credit Default Swap Collateral Account shall remain at all times with an Eligible Financial Institution.



92

THE CREDIT DEFAULT SWAP AGREEMENT

General

On or prior to the Closing Date, the Issuer will enter into a 1992 ISDA Master Agreement (Multicurrency-

Cross Border) (together with the schedule, the Credit Support Annex (if any) and any Confirmations thereto, the"Credit Default Swap Agreement") with Citibank, N.A., a national banking association with its principal place of business in New York, New York, acting through its London Branch (in such capacity, the "Credit Default SwapCounterparty"), under which the Issuer and the Credit Default Swap Counterparty will (i) on the Closing Dateenter into Synthetic Securities in the form of credit default swap transactions with respect to specified ReferenceObligations, subject to the limitations imposed by the Eligibility Criteria, (ii) on the Closing Date enter into theMVS Agreement and (iii) on the Closing Date enter into the Supersenior Transaction. Synthetic Securities inrespect of RMBS Securities and CMBS Securities (an "MBS Synthetic Security") generally will be documentedusing a form of confirmation that will function similarly to the form of the MBS PAUG Confirmation that was ineffect at the time that the terms of the relevant transaction were agreed upon, with the elections set forth below,which form has a PAUG settlement format and is designed for use primarily with RMBS Securities and CMBSSecurities. Synthetic Securities in respect of CDO Securities (a "CDO Synthetic Security") generally will bedocumented using a form of confirmation that will function similarly to the form of the CDO PAUG Confirmationthat was in effect at the time that the terms of the relevant transaction were agreed upon, with the elections set forthbelow, which form has a PAUG settlement format and is designed for use primarily with CDO Securities.

The Credit Default Swap Agreement modifies the standard MBS PAUG Confirmation to (i) allow theIssuer and the Credit Default Swap Counterparty to delay all payments that would otherwise become due during amonth to be settled on a monthly basis and (ii) to remove credit events and the related physical settlementmechanics. In addition, the Credit Default Swap Agreement modifies the standard CDO PAUG Confirmation to (i)allow the Credit Default Swap Counterparty seven Business Days after the related Reference Obligation paymentdate to make all fixed payments from the Credit Default Swap Counterparty to the Issuer and (ii) to remove creditevents and the related physical settlement mechanics. The Issuer will pay to the Credit Default Swap Counterparty,with respect to each Distribution Date, an amount equal to the applicable Intermediation Fee and the applicableUnfunded Premium Amount. The terms of the Confirmations documenting other Synthetic Securities may differfrom the terms described herein with respect to MBS Synthetic Securities and CDO Synthetic Securities. EachMBS Synthetic Security and each CDO Synthetic Security will constitute a "Synthetic Security" for all purposes of

the Indenture.

The Issuer will only enter into Synthetic Securities with the Credit Default Swap Counterparty that satisfy(as of the trade date of the relevant Synthetic Security) the Eligibility Criteria, including the requirements that theentry into such Synthetic Securities would not cause the Issuer to be treated as engaged in a U.S. trade or businessfor U.S. federal income tax purposes or otherwise subject the Issuer to net income tax in any jurisdiction outside theIssuer's jurisdiction of incorporation.

It is expected that the Aggregate Notional Balance of Synthetic Securities will be approximately equal toU.S.$2,000,000,000 on the Closing Date.

The Issuer's obligations to fund any Redemption Termination Payment, Relevant DeterminationAdjustment Amounts or Credit Protection Payment in respect of a Synthetic Security (but excluding any termination

payments payable upon the termination in full of the Credit Default Swap Agreement due to an "event of default" or"termination event" thereunder) will be paid from available funds in the MVS Account on the date when suchpayment is due (including a Distribution Date) without regard to the Priority of Payments.

Credit Protection Payments in respect of interest shortfalls during a Due Period, to the extent such amountsexceed the related fixed premium amount payable by the Credit Default Swap Counterparty, will be paid asRemaining Interest Shortfall Amount pursuant to the Priority of Payments on the related Distribution Date.



93

Payments to the Credit Default Swap Counterparty in respect of any termination payments payable uponthe termination in full of the Credit Default Swap Agreement shall be made on a Distribution Date subject to and inaccordance with the Priority of Payments. See " Description of the Secured Notes—Priority of Payments."

Terms of Synthetic Securities

Each Synthetic Security will generally terminate on the earliest to occur of (a) five Business Daysfollowing the legal final maturity date of the related Reference Obligation, (b) five Business Days following theFinal Amortization Date, (c) the last date on which any Credit Protection Payments can be made and (d) the last dateon which any Principal Reimbursement or Interest Reimbursement can be made. The Notional Amount of eachSynthetic Security will be reduced in an amount equal to each payment of principal paid to the holders of the relatedReference Obligation (each such reduction, a "Principal Amortization") and by certain other amounts.

The Floating Amount Events applicable to each MBS Synthetic Security and CDO Synthetic Security will(and the Floating Amount Events in respect of other Synthetic Securities may) be the following (except as otherwiseprovided below):

1. "Failure to Pay Principal."

This Floating Amount Event will occur upon the occurrence of the following:

(i) a failure by the related Reference Obligor to pay an expected amount of principal on the FinalAmortization Date or the legal final maturity date, as the case may be, or

(ii) payment on any such day of an actual amount of principal that is less than the expected amount of principal;

provided that the failure by the related Reference Obligor (or any insurer thereof) to pay any such amountin respect of principal in accordance with the foregoing shall not constitute a Failure to Pay Principal if such failure has been remedied within any grace period applicable to such payment obligation under theUnderlying Instruments relating to the related Reference Obligation or, if no such grace period isapplicable, within three Business Days after the day on which the expected principal amount was scheduledto be paid.

For purposes of the foregoing, "Final Amortization Date" means the first to occur of (i) the dateon which the Notional Amount of the Synthetic Security is reduced to zero and (ii) the date on which theassets securing the related Reference Obligation or designated to fund amounts due in respect of suchReference Obligation are liquidated, distributed or otherwise disposed of in full and the proceeds thereof are distributed or otherwise disposed of in full.

2. "Writedown."

This Floating Amount Event will occur if at any time any of the following occurs:

(i) (A) a writedown or applied loss (however described in the Underlying Instruments)resulting in a reduction in the outstanding principal amount (other than as a result of a scheduled or

unscheduled payment of principal); or

(B) the attribution of a principal deficiency or realized loss (howsoever described in theUnderlying Instruments) to the related Reference Obligation resulting in a reduction of the current interestpayable on the related Reference Obligation;

(ii) the forgiveness of any amount of principal by the holders of the related ReferenceObligation pursuant to an amendment to the related Underlying Instruments resulting in a reduction in the



94

outstanding principal amount of such Reference Obligation ( provided that the buyer of protection has notconsented to such forgiveness of principal as an owner of any portion of such Reference Obligation); or

(iii) if the Underlying Instruments do not provide for writedowns, applied losses, principaldeficiencies or realized losses as described in (i) above to occur in respect of the related ReferenceObligation, an Implied Writedown Amount being determined in respect of such Reference Obligation bythe Credit Default Swap Counterparty in its capacity as calculation agent.

For purposes of the foregoing, "Implied Writedown Amount" means, (a) if the UnderlyingInstruments relating to the related Reference Obligation do not provide for writedowns, applied losses,principal deficiencies or realized losses as described in clause (i) above to occur in respect of the relatedReference Obligation, on any related Reference Obligation payment date, an amount determined by theCredit Default Swap Counterparty in its capacity as calculation agent equal to the excess, if any, of the"implied writedown" for the interest accrual period relating to the current related Reference Obligationpayment date over the "implied writedown" for the immediately preceding interest accrual period and (b) inany other case, zero.

In the case of an MBS Synthetic Security, the Credit Default Swap Counterparty acting in its roleas calculation agent will determine, for each related calculation period, an "implied writedown" which is anamount greater than zero equal to the product of (x) the Implied Writedown Percentage and (y) the lesser of (i) the outstanding principal amount of debt that ranks pari passu in such Reference Obligation's capitalstructure plus the outstanding principal amount of such Reference Obligation (the "Pari Passu Amount")and (ii) the Pari Passu Amount plus the outstanding principal amount of all debt senior to the relatedReference Obligation in its capital structure minus the aggregate outstanding asset pool balance securingthe payment obligations on the Reference Obligation (based upon the most recent servicer report),calculated based on the face amount of the assets then in such pool, whether or not any such asset isperforming. The "Implied Writedown Percentage" means (i) the outstanding principal balance of theReference Obligation divided by (ii) the Pari Passu Amount.

In the case of a CDO Synthetic Security, the calculation agent will determine an "impliedwritedown" by reference to the reported overcollateralization ratio reflected in the servicer report for therelated Reference Obligation; provided that if it is not reflected there, the calculation agent will referencethe overcollateralization ratio reported in the servicer report for the tranche of debt obligation next in

seniority above such Reference Obligation in the same capital structure or, if not so determinable, thecalculation agent will reference the overcollateralization ratio reported in the servicer report for the trancheof debt obligation next in payment priority below such Reference Obligation in the same capital structure.If none of the foregoing yields a result, then the calculation agent will determine the overcollateralizationratio on the same basis as in the MBS PAUG Confirmation. For the avoidance of doubt, calculations of theovercollateralization ratio will (and overcollateralization ratios reflected in the related servicer report willbe adjusted to) exclude any principal of the related Reference Obligation representing deferred orcapitalized interest.

3. "Failure to Pay Interest."

This Floating Amount Event will occur (with respect to CDO Synthetic Securities only because thisFloating Amount Event is not applicable to MBS Synthetic Securities) if, with respect to the related Reference

Obligation, Interest Shortfalls occur that in the aggregate exceed a threshold specified in such CDO SyntheticSecurity, which is typically equal to U.S.$10,000. In addition, if such CDO Synthetic Security is a PIKableReference Obligation, it shall be a condition to settlement that 360 days has elapsed since the occurrence of a Failureto Pay Interest without the related Interest Shortfall being reimbursed in full.

Each Synthetic Security is designed to replicate for the Issuer the risk transfer profile of actually holdingthe related Reference Obligation. Asset-Backed Securities have inherent risks that differ in nature to corporatecredit risk, most notably the fact that the obligor is relying on the timely receipt of cash flows from the underlyingassets (and therefore has limited control over its ability to pay investors). Distressed scenarios can occur where thecash-flows of an Asset-Backed Security are adversely affected without triggering an event of default under the terms



95

thereof. Upon the occurrence of a Floating Amount Event, the related Synthetic Security will require the Issuer topay floating amounts to the Credit Default Swap Counterparty in amounts equal to (subject to any adjustments setforth in the relevant Confirmation to reflect any applicable percentage or reference price) any principal shortfalls,written down amounts and interest shortfalls under the Reference Obligation (calculated, in the case of principalshortfalls and interest shortfalls, as the expected amount less the actual amount received) upon the occurrence of,respectively, a Failure to Pay Principal, Writedown or Interest Shortfall (any such payment, a "Credit ProtectionPayment"). Under each Synthetic Security, the parties to the Credit Default Swap Agreement will elect to cap theinterest shortfall risk being transferred to the Issuer by limiting amounts to be paid by the Issuer to the CreditDefault Swap Counterparty to the amount of premium payable by the Credit Default Swap Counterparty under theSynthetic Security on the first premium payment date immediately following the Reference Obligation payment dateon which the relevant interest shortfall occurred.

Credit Protection Payments made by the Issuer will be contingent insofar as the Credit Default SwapCounterparty will be required to reimburse all or part of such Credit Protection Payments to the Issuer if they areultimately paid by the Reference Obligor to holders of the Reference Obligation within 365 days after the EffectiveMaturity Date (any such payment, (a) if made in respect of an amount received as a result of a Writedown or Failureto Pay Principal, a "Principal Reimbursement" or (b) if made in respect of an amount received as a result of anInterest Shortfall, an "Interest Reimbursement").

Under the Credit Default Swap Agreement, the Credit Default Swap Counterparty will be required to pay,

on a monthly basis, to the Issuer with respect to each Synthetic Security an amount equal to the product of (i) theapplicable fixed rate multiplied by (ii) an amount equal to the Notional Amount of the related Reference Obligationfor such monthly period multiplied by (iii) the actual number of days in such Reference Obligation calculationperiod divided by 360.

Each of the MBS Synthetic Securities and CDO Synthetic Securities is (and other Synthetic Securities maybe) subject to and incorporates the 2003 ISDA Credit Derivatives Definitions, as published by the InternationalSwaps and Derivatives Association, Inc. ("ISDA") (the "Credit Derivatives Definitions"). Amendments orsupplements to the Credit Derivatives Definitions that are published by ISDA will apply to a Synthetic Security tothe extent agreed upon by the Issuer and the Credit Default Swap Counterparty and provided that the RatingCondition is satisfied with respect thereto. The Issuer may also enter into additional forms of MBS PAUGConfirmations and CDO PAUG Confirmations published by ISDA and other Form-Approved Synthetic Securities.Noteholder consent will not be required with respect to the Issuer's use of additional forms of MBS PAUG

Confirmations, CDO PAUG Confirmations or such other forms of Form-Approved Synthetic Securities (but theRating Condition must be satisfied for any forms of MBS PAUG Confirmations, CDO PAUG Confirmations orsuch other forms of Form-Approved Synthetic Securities other than any forms set forth as exhibits to the Indentureor as to which the Rating Condition previously has been satisfied.

Ratings Provisions

The Credit Default Swap Rating Determining Party must satisfy the Credit Default Base CounterpartyRatings Requirement. It will be a "Credit Default Swap Collateralization Event" if the Credit Default SwapRating Determining Party fails to satisfy the Credit Default Base Counterparty Ratings Requirement.

Following the occurrence of a Credit Default Swap Collateralization Event due to a failure to satisfy theCredit Default Base Counterparty Ratings Requirement, the Credit Default Swap Counterparty may post collateral

pursuant to, and in an amount described in, the Credit Default Swap Agreement; provided that if the Credit DefaultSwap Counterparty has not, within 10 Business Days following a Credit Default Swap Collateralization Event, (A)provided such collateral, (B) obtained a full and unconditional guarantee of all of its obligations under the CreditDefault Swap Agreement pursuant to a form of guarantee that satisfies the then current guarantee criteria publiclyavailable from Standard & Poor's from a guarantor that satisfies the Credit Default Base Counterparty RatingsRequirement, (C) assigned all of its obligations under the Credit Default Swap Agreement to an assignee thatsatisfies the Credit Default Base Counterparty Ratings Requirement, and the transfer to which will not result in a"termination event" or "event of default" (each as defined in the Credit Default Swap Agreement) under the CreditDefault Swap Agreement) or (D) taken such other action as will satisfy the Rating Condition, a "Credit DefaultSwap Ratings Event" will be deemed to have occurred. It shall also be a "Credit Default Swap Ratings Event" if



96

the Credit Default Swap Rating Determining Party fails to satisfy the Replacement Ratings Requirement."Replacement Ratings Requirement" means a requirement which will be satisfied if the Credit Default SwapRating Determining Party has (i) a short-term debt rating of at least "A-2" by Standard & Poor's and a long-termdebt rating of at least "BBB+" by Standard & Poor's and (ii) a short-term debt rating of "P-2" by Moody's or a long-term debt rating of at least "A3" by Moody's.

If a Credit Default Swap Ratings Event occurs with respect to any Credit Default Swap Rating DeterminingParty, the Credit Default Swap Counterparty, at its sole expense, will be required, within 10 Business Days after theoccurrence of such event, to (x) seek actively to obtain a substitute counterparty that (i) satisfies the Credit DefaultBase Counterparty Ratings Requirement and (ii) will not, as a result of such transfer, be required to withhold ordeduct on account of tax under the Credit Default Swap Agreement, and the transfer to which will not result in a"termination event" or "event of default" (each as defined in the Credit Default Swap Agreement) under the CreditDefault Swap Agreement, (y) deliver to the Trustee an absolute and unconditional guarantee from a third party of allof the Credit Default Swap Counterparty's obligations under the Credit Default Swap Agreement (including allSynthetic Securities and the MVS Agreement); provided that, among other conditions specified in the Credit DefaultSwap Agreement, such guarantee satisfies the Rating Condition with regard to Moody's and Standard & Poor's or (z)take such other action that will satisfy the Rating Condition.

Amendment of the Credit Default Swap Agreement

On or after the Closing Date, the Issuer may modify all or a portion of the Credit Default Swap Agreementin accordance with the terms thereof and subject to compliance with the requirements of the Indenture andsatisfaction of the Rating Condition. The Issuer may not enter into any amendment, modification or waiver inrespect of the Credit Default Swap Agreement if such amendment would materially and adversely affect any Classof Notes, unless (A) notice of such amendment has been delivered by the Issuer (or the Trustee on behalf of theIssuer) to the Noteholders of each such Class, if materially and adversely affected thereby, and (B) a Majority of theNoteholders of each such affected Class has not, within 10 Business Days after receipt of such notice, informed theIssuer that such Class objects to such amendment. The foregoing will not, however, limit the authority of the Issuerto amend, modify, waive or terminate any individual Synthetic Security or any provision thereof or of theConfirmation with respect thereto.

Termination of the Credit Default Swap Agreement

The Credit Default Swap Agreement will be subject to termination by the Issuer or the Credit Default SwapCounterparty, whether or not the Secured Notes have been paid in full prior to such termination, upon theoccurrence of (i) certain events of bankruptcy, insolvency, conservatorship, receivership or reorganization of theIssuer or the Credit Default Swap Counterparty, (ii) a Credit Support Default (as defined in the Credit Default SwapAgreement) in respect of the Credit Default Swap Counterparty, (iii) a failure on the part of the Issuer or the CreditDefault Swap Counterparty to make any payment under the Credit Default Swap Agreement from funds availabletherefor pursuant to the terms of the Indenture within the applicable grace period or (iv) a Termination Eventthereunder.

"Termination Events" under (and as defined in) the Credit Default Swap Agreement will include:

(i) certain tax events or a change in tax law affecting the Issuer or the Credit Default SwapCounterparty;

(ii) a Credit Default Swap Ratings Event;

(iii) any completed Auction Call Redemption, Optional Redemption or Tax Redemption;

(iv) a change in law making it illegal for either the Issuer or the Credit Default Swap Counterparty tobe a party to, or perform an obligation under, the Credit Default Swap Agreement;

(v) an Event of Default under the Indenture followed by the liquidation in full of the Collateral; and



97

(vi) any amendment, waiver or other modification by the Issuer, without the prior written consent of the Credit Default Swap Counterparty, of the Indenture or certain other transaction agreements if such amendment, waiver or modification would have a material adverse affect on the CreditDefault Swap Counterparty.

Amounts payable upon any early termination of the Credit Default Swap Agreement will be basedsubstantially upon general replacement transaction valuation methodology. If any net termination payment ispayable by the Issuer to the Credit Default Swap Counterparty in connection with the occurrence of any such earlytermination in whole or Notional Amount reduction, such amount, together with interest on such amount for theperiod from and including the date of termination to but excluding the date of payment, will be payable on the nextsucceeding Distribution Date to the extent funds are available for such purpose in accordance with the Priority of Payments (and any portion of such termination payment not paid on such Distribution Date will be payable on thefirst Distribution Date on which such amount may be paid in accordance with the Priority of Payments).

CDO Synthetic Securities

The CDO PAUG Confirmation related to CDO Synthetic Securities will be substantially similar to theMBS PAUG Confirmation, except that the CDO PAUG Confirmation determines an "implied writedown" byreference to the reported overcollateralization ratio reflected in the servicer report for the related ReferenceObligation; provided that if it is not reflected there, the calculation agent will reference the overcollateralization ratiofor the servicer report for the tranche of debt obligation next in seniority above such Reference Obligation in thesame capital structure or, if not so determinable, the calculation agent will reference the overcollateralization ratiofor the servicer report for the tranche of debt obligation next in payment priority below such Reference Obligation inthe same capital structure. If none of the foregoing yields a result, then the calculation agent will determine theovercollateralization ratio on the same basis as in the MBS PAUG Confirmation. For the avoidance of doubt,calculations of the overcollateralization ratio will (and overcollateralization ratios reflected in the related servicerreport shall be adjusted to) exclude any principal of the related Reference Obligation representing deferred orcapitalized interest. In addition, with respect to a Synthetic Security documented on a CDO PAUG Confirmation,the Notional Amount of such Synthetic Security will not be increased by any deferral or capitalized interest ordecreased by payment of any portion of the principal balance that is attributable to deferral or capitalization of interest.

The Supersenior Transaction

Under the Credit Default Swap Agreement, the Credit Default Swap Counterparty retains the most seniortranche of risk related to the Credit Default Swap Agreement in exchange for the Issuer’s periodic payments of Unfunded Premium Amounts to the Credit Default Swap Counterparty on each Distribution Date. Under the CreditDefault Swap Agreement, the Credit Default Swap Counterparty and the Issuer will enter into a separate creditdefault swap transaction under the Credit Default Swap Agreement (the “Supersenior Transaction”) with respectto such risk. The Unfunded Premium Amount, the Implied Writedown Excess Payment Reimbursement Amountand unpaid Outstanding Swap Counterparty Amounts funded under the Supersenior Transaction will be payableunder the Supersenior Transaction.



98

CITIBANK, N.A., LONDON BRANCH

Citibank, N.A. ("Citibank"), was originally organized on June 16, 1812, and Citibank now is a nationalbanking association organized under the National Bank Act of 1864 of the United States. Citibank is an indirectwholly-owned subsidiary of Citigroup Inc. ("Citigroup"), a diversified global financial services holding company

incorporated in Delaware. As of September 30, 2006, the total assets of Citibank and its consolidated subsidiariesrepresented approximately 47 percent of the total assets of Citigroup and its consolidated subsidiaries.

Citibank is a commercial bank that, along with its subsidiaries and affiliates, offers a wide range of bankingand trust services to its customers throughout the United States and the world.

Citibank, N.A., London Branch (the "London Branch"), the Credit Default Swap Counterparty and MVSCounterparty, was registered in the United Kingdom as a foreign company in July 1920. The principal offices of theLondon Branch are located at Citigroup Centre, Canada Square, Canary Wharf, London E14 5LB, England. TheLondon Branch is primarily regulated by The Financial Services Authority and operated in the United Kingdom as afully authorized commercial banking institution offering a wide range of corporate banking products.

Citibank does not publish audited financial statements. However, Citigroup publishes audited financialstatements that include data relevant to Citibank and its consolidated subsidiaries, including an audited balance sheetof Citibank and its consolidated subsidiaries. The Consolidated Balance Sheets of Citibank as of December 31,2005 and as of December 31, 2004 are set forth on page 107 of the Annual Report on Form 10-K of Citigroup andits subsidiaries for the year ended December 31, 2005 and as of September 30, 2006 and December 31, 2005 are setforth on page 90 of the Quarterly Report on Form 10-Q of Citigroup and its subsidiaries for the quarter endedSeptember 30, 2006. Consolidated Balance Sheets of Citibank subsequent to September 30, 2006 will be includedin the Form 10-Q's (quarterly) and Form 10-K's (annually) filed by Citigroup with the Securities and ExchangeCommission (the "SEC"), which will be filed not later than 40 days after the end of the calendar quarter or 60 daysafter the end of the calendar year to which the report relates, or on Form 8-K with respect to certain interim events.Copies of such material may be obtained, upon payment of a duplicating fee, by writing to the SEC at 100 F Street,N.E., Washington, D.C. 20549. In addition, such reports of Citigroup are available at the SEC website(http://www.sec.gov).

In addition, Citibank submits quarterly to the U.S. Office of the Comptroller of the Currency (the

"Comptroller") certain reports called "Consolidated Reports of Condition and Income for a Bank With Domesticand Foreign Offices" ("Call Reports"). The Call Reports are on file with and publicly available at the Comptroller'soffices at 250 E Street, S.W., Washington, D.C. 20219 and are also available on the website of the U.S. FederalDeposit Insurance Corporation of the United States (http://www.fdic.gov). Each Call Report consists of a BalanceSheet, Income Statement, Changes in Equity Capital and other supporting schedules at the end of and for the periodto which the report relates. The Call Reports are prepared in accordance with regulatory instructions issued by theU.S. Federal Financial Institutions Examination Council. While the Call Reports are supervisory and regulatorydocuments, not primarily accounting documents, and do not provide a complete range of financial disclosure aboutCitibank, the reports provide further information concerning the financial condition and results of operations of Citibank.

The obligations of the London Branch under the Credit Default Swap Agreement and the MVS Agreementor any other Synthetic Securities will not be guaranteed by Citibank or Citigroup or by any other affiliate.

The information in the preceding six paragraphs has been provided by Citibank for use in this OfferingMemorandum. Except for the foregoing six paragraphs, Citibank, Citigroup and their affiliates do not acceptresponsibility for this Offering Memorandum as a whole. Citibank and Citigroup accept responsibility solely for theinformation in the foregoing six paragraphs.



99

COLLATERAL ADMINISTRATION AGREEMENT

Pursuant to the terms of the Collateral Administration Agreement (the "Collateral AdministrationAgreement") among the Issuer, the Swap Counterparties, the Calculation Agent and The Bank of New York TrustCompany, National Association as Collateral Administrator (the "Collateral Administrator"), the Issuer will retainthe Collateral Administrator to prepare certain reports with respect to the Collateral Obligations. The compensationpaid to the Collateral Administrator by the Issuer for such services will be in addition to any fees paid to The Bank of New York Trust Company, National Association, as Trustee, and will be treated as an expense of the Issuer underthe Indenture and will be subject to the priorities set forth under " Description of the Secured Notes—Priority of

Payments."



100

INCOME TAX CONSIDERATIONS

Introduction

The following is a summary of certain of the United States federal income tax and Cayman Islands tax

consequences of an investment in the Notes by purchasers that acquire their Notes in the initial offering. Thediscussion and the opinions referenced below are based upon laws, regulations, rulings, and decisions currently ineffect, all of which are subject to change, possibly with retroactive effect. Prospective investors should note that norulings have been, or are expected to be, sought from the United States Internal Revenue Service (the "IRS") withrespect to any of the United States federal income tax consequences discussed below, and no assurance can be giventhat the IRS will not take contrary positions. Further, the following summary does not address all United Statesfederal income tax consequences applicable to any given investor, nor does it address the United States federalincome tax considerations (except, in some circumstances, in very general terms) applicable to all categories of investors, some of which may be subject to special rules, such as Non-U.S. Holders (as such term is defined below),banks, REITs, RICs, insurance companies, tax-exempt organizations, dealers in securities or currencies, electinglarge partnerships, natural persons, cash method taxpayers, S corporations, estates and trusts, investors that holdtheir Notes as part of a hedge, straddle, or an integrated or conversion transaction, or investors whose "functionalcurrency" is not the U.S. dollar. Furthermore, it does not address alternative minimum tax consequences, or theindirect effects on investors of equity interests in either a U.S. Holder (as such term is defined below) or a Non-U.S.Holder. In addition, this summary is generally limited to investors that will hold their Notes as "capital assets"within the meaning of Section 1221 of the Code. Investors should consult their own tax advisors to determine theCayman Islands, United States federal, state, local, and other tax consequences of the purchase, ownership, anddisposition of the Notes.

As used herein, "U.S. Holder" or "Holder" means a beneficial holder of a Note that is an individual citizenor resident of the United States for United States federal income tax purposes, a corporation or other entity taxableas a corporation created or organized in, or under the laws of, the United States or any state thereof (including theDistrict of Columbia), an estate, the income of which is subject to United States federal income taxation regardlessof its source, or a trust for which a court within the United States is able to exercise primary supervision over itsadministration and for which one or more United States persons (as defined in the Code) have the authority tocontrol all of its substantial decisions or a trust that has made a valid election under U.S. Treasury Regulations to betreated as a domestic trust. If a partnership (or other pass-through entity) holds Notes, the tax treatment of a partner

(or other equity holder) will generally depend upon the status of the partner (or other equity holder) and upon theactivities of the partnership (or other pass-through entity). Partners of partnerships (or equity holders of other pass-thru entities) holding Notes should consult their own tax advisors.

As used herein, "Non-U.S. Holder" means any holder (or beneficial holder) of an Note that is not a U.S.Holder.

U.S. Federal Income Tax Consequences to the Issuer

Upon the issuance of the Notes, McKee Nelson LLP, special U.S. tax counsel to the Issuer, will deliver anopinion generally to the effect that, under current law, and assuming compliance with the Indenture (and certainother documents), and based on certain factual representations made by the Issuer, and without regard to actions of the Issuer based on opinions of counsel other than special U.S. tax counsel, although the matter is not free from

doubt, the Issuer will not be engaged in the conduct of a trade or business in the United States. Accordingly, theIssuer does not expect to be subject to net income taxation in the United States. Prospective investors should beaware that opinions of counsel are not binding on the IRS and there can be no absolute assurance that the IRS willnot seek to treat the Issuer as engaged in a U.S. trade or business. For example, the Treasury and the IRS recentlyannounced that they are considering taxpayer requests for specific guidance on, among other things, whether aforeign person may be treated as engaged in a trade or business in the United States by virtue of being the creditprotection seller of credit default swaps. Thus, it is also possible that the IRS could treat the Issuer as engaged in atrade or business in the United States by reason of the Issuer's selling credit protection under a Synthetic Security if the Issuer were deemed to be guaranteeing obligations from within the United States or insuring risks from withinthe United States.



101

Legislation recently proposed in the United States Senate would, for tax years beginning at least two yearsafter its enactment, tax a corporation as a United States corporation if the equity of that corporation is regularlytraded on an established securities market and the management and control of the corporation occurs primarilywithin the United States. If this legislation caused the Issuer to be taxed as a domestic corporation, the Issuer wouldbe subject to United States net income tax. However, it is unknown whether this proposal will be enacted in itscurrent form and, whether if enacted, the Issuer would be subject to its provisions. Upon enactment of this orsimilar legislation, the Issuer will be permitted, with an opinion of counsel, to take such action as it deems advisableto prevent the Issuer from being subject to such legislation. These actions could include delisting of theSubordinated Notes (and possibly other classes of Notes) from the Irish Stock Exchange without the consent of theaffected holders of Notes.

If the IRS were to successfully characterize the Issuer as engaged in a United States trade or business,among other consequences, the Issuer would be subject to net income taxation in the United States on its incomethat was effectively connected with such business (as well as the branch profits tax). The levying of such taxescould materially affect the Issuer's financial ability to make payments on the Notes.

The Issuer intends to acquire the collateral, the interest on which, and any gain from the sale or dispositionthereof, is expected not to be subject to United States federal withholding tax or withholding tax imposed by othercountries (unless subject to being "grossed up"). The Issuer will not, however, make any independent investigationof the circumstances surrounding the issuance of the individual assets comprising the collateral and, thus, there can

be no absolute assurance that in every case, payments will be received free of withholding tax. Prospectiveinvestors should be aware that there can be no absolute assurance that the IRS will not seek to treat payments madeto the Issuer from a swap counterparty as subject to withholding. For example, the Treasury and the IRS recentlyannounced that they are considering taxpayer requests for specific guidance on, among other things, whetheramounts paid in respect of credit default swaps by a U.S. protection buyer to a foreign protection seller constituteincome that is subject to withholding. Further, if the Issuer is a CFC (as such term is defined below), the Issuerwould incur United States withholding tax on interest received from a related U.S. person. In addition, distributionson defaulted obligations and securities rated below investment grade could possibly, be subject to withholding. It isnot expected, however, that the Issuer will derive material amounts of any other items of income that will be subjectto United States or foreign withholding taxes.

If withholding or deduction of any taxes from payments is required by law in any jurisdiction, the Issuerwill be under no obligation to make any additional payments to any holder in respect of such withholding or

deduction.

U.S. Classification and U.S. Tax Treatment of the Secured Notes

The Issuer has agreed and, by its acceptance of a Secured Note, each Noteholder will be deemed to haveagreed, to treat the Secured Notes as debt of the Issuer for United States federal income tax purposes, except (x) asotherwise required by applicable law, (y) to the extent a Noteholder makes a protective QEF election (describedbelow), or (z) to the extent that the holder files certain Unites States tax information returns required of only certainequity owners with respect to various reporting requirements under the Code (as described below under "Transferand Other Reporting Requirements"). Upon the issuance of the Secured Notes, special U.S. tax counsel will deliveran opinion generally to the effect that, assuming compliance with the Indenture (and certain other documents), andbased on certain factual representations made by the Issuer, the Co-Issued Notes will, and the Class D Notes and theClass E Notes, should, be characterized as debt of the Issuer for United States federal income tax purposes.

Prospective investors should be aware that opinions of counsel are not binding on the IRS, and there can be noassurance that the IRS will not seek to characterize as something other than indebtedness any particular Class orClasses of the Secured Notes. Except as provided under "—Alternative Characterization of the Secured Notes"below, the balance of this discussion assumes that the Secured Notes will be characterized as debt of the Issuer forUnited States federal income tax purposes.

For United States federal income tax purposes, the Issuer of the Secured Notes, and not the Co-Issuer, willbe treated as the issuer of the Secured Notes.



102

Subject to the following paragraph, U.S. Holders of the Secured Notes will include payments of statedinterest received on the Notes in income in accordance with their normal method of tax accounting as ordinaryinterest income.

While not absolutely certain, it appears that the Class C Notes, Class D Notes, and the Class E Notes willbe issued with original issue discount ("OID" and each such Note is sometimes referred to herein as an "OID Note")because interest payments on such Notes ("OID interest payments") may not be considered to be unconditionallypayable (a requisite for interest to not constitute OID) since they may be deferred in certain events. A U.S. Holderof an OID Note will be required to include all stated interest as OID in gross income as it accrues under a constantyield method, based on the original yield to maturity of the Note. Thus, the U.S. Holder of an OID Note will berequired to include in income all stated interest as it accrues as original issue discount, prior to the receipt of the cashattributable to such income. U.S. Holders, however, would be entitled to claim a loss upon maturity or otherdisposition of an OID Note with respect to interest amounts accrued and included in gross income for which cash isnot received. Such a loss generally would be a capital loss.

Although there can be no assurance, the Secured Notes should not be "contingent payment debtinstruments" ("CPDIs") within the meaning of Treasury Regulation Section 1.1275-4. If the Class E notes (or anyother Class of the Notes) were considered to be CPDIs, among other consequences, any gain on the sale of suchNotes that might otherwise be a capital gain would be ordinary income. Prospective investors should consult theirown tax advisors regarding the possible characterization of the Secured Notes as CPDIs.

The Secured Notes may be debt instruments described in Section 1272(a)(6) of the Code (debt instrumentsthat may be accelerated by reason of the prepayment of other debt obligations securing such debt instruments).Special tax rules principally relating to the accrual of OID, market discount, and bond premium apply to debtinstruments described in Section 1272(a)(6). Further, those debt instruments may not be part of an integratedtransaction with a related hedge under Treasury Regulation Section 1.1275-6. Prospective investors should consultwith their own tax advisors regarding the effects of Section 1272(a)(6).

In general, a U.S. Holder of a Secured Note will have a basis in such Note equal to the cost of such Noteincreased by any OID and any market discount includible in income by such U.S. Holder and reduced by anyamortized premium and any principal payments and any OID interest payments. Upon a sale, exchange or otherdisposition of a Secured Note, a U.S. Holder will generally recognize gain or loss equal to the difference betweenthe amount realized on the sale, exchange or other disposition (less any accrued and unpaid interest, which would be

taxable as such) and the U.S. Holder's tax basis in such Note. Such gain or loss generally will be long term capitalgain or loss if the U.S. Holder held the Secured Note for more than one year at the time of disposition. In certaincircumstances, U.S. Holders that are individuals may be entitled to preferential treatment for net long term capitalgains; however, the ability of U.S. Holders to offset capital losses against ordinary income is limited.

Alternative Characterization of the Secured Notes

Notwithstanding special U.S. tax counsel's opinion, U.S. Holders should recognize that there is someuncertainty regarding the appropriate classification of instruments such as the Secured Notes. It is possible, forexample, that the IRS may contend that a class of Secured Notes should be treated as equity interests (or as partdebt, part equity) in the Issuer for U.S. federal income tax purposes. Such a recharacterization might result inmaterial adverse tax consequences to U.S. Holders. If U.S. Holders of a Class of the Secured Notes were treated asowning equity interests in the Issuer, the U.S. federal income tax consequences to U.S. Holders of such

recharacterized Notes would be as described under "—Treatment of U.S. Holders of the Subordinated Notes" and"Transfer and Other Reporting Requirements." In addition, in order to avoid one application of the PFIC rules, eachU.S. Holder of a Secured Note should consider making a qualified electing fund election (the " QEF election")provided in Section 1295 of the Code on a "protective" basis (although such protective election may not berespected by the IRS because current regulations do not specifically authorize that particular election). See "—Treatment of U.S. Holders of the Subordinated Notes—Status of the Issuer as a PFIC—QEF Election." Further,U.S. Holders of any Class of Secured Notes that may be recharacterized as equity in the Issuer for U.S. federalincome tax purposes, should consult with their own tax advisors with respect to whether, if they owned equity in theIssuer, they would be required to file information returns in accordance with sections 6038, 6038B, and 6046 of theCode (and, if so, whether they should file such returns on a protective basis).



103

Non-U.S. Holders of the Secured Notes

Assuming that the Notes are either respected as debt or treated as equity in a non-United States corporationfor U.S. federal income tax purposes, a Non-U.S. Holder of a Secured Note that has no connection with the UnitedStates and is not related, directly or indirectly, with the Issuer or the holders of the Issuer's equity or theSubordinated Notes will not be subject to U.S. withholding tax on interest payments. The Issuer does not currentlyintend to require Non-U.S. Holders to make certain tax representations regarding the identity of the beneficial ownerof the Secured Notes in order to receive payments free of withholding, but Non-U.S. Holders of Secured Notes maybe required to provide such certification in order to receive payments free of backup withholding. See "InformationReporting and Backup Withholding".

Treatment of U.S. Holders of the Subordinated Notes

General

Prospective investors should not rely on this summary and should consult their own tax advisors regardingalternative characterizations of the Subordinated Notes and the consequences of their acquiring, holding or disposingof the Subordinated Notes.

Although in the form of debt, the Subordinated Notes likely will be characterized as equity (which wouldlikely be considered voting equity) of the Issuer for U.S. federal income tax purposes, and the following discussionassumes that they will be characterized as equity for U.S. federal income tax purposes.

Distributions on the Subordinated Notes

Subject to the anti-deferral rules discussed below, any payment on the Subordinated Notes that isdistributed by the Issuer to a U.S. Holder that is subject to United States federal income tax will be taxable to suchU.S. Holder as a dividend to the extent of the current and accumulated earnings and profits (determined underUnited States federal income tax principles) of the Issuer. Such payments will not be eligible for the dividendsreceived deduction allowable to corporations and likely will not be eligible for the preferential income tax rate onqualified dividend income. Distributions in excess of earnings and profits will be non-taxable to the extent of, andwill be applied against and reduce, the U.S. Holder's adjusted tax basis in the Subordinated Notes. Distributions inexcess of earnings and profits and basis will be taxable as gain from the sale or exchange of property, as described

below.

Sale, Exchange or Other Disposition of the Subordinated Notes

In general, a U.S. Holder of the Subordinated Notes will recognize gain or loss upon the sale, exchange orother disposition of the Subordinated Notes in an amount equal to the difference between the amount realized andsuch U.S. Holder's adjusted tax basis in the Subordinated Notes. The character of such gain or loss (as ordinary orcapital) generally will depend on whether the U.S. Holder either has made a QEF election or is subject to the CFCrules (as each is described below). Initially, the tax basis of a U.S. Holder should equal the amount paid for theSubordinated Notes. Such basis will be (i) increased by amounts taxable to such U.S. Holders by virtue of a QEFelection or by virtue of the CFC rules, and (ii) decreased by actual distributions from the Issuer that are deemed toconsist of previously taxed amounts or to represent the return of capital.

Anti-Deferral Rules

Prospective investors should be aware that certain of the procedural rules for "PFICs" and "QEF" elections(as both of such terms are defined below) are complex and should consult their own tax advisors regarding suchrules.

The tax consequences discussed above are likely to be materially modified by the anti-deferral rulesdiscussed below. In general, each U.S. Holder's investment in the Issuer will be taxed as an investment in a "passiveforeign investment company" ("PFIC") or a controlled foreign corporation ("CFC"), depending (in part) upon the



104

percentage of the Issuer's equity that is acquired and held by certain U.S. Holders. If applicable, the rules pertainingto CFCs generally override those pertaining to PFICs (although, in certain circumstances, more than one set of rulesmay be applicable simultaneously).

Prospective investors should be aware that in determining what percentage of the equity of the Issuer isheld by various categories of investors (for example, for purposes of the CFC and information reporting rulesdescribed below), the Subordinated Notes will be treated as equity (and likely voting equity) for U.S. federal incometax purposes.

Prospective investors should be aware that the Issuer's income that is allocated to holders (under the QEFrules as well as under the CFC rules discussed below) will not necessarily bear any particular relationship in anyyear to the amount of cash that is distributed on the Subordinated Notes and, in any given year, may be substantiallygreater. Such an excess will arise, among other circumstances, when Collateral is purchased at a discount, interestor other income on the Collateral (which is included in gross income) is used to acquire other items of Collateral orto repay principal on the Secured Notes (which does not give rise to a deduction), or any portion of the SecuredNotes is not ultimately paid upon maturity and the Issuer recognizes cancellation of indebtedness income withoutany corresponding offsetting losses (due to tax character differences or otherwise). In addition, such an excess couldarise if the addition of Eligible Replacement Reference Obligations was treated as a taxable event giving rise to gainor due to the amortization of the upfront payment (if any) on any hedge agreements (since any such payment mayhave to be taken into income over the term of the applicable hedge agreement in a manner that reflects the economic

substance of the contract) or the treatment of credit default swaps in a manner that does not reflect the cash-flow onsuch swaps. See "Proposed Legislation with Respect to Credit Default Swaps."

Status of the Issuer as a PFIC

The Issuer will be treated as a "PFIC" for U.S. federal income tax purposes. U.S. Holders in PFICs, otherthan U.S. Holders that make a timely "qualified electing fund" or "QEF" election described below, are subject tospecial rules for the taxation of "excess distributions" (which include both certain distributions by a PFIC and anygain recognized on a disposition of PFIC stock). In general, Section 1291 of the Code provides that the amount of any "excess distribution" will be allocated to each day of the U.S. Holder's holding period for its PFIC stock. Theamount allocated to the current year will be included in the U.S. Holder's gross income for the current year asordinary income. With respect to amounts allocated to prior years, the tax imposed for the current year will beincreased by the "deferred tax amount" (an amount calculated with respect to each prior year by multiplying the

amount allocated to such year by the highest rate of tax in effect for such year, together with an interest charge, asthough the amounts of tax were overdue).

An excess distribution is the amount by which distributions for a taxable year exceed 125% of the averagedistribution in respect of the Subordinated Notes during the three preceding taxable years (or, if shorter, theinvestor's holding period for the Subordinated Notes). As indicated above, any gain recognized upon disposition (ordeemed disposition) of the Subordinated Notes will be treated as an excess distribution and taxed as described above(i.e., not be taxable as capital gain). For this purpose, a U.S. Holder that uses a Subordinated Note as security for anobligation will be treated as having disposed of the Subordinated Note.

Special rules apply to certain regulated investment companies that own interests in PFICs and any suchinvestor should consult with its own tax advisors regarding the consequences to it of acquiring Subordinated Notes.

QEF Election

If a U.S. Holder (including certain U.S. Holders indirectly owning Subordinated Notes) makes the qualifiedelecting fund election (the "QEF election") provided in Section 1295 of the Code, the U.S. Holder will be requiredto include its pro rata share (unreduced by any prior year losses) of the Issuer's ordinary income and net capitalgains (as ordinary income and long term capital gain, respectively) for each taxable year and pay tax thereon even if such income and gain is not distributed to the U.S. Holder by the Issuer.



105

A U.S. Holder that makes the QEF election may (in general) elect to defer the payment of tax onundistributed income (until such income is distributed or the Subordinated Note is transferred); provided that itagrees to pay interest on such deferred tax liability. For this purpose, a U.S. Holder that uses a Subordinated Note assecurity for an obligation will be treated as having disposed of the Subordinated Note. If the Issuer later distributesthe income or gain on which the U.S. Holder has already paid taxes, amounts so distributed to the U.S. Holder willnot be further taxable to the U.S. Holder. A U.S. Holder's tax basis in the Subordinated Notes will be increased bythe amount included in such U.S. Holder's income and decreased by the amount of nontaxable distributions. Ingeneral, a U.S. Holder making the QEF Election will recognize, on the disposition of the Subordinated Notes,capital gain or loss equal to the difference, if any, between the amount realized upon such disposition (includingredemption or retirement) and its adjusted tax basis in such Subordinated Notes. Such gain or loss generally will belong term capital gain or loss if the U.S. Holder held the Subordinated Note for more than one year at the time of disposition. In certain circumstances, U.S. Holders that are individuals may be entitled to preferential treatment fornet long term capital gains. However, the ability of U.S. Holders to offset capital losses against ordinary income islimited.

If the Issuer holds equity of other PFICs (an "equity PFIC"), a U.S. Holder of Subordinated Notes thatwanted to avoid the application of the excess distribution rules (described above) with respect to its indirect interestin such equity PFIC, would have to make a separate QEF election with respect to such equity PFIC. In such case,the Issuer will provide, to the extent it receives it, the information needed for U.S. Holders to make such a QEFelection. U.S. holders should consult their own tax advisors with respect to the tax consequences of such a situation.

In general, a QEF election should be made on or before the due date for filing a U.S. Holder's federalincome tax return for the first taxable year for which it held a Subordinated Note. The QEF election is effectiveonly if certain required information is made available by the Issuer to the IRS. The Issuer will undertake to complywith the IRS information requirements necessary to be a QEF, which will permit U.S. Holders to make the QEFelection. Nonetheless, there can be no absolute assurance that such information will always be available orpresented.

Where a QEF election is not timely made by a U.S. Holder for the year in which it acquired itsSubordinated Notes, but is made for a later year, the excess distribution rules can be avoided by making an electionto recognize gain from a deemed sale of the Subordinated Notes at the time when the QEF election becomeseffective.

A U.S. Holder should consult its own tax advisors regarding whether it should make a QEF election (and, if it failed to make an initial election, whether it should make an election in a subsequent taxable year).

Status of the Issuer as a CFC

U.S. tax law also contains special provisions dealing with CFCs. A U.S. Holder (or any other holder of aninterest treated as voting equity in a foreign corporation that would meet the definition of U.S. Holder but for thefact that such holder does not hold Subordinated Notes) that owns (directly or indirectly) at least 10% of the votingstock of a foreign corporation, is considered a "U.S. Shareholder" with respect to the foreign corporation. If U.S.Shareholders in the aggregate own (directly or indirectly) more than 50% of the voting power or value of the stock of such corporation, the foreign corporation will be classified as a CFC. Complex attribution rules apply forpurposes of determining ownership of stock in a foreign corporation such as the Issuer.

If the Issuer is classified as a CFC, a U.S. Shareholder (and possibly any U.S. Holder that is a direct orindirect holder of a grantor trust that is considered to be a U.S. Shareholder) that is a shareholder of the Issuer as of the end of the Issuer's taxable year generally would be subject to current U.S. tax on the income of the Issuer,regardless of cash distributions from the Issuer. Earnings subject to tax generally will not be taxed again when theyare distributed to the U.S. Holder. In addition, income that would otherwise be characterized as capital gain andgain on the sale of the CFC's stock by a U.S. Shareholder (during the period that the corporation is a CFC andthereafter for a five-year period) would be classified in whole or in part as dividend income.

Certain income generated by a corporation conducting a banking, financing, insurance, or other similarbusiness would not be includible in a holder's income under the CFC rules. However, each U.S. Holder of a



106

Subordinated Note will agree not to take the position that the Issuer is engaged in such a business. Accordingly, if the CFC rules apply, a U.S. Shareholder would generally be subject to tax on its share of all of the Issuer's income.

Taxation of Non-U.S. Holders of Subordinated Notes

Payments on, and gain from the sale, exchange or redemption of, Subordinated Notes generally should not

be subject to United States federal income tax in the hands of a Non-U.S. Holder that has no connection with theUnited States other than the holding of the Subordinated Notes.

Proposed Regulations with Respect to Credit Default Swaps

The United States Treasury Department has recently proposed regulations that, if finalized in their currentform, may alter the taxation of certain notional principal contracts such as the credit default swaps. Such proposedregulations may change the federal income tax consequences of investing in Subordinated Notes or any Class of Notes that are recharacterized as equity for federal income tax purposes. However, it is unclear if (and how) theseproposed regulations would apply to credit default swaps and whether such regulations will be finalized in theircurrent form or be materially altered prior to being finalized. Prospective investors in the Notes should consult withtheir own tax advisors regarding the impact these proposed regulations may have on them and any investment in theNotes.

In very general terms, the proposed regulations provide, among other things, that the final payment madepursuant to a credit default swaps would be ordinary (i.e., not capital) in nature and that the taxpayer sellingprotection under the credit default swaps must accrue deductions over the term of the credit default swaps based on areasonable projection of the expected payment on such swaps. Although as indicated above the application of theseregulations to the credit default swaps is unclear, if the finalized regulations require a projection of other than zeroof expected payments to made on the credit default swaps, the Issuer would have to accrue deductions on account of such projections. Such accrued deductions (assuming the Holder made a QEF election) would indirectly flowthough to U.S. Holders of equity in the Issuer. Although this would be beneficial for initial holders, it couldseverely limit the marketability of the Subordinated Notes and any other Class of Notes recharacterized as equity inthe Issuer for U.S. federal income tax purposes.

Transfer and Other Reporting Requirements

In general, U.S. Holders who acquire any Subordinated Notes (or any Class of Notes that is recharacterizedas equity in the Issuer for U.S. federal income tax purposes) for cash may be required to file a Form 926 with theIRS and to supply certain additional information to the IRS if (i) such U.S. Holder owns (directly or indirectly)immediately after the transfer, at least 10% by vote or value of the Issuer or (ii), as will generally be the case, thetransfer when aggregated with all related transfers under applicable regulations, exceeds U.S. $100,000. In the eventa U.S. Holder that is required to file such form, fails to file such form, the U.S. Holder could be subject to a penaltyof up to U.S. $100,000 (computed as 10% of the gross amount paid for the Subordinated Notes) or more if thefailure to file was due to intentional disregard of its obligation. Other important information reporting requirementsapply to persons that acquire 10% or more of a foreign corporation's equity (here, the Subordinated Notes and anyClass of Notes that is recharacterized as equity for U.S. federal income tax purposes).

In addition, A U.S. Holder of Subordinated Notes that owns (actually or constructively) at least 10% byvote or value of the Issuer (and each officer or director of the Issuer that is a U.S. citizen or resident) may be

required to file an information return on IRS Form 5471. A U.S. Holder of Subordinated Notes generally is requiredto provide additional information regarding the Issuer annually on IRS Form 5471 if it owns (actually orconstructively) more than 50% by vote or value of the Issuer. U.S. Holders should consult their own tax advisorsregarding whether they are required to file IRS Form 5471. In the event a U.S. Holder that is required to file suchform, fails to file such form, the U.S. Holder could be subject to a penalty of $10,000 for each such failure to file (inaddition to other consequences).

Prospective investors of Subordinated Notes should consult with their own tax advisors regarding whetherthey are required to file IRS Form 8886 in respect of this transaction. Such filing would generally be required if



107

such investors recognized a loss in excess of a specified threshold, and significant penalties would be imposed ontaxpayers that fail to properly file the form. Such filing would also generally be required by a U.S. HolderSubordinated Notes if both the Issuer participates in certain types of transactions that could be treated as "reportabletransactions." (such as a transaction in which its loss exceeds a specified threshold and (x) either such U.S. Holderowns 10% or more of the Subordinated Notes and makes a QEF election with respect to the Issuer or (y) the Issueris treated as a CFC and such U.S. Holder is a "U.S. Shareholder" (as defined above) of the Issuer. If the Issuer doesparticipate in a reportable transaction, it will make reasonable efforts to make such information available.

Information Reporting and Backup Withholding

Information reporting to the IRS is generally required with respect to payments on, and proceeds from thesale of, the Notes to U.S. Holders, other than corporations and other exempt recipients. Backup withholdinggenerally applies to those payments if such holder fails to provide certain identifying information (such as theholder's taxpayer identification number). Backup withholding is not an additional tax and may be refunded orcredited against the holder's U.S. federal income tax liability, if any, provided that certain information is timelyfurnished to the IRS. Non-U.S. Holders may be required to comply with applicable certification procedures(generally the providing of an IRS Form W-8BEN) to establish that they are not U.S. Holders in order to avoid theapplication of such information reporting requirements and backup withholding tax.

Tax-Exempt Investors

Special considerations apply to pension plans and other investors ("Tax-Exempt Investors") that aresubject to tax only on their "unrelated business taxable income" ("UBTI"). A Tax-Exempt Investor's income froman investment in the Issuer generally should not be treated as resulting in UBTI under current law, so long as suchinvestor's acquisition of the Notes is not debt-financed, and such investor does not own more than 50% of theIssuer's equity (here, the Subordinated Notes and any Class of Notes (if any) that is recharacterized as equity forU.S. federal income tax purposes).

Tax-Exempt Investors should consult their own tax advisors regarding an investment in the Issuer.

Circular 230

Under 31 C.F.R. part 10, the regulations governing practice before the Internal Revenue Service (Circular

230), we and our tax advisors are (or may be) required to inform you that:

• Any advice contained herein, including any opinions of counsel referred to herein, is not intended orwritten to be used, and cannot be used by any taxpayer, for the purpose of avoiding penalties that may beimposed on the taxpayer;

• Any such advice is written to support the promotion or marketing of the Notes and the transactionsdescribed herein (or in such opinion or other advice); and

• Each taxpayer should seek advice based on the taxpayer's particular circumstances from an independent taxadvisor.

Cayman Islands Taxation

The Issuer will not be subject to income, capital, transfer, sales or corporation tax in the Cayman Islands.The Issuer has been incorporated under the laws of the Cayman Islands as an exempted company and, as such, hasapplied for, from the Governor in Cabinet of the Cayman Islands, an Undertaking as to Tax Concessions pursuant toSection 6 of the Tax Concessions Law (1999 Revision) providing that, for a period of 20 years from the date of suchUndertaking, no law subsequently enacted in the Cayman Islands imposing any tax or withholding tax on profits,income, gains or appreciations will apply to the Issuer or its operations.



108

No Cayman Islands withholding tax applies to payments on the Notes. Holders are not subject to anyincome, capital, transfer, sales or other taxes in the Cayman Islands in respect of their purchase, holding ordisposition of the Notes (except that (a) the Holder of any Note (or the legal representative of such Holder whoseNote is brought into the Cayman Islands may in certain circumstances be liable to pay stamp duty (not exceedingCI$500 in respect of any Class of Notes) in respect of such Note and (b) an instrument transferring title to a Note, if brought to or executed in the Cayman Islands, will be subject to nominal Cayman Islands stamp duty).



109

ERISA CONSIDERATIONS

CIRCULAR 230 NOTICE. THE FOLLOWING NOTICE IS BASED ON U.S. TREASURYREGULATIONS GOVERNING PRACTICE BEFORE THE INTERNAL REVENUE SERVICE: (1) ANYU.S. FEDERAL TAX ADVICE CONTAINED HEREIN, INCLUDING ANY OPINION OF COUNSEL

REFERRED TO HEREIN, IS NOT INTENDED OR WRITTEN TO BE USED, AND CANNOT BE USED,BY ANY TAXPAYER FOR THE PURPOSE OF AVOIDING U.S. FEDERAL TAX PENALTIES THATMAY BE IMPOSED ON THE TAXPAYER; (2) ANY SUCH ADVICE IS WRITTEN TO SUPPORT THEPROMOTION OR MARKETING OF THE TRANSACTIONS DESCRIBED HEREIN (OR IN ANY SUCHOPINION OF COUNSEL); AND (3) EACH TAXPAYER SHOULD SEEK ADVICE BASED ON THETAXPAYER'S PARTICULAR CIRCUMSTANCES FROM AN INDEPENDENT TAX ADVISOR.

The United States Employee Retirement Income Security Act of 1974, as amended ("ERISA") imposescertain duties on persons who are fiduciaries of employee benefit plans (as defined in Section 3(3) of ERISA)("ERISA Plans") and of entities whose underlying assets include assets of ERISA Plans by reason of an ERISAPlan's investment in such entities. These duties include investment prudence and diversification and the requirementthat an ERISA Plan's investments be made in accordance with the documents governing the ERISA Plan. Theprudence of a particular investment must be determined by the responsible fiduciary of an ERISA Plan by takinginto account the ERISA Plan's particular circumstances and liquidity needs and all of the facts and circumstances of the investment, including the availability of a public market for the investment. In addition, certain U.S. Federal,state and local laws impose similar duties on fiduciaries of governmental and/or church plans which are not subjectto ERISA.

Any fiduciary of an ERISA Plan, of an entity whose assets are treated as "plan assets" of ERISA Plans byreason of an ERISA Plan's investment in such entity, or of a governmental or church plan that is subject to fiduciarystandards similar to those of ERISA ("plan fiduciary"), that proposes to cause such a plan or entity to purchaseNotes should determine whether, under the general fiduciary standards of ERISA or other applicable law, aninvestment in the Notes is appropriate for such plan or entity. In determining whether a particular investment isappropriate for an ERISA Plan, U.S. Department of Labor regulations provide that the fiduciaries of an ERISA Planmust give appropriate consideration to, among other things, the role that the investment plays in the ERISA Plan'sportfolio, taking into consideration whether the investment is designed reasonably to further the ERISA Plan'spurposes, an examination of the risk and return factors, the portfolio's composition with regard to diversification, the

liquidity and current return of the total portfolio relative to the anticipated cash flow needs of the ERISA Plan andthe projected return of the total portfolio relative to the ERISA Plan's funding objectives. Before investing the assetsof an ERISA Plan in the Notes, a fiduciary should determine whether such an investment is consistent with theforegoing regulations and its fiduciary responsibilities, including any specific restrictions to which such fiduciarymay be subject.

Section 406(a) of ERISA and Section 4975 of the Code prohibit certain transactions ("prohibitedtransactions") involving the assets of ERISA Plans or plans described in Section 4975(e)(1) of the Code (togetherwith ERISA Plans, "Plans") and certain persons (referred to as "Parties-In-Interest" in ERISA and as"Disqualified Persons" in Section 4975 of the Code) having certain relationships to such plans and entities. AParty-In-Interest or Disqualified Person who engages in a non-exempt prohibited transaction may be subject to non-deductible excise taxes and other penalties and liabilities under ERISA and/or the Code.

Each of the Issuer, the Co-Issuer, and Citigroup Global Markets Inc. as a result of their own activities orbecause of the activities of an affiliate, may be considered a Party-In-Interest or a Disqualified Person with respectto Plans. Accordingly, prohibited transactions within the meaning of Section 406 of ERISA and Section 4975 of theCode may arise if Secured Notes are acquired by a Plan with respect to which any of the Issuer, the Co-Issuer,Citigroup Global Markets Inc., the obligors on the Collateral Obligations or any of their respective affiliates is aParty-In-Interest or Disqualified Person. In addition, if a Party-In-Interest or Disqualified Person with respect to aPlan owns or acquires a beneficial interest in the Issuer or the Co-Issuer, the acquisition or holding of the Notes byor on behalf of the Plan could be considered to constitute an indirect prohibited transaction. Moreover, theacquisition or holding of the Notes or other indebtedness issued by the Issuer or the Co-Issuer by or on behalf of aParty-In-Interest or Disqualified Person with respect to a Plan that owns or acquires a beneficial interest in the Issuer



110

or the Co-Issuer, as the case may be, also could give rise to an indirect prohibited transaction. Certain statutory oradministrative exemptions from the prohibited transaction rules could be applicable, however, depending in partupon the type of Plan fiduciary making the decision to acquire a Note and the circumstances under which suchdecision is made. Included among these exemptions are Section 408(b)(17) of ERISA regarding transactions withnon-fiduciary service providers to an ERISA Plan; PTE 90-1, regarding investments by insurance company pooledseparate accounts; PTE 91-38, regarding investments by bank collective investment funds; PTE 84-14, regardingtransactions effected by a "qualified professional asset manager"; PTE 96-23, regarding investments by certainin-house asset managers; and PTE 95-60, regarding investments by insurance company general accounts. Even if the conditions specified in one or more of these exemptions are met, the scope of the relief provided by theseexemptions might or might not cover all acts which might be construed as prohibited transactions. If a purchase of aNote were to be a non-exempt prohibited transaction, the purchase might have to be rescinded.

Government plans and certain church plans, while not subject to the fiduciary responsibility provisions of ERISA or the provisions of Section 4975 of the Code, may nevertheless be subject to local, state or other Federallaws that are similar to the foregoing provisions of ERISA and the Code (a "Similar Law").

The United States Department of Labor, the government agency primarily responsible for administering theERISA fiduciary rules and the prohibited transaction rules under ERISA and Section 4975 of the Code, has issued aregulation (the "Plan Asset Regulation") which, sets forth the rule that if ERISA Plans and/or IndividualRetirement Accounts acquire "equity interests" in an entity, then, under certain specified circumstances, the

investment manager of that entity, and entities with certain specified relationships to an ERISA Plan and/or anIndividual Retirement Account, are required to "look through" the entity, including investment vehicles such as theCo-Issuers, and treat as an "asset" of the ERISA Plan or Individual Retirement Account an undivided interest in eachinvestment made by such entity. Under Section 3(42) of ERISA, if Benefit Plan Investors own less than 25% of thevalue of any class of equity interest in the entity (the "25% Threshold"), then the "look through" rule will not applyto such entity. "Benefit Plan Investors" are defined in Section 3(42) of ERISA to include (1) any "employeebenefit plan" (as defined in Section 3(3) of ERISA), that is subject to the fiduciary responsibility provisions of TitleI of ERISA, (2) any "plan" that is subject to the prohibited transaction provisions of Section 4975 of the Code, and(3) any entity whose assets are treated as "plan assets" under ERISA by reason of any of the aforementioned plan'sinvestment in the entity. If Benefit Plan Investors, after the most recent acquisition of any equity interest in theentity, own 25% or more of the value of any class of equity interests in the entity (excluding the value of anyinterests held by certain persons, other than Benefit Plan Investors, having discretionary authority or control over theassets of such entity or providing investment advice with respect to the assets of such entity for a fee, direct or

indirect, or any affiliates of such persons (any such person, a "Controlling Person")) is held by Benefit PlanInvestors, then the look through rule shall apply.

There is little pertinent authority in this area. Although the issue is not free from doubt, on the date of issuance, it is not anticipated that the Class A Notes, the Class B Notes, the Class C Notes or the Class D Notes willconstitute "equity interests" in the Co-Issuers for ERISA purposes. Accordingly, no measures (such as thosedescribed below with respect to the Subordinated Notes) will be taken to restrict investment in each such Class of Notes by Benefit Plan Investors. However, there can be no assurance that any Class of Notes would becharacterized by the United States Department of Labor or others as indebtedness and not as equity interests on thedate of issuance or at any given time thereafter for ERISA purposes.

In addition, it is likely that the Class E Notes and the Subordinated Notes (the "ERISA Limited Notes")will constitute "equity interests" in the Issuers for ERISA purposes. Accordingly, it is intended that the ownership

interests in the ERISA Limited Notes that are held by Benefit Plan Investors will be maintained at a level below the25% Threshold (excluding the ERISA Limited Notes held by Controlling Persons) by prohibiting the purchase ortransfer of Regulation S Global ERISA Limited Notes by or to Benefit Plan Investors or Controlling Persons andlimiting the purchase or transfer of Restricted ERISA Limited Notes by or to Benefit Plan Investors or ControllingPersons. No interest in an ERISA Limited Note sold in reliance on Regulation S may be sold to a Benefit PlanInvestor or a Controlling Person. No interest in a Regulation S Global ERISA Limited Notes may be transferred to aBenefit Plan Investor or a Controlling Person after the Closing Date (other than to a Benefit Plan Investor that is aRelated Entity and subject to the 25% Threshold). Each Original Purchaser and each transferee of an interest in aRegulation S Global ERISA Limited Note will be deemed to represent and warrant that it is not and that it will notbecome a Benefit Plan Investor or a Controlling Person while it holds the Regulation S Global ERISA Limited





112

"CODE"), AN ENTITY WHOSE ASSETS ARE TREATED AS "PLAN ASSETS" OF ANY SUCH EMPLOYEEBENEFIT PLAN OR PLAN PURSUANT TO ERISA, OR A GOVERNMENTAL, CHURCH OR NON-U.S.PLAN WHICH IS SUBJECT TO ANY FEDERAL, STATE, LOCAL OR NON-U.S. LAW THAT IS SIMILAR TOTHE PROHIBITED TRANSACTION PROVISIONS OF SECTION 406 OF ERISA OR SECTION 4975 OF THECODE ("SIMILAR LAW"), OR (B) ITS PURCHASE AND OWNERSHIP OF SUCH SECURED NOTE WILLNOT CONSTITUTE A NON-EXEMPT TRANSACTION UNDER SECTION 406 OF ERISA OR SECTION 4975OF THE CODE BY (OR, IN THE CASE OF A GOVERNMENTAL OR CHURCH PLAN, WILL NOT RESULTIN A VIOLATION OF ANY SUCH SIMILAR LAW).

ANY PLAN FIDUCIARY THAT PROPOSES TO CAUSE A PLAN TO PURCHASE NOTES SHOULDCONSULT WITH ITS OWN LEGAL AND TAX ADVISORS WITH RESPECT TO THE POTENTIALAPPLICABILITY OF ERISA AND THE CODE TO SUCH INVESTMENT, THE CONSEQUENCES OF SUCHAN INVESTMENT UNDER ERISA AND THE CODE AND THE ABILITY TO MAKE THEREPRESENTATIONS DESCRIBED ABOVE. MOREOVER, EACH PLAN FIDUCIARY SHOULDDETERMINE WHETHER, UNDER THE GENERAL FIDUCIARY STANDARDS OF ERISA, ANINVESTMENT IN THE NOTES IS APPROPRIATE FOR THE PLAN, TAKING INTO ACCOUNT THEOVERALL INVESTMENT POLICY OF THE PLAN AND THE COMPOSITION OF THE PLAN'SINVESTMENT PORTFOLIO.

It should be noted that an insurance company's general account may be deemed to include assets of ERISA

Plans under certain circumstances, e.g., where an ERISA Plan purchases an annuity contract issued by such aninsurance company, based on the reasoning of the United States Supreme Court in John Hancock Mutual Life Ins.Co. v. Harris Trust and Savings Bank, 510 U.S. 86 (1993). An insurance company considering the purchase of Notes with assets of its general account should consider such purchase and the insurance company's ability to makethe representations described above in light of John Hancock Mutual Life Ins. Co. v. Harris Trust and Savings Bank,Section 401(c) of ERISA and 29 C.F.R. §2550.401c.

The discussion of ERISA and Section 4975 of the Code contained in this Offering Memorandum, is, of necessity, general, and does not purport to be complete. Moreover, the provisions of ERISA and Section 4975 of theCode are subject to extensive and continuing administrative and judicial interpretation and review. Therefore, thematters discussed above may be affected by future regulations, rulings and court decisions, some of which may haveretroactive application and effect.



113

PLAN OF DISTRIBUTION

The Notes are being offered by Citigroup Global Markets Inc. (the " Initial Purchaser") to prospectivepurchasers from time to time in individually negotiated transactions at varying prices to be determined in each caseat the time of sale, within the United States to qualified purchasers (for purposes of Section 3(c)(7) of the Investment

Company Act) that are also qualified institutional buyers (as defined in Rule 144A) in reliance on Rule 144A andoutside the United States in reliance on Regulation S.

The purchase agreement to be entered into between the Co-Issuers and the Initial Purchaser with respect tothe Notes offered by the Initial Purchaser (the "Note Purchase Agreement") will provide that the obligations of theInitial Purchaser to purchase the Notes are subject to approval of legal matters by counsel and to other conditions.The Notes have not been and will not be registered under the Securities Act and may not be offered or sold withinthe United States or to, or for the account or benefit of, U.S. Persons except in transactions exempt from, or notsubject to, the registration requirements of the Securities Act. See "Transfer Restrictions."

United States

The Initial Purchaser will represent and warrant in the Note Purchase Agreement that the Notes have notbeen and will not be registered under the Securities Act and may not be offered or sold within the United States orto, or for the account or benefit of, U.S. Persons except pursuant to an exemption from the registration requirementsunder the Securities Act. In addition, each purchaser of a Note will be deemed to have represented or will berequired to represent that it is a Qualified Purchaser.

Canada

The Initial Purchaser will represent and warrant in the Note Purchase Agreement that none of the Notes hasbeen or will be qualified by prospectus for sale to the public in Canada under applicable Canadian securities lawsand, accordingly, any offer or sale of the Notes in Canada will be made pursuant to an exemption from theapplicable prospectus filing requirements, and otherwise in compliance with applicable Canadian laws. ThisOffering Memorandum is not, and under no circumstances is to be construed as, a prospectus, an advertisement or apublic offering of the Notes described herein in Canada. No securities commission or similar authority in Canadahas reviewed or in any way passed upon this Offering Memorandum or the merits of the Notes described herein, and

any representation to the contrary is an offence.

Hong Kong

The Initial Purchaser will represent and warrant in the Note Purchase Agreement that (i) no person mayoffer or sell in Hong Kong, by means of any documents, any Notes other than to (a) "professional investors" asdefined in the Securities and Futures Ordinance (Cap. 571) of Hong Kong and any rules made under that ordinance;or (b) in other circumstances which do not result in the document being a "prospectus" as defined in the CompaniesOrdinance (Cap. 32) of Hong Kong or which do not constitute an offer to the public within the meaning of thatordinance and (ii) no person may issue or have in its possession for the purpose of issue, whether in Hong Kong orelsewhere any advertisement, invitation or document relating to the Notes, which is directed at, of the contents of which are likely to be accessed or read by the public on Hong Kong (except if permitted to do so under the securitieslaws of Hong Kong) other than with respect to the Notes which are or are intended to be disposed of only to persons

outside Hong Kong of only to "professional investors" within the meaning of the Securities and Futures Ordinance(Cap 571) of Hong Kong and any rules may thereunder.

The Cayman Islands

The Initial Purchaser will represent and warrant in the Note Purchase Agreement that no invitation may bemade to the public in the Cayman Islands to subscribe for the Notes.



114

The United Kingdom

The Initial Purchaser will represent and warrant in the Note Purchase Agreement that (i) all applicableprovisions of the Financial Services and Markets Act 2000 (the "FSMA") have been complied with or will becomplied with, with respect to anything done by it in relation to the Notes in, from or otherwise involving the UnitedKingdom and (ii) any invitation or inducement to engage in investment activity (within the meaning of Section 21(1) of the FSMA) in connection with the issue or sale of any Notes has only been communicated orcaused to be communicated and will only be communicated or caused to be communicated in circumstances whichSection 21(1) of the FSMA does not apply to the Issuer.

Other Considerations Relating to the Initial Purchaser

The Initial Purchaser and its affiliates may have had in the past and may in the future have businessrelationships and dealings with one or more issuers of the Reference Obligations and their affiliates and may ownequity or debt securities issued by such issuers or their affiliates. The Initial Purchaser or its respective affiliatesmay have provided and may in the future provide investment banking services to an issuer of Reference Obligationsor its affiliates and may have received or may receive compensation for such services. In addition, the InitialPurchaser and its respective affiliates may buy securities from and sell securities to an issuer of ReferenceObligations or its affiliates for its own account or for the accounts of its customers.

Citibank, N.A., London Branch will be the Credit Default Swap Counterparty and the MVS counterpartyand will thus be the Issuer's counterparty with respect to all of the Synthetic Securities and the MVS Agreement.Risks associated with Citibank, N.A., London Branch, acting in such capacity and other potential conflicts of interest involving the Initial Purchaser are described under " Risk Factors—Certain Conflicts of Interest—Conflicts

of Interest Involving the Initial Purchaser ."

The Issuer has agreed to indemnify the Initial Purchaser against certain liabilities, including liabilities underthe Securities Act and has agreed to contribute to payments that the Initial Purchaser may be required to make inrespect thereof.

The Notes are offered when, as and if issued, subject to prior sale or withdrawal, cancellation ormodification of the offer without notice and subject to approval of certain legal matters by counsel and certain otherconditions.

The Notes will constitute new classes of securities with no established trading market. Such a market mayor may not develop, but none of the Initial Purchaser is under any obligation to make such a market, and if the InitialPurchaser makes such a market it may discontinue any market-making activities with respect to the Secured Notesor the Subordinated Notes at any time without notice. In addition, market-making activity will be subject to thelimits imposed by the Securities Act and the Exchange Act. Accordingly, no assurances can be made as to theliquidity of or the trading market for the Secured Notes or the Subordinated Notes.

The Initial Purchaser may be contacted at Citigroup Global Markets Inc., Global Structured CreditProducts, 390 Greenwich Street, New York, New York, 10013.



115

SETTLEMENT AND CLEARING

Global Notes

Investors may hold their interests in a Regulation S Global Note directly through Euroclear or Clearstream,

if they are Participants in such systems, or indirectly through organizations which are Participants in such systems.Euroclear and Clearstream will hold interests in Regulation S Global Notes on behalf of their Participants throughcustomers' securities accounts in their respective names on the books of their respective depositaries, which in turnwill hold such interests in such Regulation S Global Note in customers' securities accounts in the depositaries' nameson the books of DTC. Investors may hold their interests in a Restricted Global Secured Note directly through DTC,if they are Participants in such system, or indirectly through organizations which are Participants in such system.

So long as the depository for a Global Note, or its nominee, is the registered holder of such Global Note,such depository or such nominee, as the case may be, will be considered the absolute owner or holder of such GlobalNote for all purposes under the Indenture and Participants as well as any other persons on whose behalf Participantsmay act (including Euroclear and Clearstream and account holders and Participants therein) will have no rightsunder the related Global Note, the Indenture or the Subordinated Note Issuing and Paying Agency Agreement.Owners of beneficial interests in a Global Note will not be considered to be the owners or holders of the relatedNote, any Secured Note under the Indenture or any Subordinated Note under the Subordinated Note Issuing andPaying Agency Agreement. In addition, no beneficial owner of an interest in a Global Note will be able to exchangeor transfer that interest, except in accordance with the applicable procedures of the depository and (in the case of aRegulation S Global Note) Euroclear or Clearstream (in addition to those under the Indenture or the or theSubordinated Note Issuing and Paying Agency Agreement (as the case may be)), in each case, to the extentapplicable (the "Applicable Procedures").

Payments or Distributions on a Global Note

Payments or distributions on an individual Global Note (as the case may be) registered in the name of adepository or its nominee will be made to the depository or its nominee, as the case may be, as the registered ownerof the Global Note. None of the Issuer, the Trustee, the Secured Note Registrar, the Subordinated Note Issuing andPaying Agent and any Paying Agent will have any responsibility or liability for any aspect of the records relating toor payments made on account of beneficial ownership interests in Global Notes or for maintaining, supervising or

reviewing any records relating to such beneficial ownership interests.

With respect to the Global Notes, the Issuer expects that the depository for any Global Note or its nominee,upon receipt of any payment or distribution on such Global Note (as the case may be), will immediately credit theaccounts of Participants with payments in amounts proportionate to their respective beneficial interests in theprincipal amount of such Global Note as shown on the records of the depository or its nominee. The Issuer alsoexpects that payments by Participants to owners of beneficial interests in such Global Notes held through suchParticipants will be governed by standing instructions and customary practices, as is now the case with securitiesheld for the accounts of customers registered in the name of nominees for such customers. Such payments will bethe responsibility of such Participants.

Transfers and Exchanges for Definitive Securities

Interests in a Global Note will be exchangeable or transferable, as the case may be, for a DefinitiveSecurity if (a) DTC notifies the Issuer that it is unwilling or unable to continue as depository for such Note, (b) DTCceases to be a "Clearing Agency" registered under the Exchange Act, and a successor depository is not appointed bythe Issuer within 90 days, (c) the transferee of an interest in such Global Note is required by law to take physicaldelivery of securities in definitive form, (d) in the case of a Global Secured Note, there is an Event of Default underthe Secured Notes or (e) the transferee is otherwise unable to pledge its interest in a Global Note. Because DTC canonly act on behalf of Participants, which in turn act on behalf of Indirect Participants and certain banks, the ability of a person having a beneficial interest in a Global Note to pledge such interest to persons or entities that do not





117

Although DTC, Euroclear and Clearstream have agreed to the foregoing procedures in order to facilitate

transfers of interests in Global Notes among Participants of DTC, Euroclear and Clearstream, they are under no

obligation to perform or continue to perform such procedures, and such procedures may be discontinued at any time.

None of the Issuer, the Co-Issuer and the Trustee will have any responsibility for the performance by DTC,

Euroclear or Clearstream or their respective Participants or Indirect Participants of their respective obligations under

the rules and procedures governing their operations.



118

TRANSFER RESTRICTIONS

Because of the following restrictions, purchasers are advised to consult legal counsel prior to makingany offer, resale, pledge or transfer of Notes.

Representations by Purchasers

Each purchaser of a Note will be deemed to acknowledge, represent to and agree with the Co-Issuers andthe Initial Purchaser, as follows:

(1) No Governmental Approval. The purchaser understands that none of the Notes have beenapproved or disapproved by the SEC or any other governmental authority or agency of any jurisdiction andthat neither the SEC nor any other governmental authority or agency has passed upon the accuracy oradequacy of this Offering Memorandum. The purchaser further understands that any representation to thecontrary is a criminal offense.

(2) Certification Upon Transfer . If required by the Indenture or the Subordinated NoteIssuing and Paying Agency Agreement, the purchaser will, prior to any sale, pledge or other transfer by itof any Note (or any interest therein), deliver to the Issuer and the Secured Note Registrar (or, in the case of a Subordinated Note, the Subordinated Note Issuing and Paying Agent) duly executed transferor andtransferee certifications in the form of the relevant exhibit attached to the Indenture or the SubordinatedNote Issuing and Paying Agency Agreement, as applicable, and such other certificates and otherinformation as the Issuer or the Trustee (in the case of the Secured Notes) or the Issuer and theSubordinated Note Issuing and Paying Agent (in the case of the Subordinated Notes) may reasonablyrequire to confirm that the proposed transfer complies with the transfer restrictions contained in thisOffering Memorandum and in the Indenture or the Subordinated Note Issuing and Paying AgencyAgreement, as applicable.

(3) Minimum Denomination. The purchaser agrees that no Note (or any interest therein) maybe sold, pledged or otherwise transferred in a denomination of less than the applicable minimumdenomination set forth herein.

(4) Securities Law Limitations on Resale. The purchaser understands that the Notes have notbeen registered under the Securities Act and, therefore, cannot be offered or sold in the United States or toU.S. Persons unless they are registered under the Securities Act or unless an exemption from registration isavailable and that the certificates representing the Notes will bear a legend setting forth such restriction.The purchaser understands that neither the Issuer nor (in the case of the Secured Notes) the Co-Issuer hasany obligation to register the Notes under the Securities Act or to comply with the requirements for anyexemption from the registration requirements of the Securities Act (other than to supply informationspecified in Rule 144A(d)(4) of the Securities Act as required by the Indenture).

(5) Status; Investment Intent . In the case of a purchaser of a Restricted Global Secured Note(or any interest therein) or a Restricted Subordinated Note it is a Qualified Institutional Buyer that is aQualified Purchaser and it is acquiring the Secured Notes for its own account for investment purposes andnot with a view to the distribution thereof (except in accordance with Rule 144A). In the case of a

purchaser of a beneficial interest in a Regulation S Global Note, it is not a U.S. Person and is purchasingsuch interest for its own account and not for the account or benefit of a U.S. Person.

(6) Purchaser Sophistication; Non-Reliance; Suitability; Access to Information. Thepurchaser (a) has such knowledge and experience in financial and business matters that the purchaser iscapable of evaluating the merits and risks (including for tax, legal, regulatory, accounting and otherfinancial purposes) of its prospective investment in Notes, (b) is financially able to bear such risk, (c) inmaking such investment, is not relying on the advice or recommendations of the Initial Purchaser, theIssuer, the Co-Issuer or any of their respective affiliates (or any representative of any of the foregoing) and



119

(d) has determined that an investment in Notes is suitable and appropriate for it. The purchaser hasreceived, and has reviewed the contents of, this Offering Memorandum. The purchaser has had access tosuch financial and other information concerning the Issuer and the Notes as it has deemed necessary tomake its own independent decision to purchase Notes, including the opportunity, at a reasonable time priorto its purchase of Notes, to ask questions and receive answers concerning the Issuer, the Co-Issuer and theterms and conditions of the offering of the Notes.

(7) Certain Resale Limitations. The purchaser is aware that no Note (nor any interesttherein) may be offered or sold, pledged or otherwise transferred:

(a) in the United States or to a U.S. Person, except to a transferee (i)(A) whom the sellerreasonably believes is a Qualified Institutional Buyer, purchasing for its own account, towhom notice is given that the resale, pledge or other transfer is being made in reliance onthe exemption from the registration requirements of the Securities Act provided by Rule144A or (B) solely in the case of a Restricted Subordinated Note, is entitled to takedelivery of such Subordinated Note in accordance with another exemption from theregistration requirements of the Securities Act (subject to the delivery of suchcertifications, legal opinions or other information as the Issuer may reasonably require toconfirm that such transfer is being made pursuant to an exemption from, or in atransaction not subject to, the registration requirements of the Securities Act) and (ii) that

is a Qualified Purchaser; or

(b) to a transferee acquiring an interest in a Regulation S Global Note or any DefinitiveSecured Note or Definitive Subordinated Note issued in respect thereof, (any such Note a"Regulation S Note") except to a transferee that is not a U.S. Person and is acquiringsuch interest in an offshore transaction (within the meaning of Regulation S) inaccordance with Rule 903 or Rule 904 of Regulation S.

In addition, each transfer of any Notes must be made in compliance with the other requirements set forth inthe Indenture and the Subordinated Note Issuing and Paying Agency Agreement and in accordance with any otherapplicable securities laws of any relevant jurisdiction.

(8) Limited Liquidity. The purchaser understands that there is no market for the Notes and that there

can be no assurance that a secondary market for any of the Notes will develop, or if a secondary market doesdevelop, that it will provide the holders of such Notes with liquidity of investment or that it will continue for the lifeof the Notes. It further understands that, although the Initial Purchaser and its respective affiliates may from time totime make a market in one or more Classes of Notes, none of the Initial Purchaser and its respective affiliates isunder any obligation to do so and, following the commencement of any market-making, may discontinue the same atany time. Accordingly, the purchaser must be prepared to hold its Notes for an indefinite period of time or until theStated Maturity.

(9) Investment Company Act . If the purchaser is a U.S. Person that is an entity that would be aninvestment company but for the exception provided for in Section 3(c)(1) or Section 3(c)(7) of the InvestmentCompany Act (any such entity, an "excepted investment company") (a) all of the beneficial owners of outstandingsecurities (other than short-term paper) of such entity (such beneficial owners determined in accordance withSection 3(c)(1)(A) of the Investment Company Act) that acquired such securities on or before April 30, 1996

("pre-amendment beneficial owners") and (b) all pre-amendment beneficial owners of the outstanding securities(other than short-term paper) of any excepted investment company that, directly or indirectly, owns any outstandingsecurities of such entity, have consented to such entity's treatment as a Qualified Purchaser in accordance with theInvestment Company Act.

(10) ERISA. In the case of a Class A Note, Class B Note, Class C Note or Class D Note, either (a) thepurchaser or the transferee is not (and for so long as it holds any Co-Issued Note or any interest therein will not be)acting on behalf of an Employee Benefit Plan that is subject to Title I of ERISA, a plan that is subject to theprohibited transaction provision of section 4975 of the Code, an entity whose assets are treated as "plan assets"under ERISA, or a governmental, church or non-U.S. plan which is subject to any federal, state, local or non-U.S.





121

Subordinated Note Issuing and Paying Agent, in connection with such transfer, that such person (A) is not a BenefitPlan Investor or a Controlling Person and (B) is a Qualified Institutional Buyer and a Qualified Purchaser. Pendingsuch transfer, no payments will be made on such Class E Notes or Subordinated Notes from the date notice of thesale requirement is sent to the date on which such Class E Notes or Subordinated Notes are sold and such Class ENotes or Subordinated Notes shall be deemed not to be outstanding for the purposes of any vote, consent ordirection of the Holders of the Class E Notes or Subordinated Notes and shall not be taken into account for thepurposes of calculating any quorum or majority requirements relating thereto. The reference in the first sentence of this paragraph to a change in a Benefit Plan Investor's status or a Controlling Person's status shall be deemed toinclude, any increase in the percentage of "plan assets" above the percentage specified in the questionnairesubmitted with the relevant investor application form or in such other form as shall be approved by the Issuer, theTrustee, and/ or the Subordinated Note Issuing and Paying Agent, as applicable, or a transfer certificate in the formattached to the Indenture or Subordinated Note Issuing and Paying Agency Agreement.

(11) Limitations on Flow-Through Status. In the case of a purchaser of a Restricted Note, it is (a)either not a Flow-Through Investment Vehicle or it is a Flow-Through Investment Vehicle that is a QualifyingInvestment Vehicle and (b) if it is a Qualifying Investment Vehicle, (x) it has only one class of securitiesoutstanding (other than any nominal share capital the distributions in respect of which are not correlated to ordependent upon distributions on, or the performance of, the Notes) and (y) either (1) none of the beneficial ownersof its securities is a U.S. Person or (2) some or all of the beneficial owners of its securities are U.S. Persons and eachsuch beneficial owner has certified to the purchaser that such owner is a Qualified Purchaser. A purchaser is a

"Flow-Through Investment Vehicle" if: (i) in the case of a purchaser that would be an investment company but forthe exception in Section 3(c)(1) or Section 3(c)(7) of the Investment Company Act, the amount of the purchaser'sinvestment in the Notes exceeds 40% of the total assets (determined on a consolidated basis with its subsidiaries) of the purchaser, (ii) any person owning any equity or similar interest in the purchaser has the ability to control aninvestment decision of the purchaser (other than a general partner or similar entity) or to determine on aninvestment-by-investment basis, the amount of such person's contribution to any investment made by the purchaser,(iii) the purchaser was organized or reorganized for the specific purpose of acquiring any Notes or (iv) additionalcapital or similar contributions were specifically solicited from any person owning an equity or similar interest in thepurchaser for the purpose of enabling the purchaser to purchase Notes. A "Qualifying Investment Vehicle" meansan entity as to which all of the beneficial owners of any securities issued by such entity have made, and as to which(in accordance with the document pursuant to which such entity was organized or the agreement or other documentgoverning such securities) each such beneficial owner must require any transferee of any such security to make eachof the representations set forth in this Offering Memorandum and/or the transfer certificate pursuant to which such

Notes were transferred to such entity (in each case, with appropriate modifications to reflect the indirect nature of the interests of such beneficial owners in the Notes).

(12) Certain Transfers Void . The purchaser agrees that (a) any sale, pledge or other transfer of a Note(or any interest therein) made in violation of the transfer restrictions contained in this Offering Memorandum andthe Indenture or the Subordinated Note Issuing and Paying Agency Agreement, as applicable, or made based uponany false or inaccurate representation made by the purchaser or a transferee to the Issuer, will be void and of noforce or effect and (b) none of the Issuer, the Trustee, the Secured Note Registrar (in the case of the Secured Notes)and the Subordinated Note Registrar (in the case of the Subordinated Notes) has any obligation to recognize anysale, pledge or other transfer of a Note (or any interest therein) made in violation of any such transfer restriction ormade based upon any such false or inaccurate representation.

(13) Reliance on Representations, etc. The purchaser acknowledges that the Issuer and the Initial

Purchaser will rely upon the truth and accuracy of the foregoing acknowledgments, representations and agreementsand agrees that, if any of the acknowledgments, representations or warranties by it in connection with its purchase of the Notes are no longer accurate, the purchaser will promptly notify the Issuer and the Initial Purchaser.

(14) Cayman Islands. The purchaser is not a member of the public in the Cayman Islands.

(16) Legends for Class A Notes, Class B Notes, Class C Notes and Class D Notes. Each purchaser of a Class ANote, Class B Note, Class C Note or Class D Note (or any beneficial interest therein) understands and agrees that a legendin substantially the following form will be placed on each such Note:



122

THIS SECURED NOTE HAS NOT BEEN AND WILL NOT BE REGISTERED UNDER THE SECURITIES ACTOF 1933, AS AMENDED (THE "SECURITIES ACT"), OR THE SECURITIES LAWS OF ANY STATE OF THEUNITED STATES OR ANY OTHER JURISDICTION, AND MAY BE RESOLD, PLEDGED OR OTHERWISETRANSFERRED ONLY (A)(1) TO A PERSON WHOM THE SELLER REASONABLY BELIEVES IS A"QUALIFIED INSTITUTIONAL BUYER" (A "QUALIFIED INSTITUTIONAL BUYER") WITHIN THEMEANING OF RULE 144A UNDER THE SECURITIES ACT ("RULE 144A") PURCHASING FOR ITS OWNACCOUNT, TO WHOM NOTICE IS GIVEN THAT THE RESALE, PLEDGE OR OTHER TRANSFER IS BEINGMADE IN RELIANCE ON THE EXEMPTION FROM SECURITIES ACT REGISTRATION PROVIDED BYRULE 144A OR (2) TO A NON-U.S. PERSON IN AN OFFSHORE TRANSACTION IN ACCORDANCE WITHREGULATION S UNDER THE SECURITIES ACT ("REGULATION S"), (B) IN COMPLIANCE WITH THECERTIFICATION AND OTHER REQUIREMENTS SPECIFIED IN THE INDENTURE REFERRED TO HEREINAND (C) IN ACCORDANCE WITH ANY APPLICABLE SECURITIES LAWS OF ANY OTHER RELEVANTJURISDICTION. NEITHER [OF] THE [CO-ISSUERS][ISSUER] NOR THE COLLATERAL HAS BEENREGISTERED UNDER THE INVESTMENT COMPANY ACT OF 1940, AS AMENDED (THE "INVESTMENTCOMPANY ACT"). NO TRANSFER OF A SECURED NOTE (OR ANY INTEREST THEREIN) MAY BE MADE(AND NEITHER THE TRUSTEE NOR THE SECURED NOTE REGISTRAR WILL RECOGNIZE ANY SUCHTRANSFER) IF (A) SUCH TRANSFER WOULD BE MADE TO A TRANSFEREE WHO IS A U.S. PERSONTHAT IS NOT (I) A "QUALIFIED PURCHASER" AS DEFINED IN SECTION 2(a)(51)(A) OF THE INVESTMENTCOMPANY ACT OR (II) A COMPANY EACH OF WHOSE BENEFICIAL OWNERS IS A QUALIFIEDPURCHASER (ANY PERSON DESCRIBED IN CLAUSES (I) OR (II), A "QUALIFIED PURCHASER"), (B) SUCH

TRANSFER WOULD HAVE THE EFFECT OF REQUIRING [EITHER OF THE CO-ISSUERS][THE ISSUER] ORTHE COLLATERAL TO REGISTER AS AN INVESTMENT COMPANY UNDER THE INVESTMENTCOMPANY ACT, (C) SUCH TRANSFER WOULD BE MADE TO A U.S. PERSON THAT IS AFLOW-THROUGH INVESTMENT VEHICLE OTHER THAN A QUALIFYING INVESTMENT VEHICLE (EACHAS DEFINED IN THE INDENTURE) OR (D) SUCH TRANSFER WOULD BE MADE TO A PERSON WHO ISOTHERWISE UNABLE TO MAKE THE CERTIFICATIONS AND REPRESENTATIONS REQUIRED BY THEAPPLICABLE TRANSFER CERTIFICATE (IF ANY) ATTACHED AS AN EXHIBIT TO THE INDENTUREREFERRED TO BELOW.

EACH HOLDER OF THIS SECURED NOTE OR AN INTEREST THEREIN IS DEEMED TO REPRESENT ANDWARRANT THAT (A) IT IS NOT (AND FOR SO LONG AS IT HOLDS THIS SECURED NOTE OR ANINTEREST THEREIN WILL NOT BE) AND IS NOT ACTING ON BEHALF OF (AND FOR SO LONG AS ITHOLDS THIS SECURED NOTE OR AN INTEREST THEREIN WILL NOT BE ACTING ON BEHALF OF AN

"EMPLOYEE BENEFIT PLAN" AS DEFINED IN SECTION 3(3) OF THE EMPLOYEE RETIREMENT INCOMESECURITY ACT OF 1974, AS AMENDED (" ERISA") THAT IS SUBJECT TO TITLE I OF ERISA, A PLAN THATIS SUBJECT TO THE PROHIBITED TRANSACTION PROVISIONS OF SECTION 4975 OF THE INTERNALREVENUE CODE OF 1986, AS AMENDED (THE "CODE") AN ENTITY WHOSE ASSETS ARE TREATED AS"PLAN ASSETS" OF ANY SUCH EMPLOYEE BENEFIT PLAN PURSUANT TO ERISA, OR AGOVERNMENTAL OR CHURCH PLAN WHICH IS SUBJECT TO ANY FEDERAL, STATE OR LOCAL LAWTHAT IS SIMILAR TO THE PROHIBITED TRANSACTION PROVISIONS OF SECTION 406 OF ERISA ORSECTION 4975 OF THE CODE ("SIMILAR LAW"), OR (B) IT PURCHASE AND OWNERSHIP OF THISSECURED NOTE WILL NOT CONSTITUTE A NON-EXEMPT PROHIBITED TRANSACTION UNDERSECTION 406 OF ERISA OR SECTION 4975 OF THE CODE (OR, IN THE CASE OF A GOVERNMENT ORCHURCH PLAN, WILL NOT RESULT IN A VIOLATION OF ANY SUCH SIMILAR LAW).

THIS SECURED NOTE AND ANY BENEFICIAL INTEREST HEREIN MAY BE TRANSFERRED ONLY IN

PERMITTED DENOMINATIONS SPECIFIED IN THE INDENTURE. ACCORDINGLY, AN INVESTOR IN THISSECURED NOTE MUST BE PREPARED TO BEAR THE ECONOMIC RISK OF THE INVESTMENT FOR ANINDEFINITE PERIOD OF TIME.

IF, NOTWITHSTANDING THE RESTRICTIONS ON TRANSFER CONTAINED IN THE INDENTURE, THEISSUER DETERMINES THAT ANY BENEFICIAL OWNER OF A RESTRICTED SECURED NOTE (OR ANYINTEREST THEREIN) (A) IS A U.S. PERSON (WITHIN THE MEANING OF REGULATION S UNDER THESECURITIES ACT) AND (B) IS NOT BOTH (I) A QUALIFIED INSTITUTIONAL BUYER AND (II) AQUALIFIED PURCHASER, THEN THE ISSUER MAY REQUIRE, BY NOTICE TO SUCH HOLDER, THATSUCH HOLDER SELL ALL OF ITS RIGHT, TITLE AND INTEREST TO SUCH RESTRICTED SECURED NOTE





124

AS THE ISSUER MAY REASONABLY REQUIRE TO CONFIRM THAT SUCH TRANSFER IS BEING MADEPURSUANT TO AN EXEMPTION FROM, OR IN A TRANSACTION NOT SUBJECT TO, THE REGISTRATION

REQUIREMENTS OF THE SECURITIES ACT)]1, (B) IN COMPLIANCE WITH THE CERTIFICATION AND

OTHER REQUIREMENTS SPECIFIED IN THE [INDENTURE][SUBORDINATED NOTE ISSUING ANDPAYING AGENCY AGREEMENT] REFERRED TO HEREIN AND (C) IN ACCORDANCE WITH ANYAPPLICABLE SECURITIES LAWS OF ANY OTHER RELEVANT JURISDICTION. NEITHER THE ISSUER

NOR THE COLLATERAL HAS BEEN REGISTERED UNDER THE INVESTMENT COMPANY ACT OF 1940,AS AMENDED (THE " INVESTMENT COMPANY ACT "). NO TRANSFER OF A [CLASS ENOTE][SUBORDINATED NOTE] (OR ANY INTEREST THEREIN) MAY BE MADE (AND NEITHER THEISSUER NOR THE [SECURED NOTE REGISTRAR][SUBORDINATED NOTE REGISTRAR] WILLRECOGNIZE ANY SUCH TRANSFER) IF (A) SUCH TRANSFER WOULD BE MADE TO A TRANSFEREEWHO IS A U.S. PERSON THAT IS NOT (I) A "QUALIFIED PURCHASER" AS DEFINED IN SECTION2(a)(51)(A) OF THE INVESTMENT COMPANY ACT OR (II) A COMPANY EACH OF WHOSE BENEFICIALOWNERS IS A QUALIFIED PURCHASER (ANY PERSON DESCRIBED IN CLAUSES (I) OR (II), A"QUALIFIED PURCHASER"), (B) SUCH TRANSFER WOULD BE MADE TO A PERSON THAT IS NOT ABENEFIT PLAN INVESTOR, AS DEFINED IN SECTION 3(42) OF THE EMPLOYEE RETIREMENT INCOMESECURITY ACT OF 1974, AS AMENDED (" ERISA") OR ANY REGULATIONS PROMULGATEDTHEREUNDER (INCLUDING, FOR THIS PURPOSE THE GENERAL ACCOUNT OF AN INSURANCECOMPANY ANY OF THE UNDERLYING ASSETS OF WHICH CONSTITUTE "PLAN ASSETS" UNDERSECTION 401(c) OF THE EMPLOYEE RETIREMENT INCOME SECURITY ACT OF 1974, AS AMENDED(" ERISA") OR A CONTROLLING PERSON) [EXCEPT TO A BENEFIT PLAN INVESTOR WHOSEINVESTMENT IN THE [CLASS E NOTES][SUBORDINATED NOTES] WOULD NOT RESULT IN A NON-EXEMPT PROHIBITED TRANSACTION UNDER SECTION 406 OF ERISA OR SECTION 4975 OF THE CODE(OR IN THE CASE OF A GOVERNMENTAL OR CHURCH PLAN, WILL NOT RESULT IN A VIOLATION OFANY SUCH LAW OR SUCH SIMILAR LAW) OR TO A CONTROLLING PERSON AND ONLY IF, AFTER

GIVING EFFECT TO SUCH PURCHASE, THE 25% THRESHOLD WOULD NOT HAVE BEEN EXCEEDED]2

[EACH ORIGINAL PURCHASER AND EACH TRANSFEREE OF A CLASS E NOTE IN THE FORM OF AREGULATION S GLOBAL NOTE OR REGULATION S GLOBAL SUBORDINATED NOTE OR AN INTERESTTHEREIN WILL BE DEEMED TO REPRESENT AND WARRANT THAT IT IS NOT A BENEFIT PLAN

INVESTOR OR A CONTROLLING PERSON]3, (C) SUCH TRANSFER WOULD BE MADE TO A TRANSFEREE

THAT IS A U.S. PERSON WHICH IS A FLOW-THROUGH INVESTMENT VEHICLE OTHER THAN AQUALIFYING INVESTMENT VEHICLE (EACH AS DEFINED IN THE TRANSFER CERTIFICATE ATTACHEDTO THE [INDENTURE][SUBORDINATED NOTE ISSUING AND PAYING AGENCY AGREEMENT]),(D) SUCH TRANSFER WOULD BE MADE TO A PERSON WHO IS OTHERWISE UNABLE TO MAKE THECERTIFICATIONS AND REPRESENTATIONS REQUIRED OR DEEMED TO BE MADE PURSUANT TO THE[INDENTURE][SUBORDINATED NOTE ISSUING AND PAYING AGENCY AGREEMENT] REFERRED TOHEREIN OR (E) IN THE CASE OF A TRANSFEREE WHO ACQUIRES AN INTEREST IN A REGULATION SGLOBAL NOTE, UNLESS THE TRANSFEREE EXECUTES AND DELIVERS TO THE[TRUSTEE][SUBORDINATED NOTE ISSUING AND PAYING AGENT] AND THE ISSUER A LETTER IN THEFORM ATTACHED AS A SEPARATE EXHIBIT TO THE [INDENTURE][SUBORDINATED NOTE ISSUINGAND PAYING AGENCY AGREEMENT]. AN INTEREST IN A REGULATION S GLOBAL NOTE MAY BEHELD ONLY THROUGH EUROCLEAR OR CLEARSTREAM. ACCORDINGLY, AN INVESTOR IN THENOTES MUST BE PREPARED TO BEAR THE ECONOMIC RISK OF THE INVESTMENT FOR ANINDEFINITE PERIOD OF TIME. THE NOTES REPRESENTED HEREBY OR ANY BENEFICIAL INTERESTHEREIN MAY BE TRANSFERRED IN THE UNITED STATES OR TO U.S. PERSONS ONLY IF THEPURCHASER IS (A)(1) A QUALIFIED INSTITUTIONAL BUYER OR A PERSON ENTITLED TO TAKE

DELIVERY OF SUCH SUBORDINATED NOTE PURSUANT TO ANOTHER EXEMPTION FROM THEREGISTRATION REQUIREMENTS OF THE SECURITIES ACT AND (2) A QUALIFIED PURCHASER AND (B)IT IS ACQUIRING THE SECURITIES FOR ITS OWN ACCOUNT, AND IN AN AMOUNT NOT LESS THANTHE MINIMUM DENOMINATION SPECIFIED IN THE [INDENTURE][SUBORDINATED NOTE ISSUING

1 Applicable to the Subordinated Notes only.2 Applicable to the Restricted Physical Secured Notes and the Restricted Subordinated Notes only.3 Applicable to the Class E Notes in the form of a Regulation S Global Note or Regulation S Global Subordinated

Notes.



125

AND PAYING AGENCY AGREEMENT]. THIS SECURITY OR ANY BENEFICIAL INTEREST HEREIN MAYBE TRANSFERRED TO A PERSON WHO ACQUIRES A BENEFICIAL INTEREST IN A REGULATION SGLOBAL NOTE UPON RECEIPT BY THE [TRUSTEE][SUBORDINATED NOTE ISSUING AND PAYINGAGENT] OF (1) A TRANSFER CERTIFICATE FROM THE TRANSFEROR SUBSTANTIALLY IN THE FORMSPECIFIED IN THE [INDENTURE][SUBORDINATED NOTE ISSUING AND PAYING AGENCY AGREEMENT]AND (2) A LETTER IN THE FORM ATTACHED AS AN EXHIBIT TO THE [INDENTURE][SUBORDINATEDNOTE ISSUING AND PAYING AGENCY AGREEMENT] TO THE EFFECT THAT SUCH TRANSFEREE WILLNOT TRANSFER SUCH INTEREST EXCEPT IN COMPLIANCE WITH THE TRANSFER RESTRICTIONS SETFORTH IN THE [INDENTURE][SUBORDINATED NOTE ISSUING AND PAYING AGENCY AGREEMENT].IF, NOTWITHSTANDING THE RESTRICTIONS SET FORTH IN THE [INDENTURE][SUBORDINATED NOTEISSUING AND PAYING AGENCY AGREEMENT], THE ISSUER DETERMINES THAT ANY HOLDER OF THISSECURITY OR AN INTEREST HEREIN (X) IS OR BECOMES A BENEFIT PLAN INVESTOR OR ACONTROLLING PERSON AND DID NOT DISCLOSE IN AN INVESTOR APPLICATION FORM ORTRANSFER CERTIFICATE THAT IT WAS A BENEFIT PLAN INVESTOR OR A CONTROLLING PERSON ORREPRESENTED THAT IT WAS NOT A BENEFIT PLAN INVESTOR OR A CONTROLLING PERSON OR (Y) (I)IS A U.S. PERSON AND (II) IS NOT BOTH (A) A QUALIFIED INSTITUTIONAL BUYER AND (B) AQUALIFIED PURCHASER, THE ISSUER MAY REQUIRE, BY NOTICE TO SUCH HOLDER THAT SUCHHOLDER SELL ALL OF ITS RIGHT, TITLE AND INTEREST TO THIS SECURITY (OR INTEREST HEREIN)TO A PERSON THAT IS (1) A QUALIFIED INSTITUTIONAL BUYER, (2) A QUALIFIED PURCHASER AND(3) IN ALL CASES, IS NOT A BENEFIT PLAN INVESTOR OR A CONTROLLING PERSON, WITH SUCH SALE

TO BE EFFECTED WITHIN 30 DAYS AFTER NOTICE OF SUCH SALE REQUIREMENT IS GIVEN. IF SUCHHOLDER FAILS TO EFFECT THE TRANSFER REQUIRED WITHIN SUCH 30-DAY PERIOD, (X) THE ISSUERSHALL, AND IS HEREBY IRREVOCABLY AUTHORIZED BY SUCH HOLDER TO, CAUSE SUCH HOLDER'SINTEREST IN THIS NOTE TO BE TRANSFERRED IN A COMMERCIALLY REASONABLE SALE,CONDUCTED BY OR ON BEHALF OF THE ISSUER IN ACCORDANCE WITH SECTION 9-610 OF THE UCCAS IN EFFECT IN THE STATE OF NEW YORK AS APPLIED TO SECURITIES THAT ARE SOLD ON ARECOGNIZED MARKET OR THAT ARE THE SUBJECT OF WIDELY DISTRIBUTED STANDARD PRICEQUOTATIONS, TO A PERSON THAT CERTIFIES TO THE [TRUSTEE][SUBORDINATED NOTE ISSUINGAND PAYING AGENT] AND THE ISSUER, IN CONNECTION WITH SUCH TRANSFER, THAT SUCHPERSON IS BOTH (1) A QUALIFIED INSTITUTIONAL BUYER AND (2) A QUALIFIED PURCHASER AND ISNOT A BENEFIT PLAN INVESTOR (INCLUDING, FOR THIS PURPOSE THE GENERAL ACCOUNT OF ANINSURANCE COMPANY ANY OF THE UNDERLYING ASSETS OF WHICH CONSTITUTE "PLAN ASSETS"UNDER SECTION 401(c) OF ERISA) OR A CONTROLLING PERSON AND (Y) PENDING SUCH TRANSFER,

NO FURTHER PAYMENTS WILL BE MADE IN RESPECT OF THE INTEREST IN THIS NOTE HELD BYSUCH HOLDER, AND THE INTEREST IN THIS NOTE SHALL NOT BE DEEMED TO BE OUTSTANDING FORTHE PURPOSE OF ANY VOTE OR CONSENT OF THE HOLDERS OF THE NOTES.

EACH ORIGINAL PURCHASER AND EACH TRANSFEREE OF A CLASS E NOTE IN THE FORM OF AREGULATION S GLOBAL NOTE OR REGULATION S GLOBAL SUBORDINATED NOTE OR AN INTERESTTHEREIN WILL BE DEEMED TO REPRESENT AND WARRANT THAT IT IS NOT A BENEFIT PLANINVESTOR OR A CONTROLLING PERSON. EACH ORIGINAL PURCHASER AND EACH TRANSFEREE OFA RESTRICTED PHYSICAL SECURED NOTE OR RESTRICTED SUBORDINATED NOTE OR AN INTERESTTHEREIN WILL BE REQUIRED TO CERTIFY WHETHER OR NOT IT IS A BENEFIT PLAN INVESTOR OR ACONTROLLING PERSON (EACH, AS DEFINED BELOW). NO PURCHASE OR TRANSFER OF ARESTRICTED PHYSICAL SECURED NOTE OR A RESTRICTED SUBORDINATED NOTE WILL BEEFFECTIVE, AND NEITHER THE ISSUER NOR THE [SECURED NOTE REGISTRAR][SUBORDINATED

NOTE REGISTRAR] WILL RECOGNIZE ANY SUCH PURCHASE OR TRANSFER UNLESS, AFTER GIVINGEFFECT TO SUCH TRANSFER, LESS THAN 25% OF EACH OF THE CLASS E NOTES AND SUBORDINATEDNOTES (DISREGARDING SUCH NOTES HELD BY PERSONS OTHER THAN BENEFIT PLAN INVESTORSWHO HAVE DISCRETIONARY AUTHORITY OR CONTROL WITH RESPECT TO THE ASSETS OF THEISSUER, OR WHO PROVIDE INVESTMENT ADVICE FOR A FEE, DIRECT OR INDIRECT, WITH RESPECTTO SUCH ASSETS, OR ANY AFFILIATES OF SUCH PERSONS (EACH, A "CONTROLLING PERSON"))WOULD BE HELD BY BENEFIT PLAN INVESTORS. NO CLASS E NOTE IN THE FORM OF A REGULATIONS GLOBAL NOTE OR REGULATION S GLOBAL SUBORDINATED NOTE OR AN INTEREST THEREIN MAYBE ACQUIRED BY OR TRANSFERRED TO A BENEFIT PLAN INVESTOR OR, IN THE CASE OF THESUBORDINATED NOTES, A CONTROLLING PERSON.



126

AN ORIGINAL PURCHASER AND EACH TRANSFEREE OF A RESTRICTED PHYSICAL SECURED NOTE ORA RESTRICTED SUBORDINATED NOTE THAT IS A BENEFIT PLAN INVESTOR SUBJECT TO THEPROVISIONS OF TITLE I OF ERISA, THE PROHIBITED TRANSACTION PROVISIONS OF SECTION 4975 OFTHE CODE OR ANY SIMILAR LAW WILL ALSO BE REQUIRED TO CERTIFY THAT ITS ACQUISITIONAND HOLDING OF SUCH NOTES WILL NOT CONSTITUTE A NON-EXEMPT PROHIBITED TRANSACTIONIN VIOLATION OF SECTION 406 OF ERISA OR SECTION 4975 OF THE CODE (OR, IN THE CASE OF AGOVERNMENTAL, CHURCH OR NON-U.S. PLAN, WILL NOT RESULT IN A NON-EXEMPT VIOLATION OFANY SUCH LAW OR SIMILAR LAW). A "BENEFIT PLAN INVESTOR" INCLUDES AN "EMPLOYEEBENEFIT PLAN" (AS DEFINED IN SECTION 3(3) OF ERISA), THAT IS SUBJECT TO THE PROVISION OFTITLE I OF ERISA, A "PLAN" THAT IS SUBJECT TO THE PROHIBITED TRANSACTION PROVISIONS OFSECTION 4975 OF THE CODE, ANY ENTITY WHOSE ASSETS ARE TREATED AS "PLAN ASSETS" BYREASON OF AN EMPLOYEE BENEFIT PLAN'S OR PLAN'S INVESTMENT IN THE ENTITY, AND ANINSURANCE COMPANY GENERAL ACCOUNT (AND A WHOLLY OWNED SUBSIDIARY OF SUCHGENERAL ACCOUNT) ANY OF THE UNDERLYING ASSETS OF WHICH CONSTITUTE "PLAN ASSETS"UNDER SECTION 401(c) OF ERISA.

In addition, each Class E Note shall bear the following legend:

THIS NOTE HAS BEEN ISSUED WITH ORIGINAL ISSUE DISCOUNT ("OID") FOR UNITED STATESFEDERAL INCOME TAX PURPOSES. THE ISSUE PRICE, AMOUNT OF OID, ISSUE DATE AND YIELD TO

MATURITY OF THIS SECURED NOTE MAY BE OBTAINED BY WRITING TO: DIRECTOR, CITIGROUPGLOBAL MARKETS INC., GLOBAL STRUCTURED CREDIT PRODUCTS, 390 GREENWICH STREET, NEWYORK, NEW YORK 10013.

The following shall be inserted in the case of Regulation S Global Notes in the form of Class E Notes and Regulation SGlobal Subordinated Notes:

THIS NOTE REPRESENTS REGULATION S GLOBAL NOTES DEPOSITED WITH DTC ACTING ASDEPOSITORY, AND REGISTERED IN THE NAME OF CEDE & CO., A NOMINEE OF DTC, AND CEDE & CO.,AS HOLDER OF RECORD, SHALL BE ENTITLED TO RECEIVE ALL DISTRIBUTIONS, OTHER THAN THEFINAL REDEMPTION AMOUNTS, BY WIRE TRANSFER OF IMMEDIATELY AVAILABLE FUNDS. THESTATEMENTS IN THE LEGEND RELATING TO DTC SET FORTH ABOVE ARE AN INTEGRAL PART OFTHE TERMS OF THESE NOTES AND BY ACCEPTANCE THEREOF EACH HOLDER AGREES TO BE

SUBJECT TO AND BOUND BY THE TERMS AND PROVISIONS SET FORTH IN SUCH LEGEND.

UPON ANY EXCHANGE OR TRANSFER OF A BENEFICIAL INTEREST IN THIS NOTE FOR A DEFINITIVENOTE OR FOR A RESTRICTED NOTE OR UPON ANY EXCHANGE OR TRANSFER OF A DEFINITIVE NOTEOR A RESTRICTED NOTE FOR AN INTEREST IN THIS NOTE IN ACCORDANCE WITH THE[INDENTURE][SUBORDINATED NOTE ISSUING AND PAYING AGENCY AGREEMENT], THISREGULATION S GLOBAL NOTE SHALL BE ENDORSED TO REFLECT THE CHANGE OF THE PRINCIPALAMOUNT EVIDENCED HEREBY.

(18) The purchaser acknowledges that it is its intent and that it understands it is the intent of the Issuerthat for U.S. Federal, state and local income and franchise tax purposes, the Issuer will be treated as a corporation,the Secured Notes will be treated as debt of the Issuer only and not of the Co-Issuer , and the Subordinated Noteswill be treated as equity in the Issuer; it agrees to such treatment, to report all income (or loss) in accordance with

such treatment and to take no action inconsistent with such treatment unless otherwise required by any taxingauthority under applicable law.

(19) The beneficial owner, if it is not a "U.S. person" as defined in Section 7701(a)(30) of the Code, isnot acquiring any Note as part of a plan to reduce, avoid or evade U.S. Federal income taxes owned, owing orpotentially owed or owing.

(20) Each purchaser of a Secured Note or a Regulation S Global Subordinated Note understands thatthe Issuer may receive a list of participants holding positions in such Notes from one or more book-entrydepositaries including DTC, Euroclear and Clearstream.



127

Investor Representations on Resale

Except as provided below, each transferor and transferee of a Note will be required to deliver a dulyexecuted transferee certificate in the form of the relevant exhibit attached to the Indenture or the Subordinated NoteIssuing and Paying Agency Agreement, as the case may be, and such other certificates and other information as theIssuer, the Co-Issuer, the Trustee or the Subordinated Note Issuing and Paying Agent may reasonably require toconfirm that the proposed transfer complies with the transfer restrictions contained in this Offering Memorandumand the Indenture or the Subordinated Note Issuing and Paying Agency Agreement, as applicable.

An owner of a beneficial interest in a Restricted Global Secured Note may transfer such interest in the formof a beneficial interest in such Restricted Global Secured Note without the provision of written certification, provided that such transfer is made (a) to a transferee that (i) is a Qualified Institutional Buyer, purchasing for itsown account, to whom notice is given that the resale, pledge or other transfer is being made in reliance on theexemption from the registration requirements of the Securities Act provided by Rule 144A that is a QualifiedPurchaser and (ii) is not a Flow-Through Investment Vehicle (other than a Qualifying Investment Vehicle) or, if such transferee is a Flow-Through Investment Vehicle (other than a Qualifying Investment Vehicle), has representedand warranted that it has only one class of securities outstanding (other than any nominal share capital thedistributions in respect of which are not correlated to or dependent upon distributions on, or the performance of, theNotes), (b) in accordance with any applicable securities laws of any state of the United States or any other jurisdiction and (c) only in accordance with the Applicable Procedures.

An owner of a beneficial interest in a Regulation S Global Subordinated Note may transfer such interest inthe form of a beneficial interest in such Regulation S Global Subordinated Note without the provision of writtencertification, provided that (a) such transfer is not made to a U.S. Person or for the account or benefit of a U.S.Person and such transfer is effected in an offshore transaction as required by Regulation S and only in accordancewith the Applicable Procedures and (b) the transferee acquiring an interest in such Regulation S GlobalSubordinated Note executes and delivers to the Subordinated Note Issuing and Paying Agent, a letter in the formattached as an exhibit to the Subordinated Note Issuing and Paying Agency Agreement, as the case may be, to theeffect that such transferee will not transfer such interest except in compliance with the transfer restrictions set forthin the Subordinated Note Issuing and Paying Agency Agreement (including the requirement that any subsequenttransferee execute and deliver such letter as a condition to any subsequent transfer).

Each transferee of a beneficial interest in a Note will be deemed to make the applicable representations and

warranties described herein.

Each transferee of a Note that is required to deliver a transfer certificate will be required, pursuant to suchtransferee certificate, and each transferee that is not required to deliver a certificate will be deemed (a) toacknowledge, represent to and agree with the Co-Issuers and the Trustee (in the case of a Secured Note) or the Issuerand the Subordinated Note Issuing and Paying Agent (in the case of a Subordinated Note) as to the matters set forthin each of paragraphs (1) through (20) above (other than paragraphs (5) and (6) above) as if each reference therein to"the purchaser" were instead a reference to the transferee and (b) to further represent to and agree with theCo-Issuers and the Trustee (in the case of a Secured Note) or to the Issuer and the Subordinated Note Issuing andPaying Agent (in the case of a Subordinated Note) as follows:

(1) In the case of a transferee who takes delivery of a Restricted Security (or a beneficialinterest therein), it is a Qualified Institutional Buyer and also a Qualified Purchaser and is acquiring such

Restricted Note (or beneficial interest therein) for its own account and is aware that such transfer is beingmade to it in reliance on Rule 144A (or, solely in the case of a Restricted Subordinated Note, in accordancewith another exemption from the registration requirements of the Securities Act (subject to the delivery of such certifications, legal opinions or other information as the Issuer may reasonably require to confirm thatsuch transfer is being made pursuant to an exemption from, or in a transaction not subject to, theregistration requirements of the Securities Act). In addition, if such transferee is acquiring a beneficialinterest in a Restricted Global Secured Note, it (i) is not a dealer described in paragraph (a)(1)(ii) of Rule 144A unless such purchaser owns and invests on a discretionary basis at least U.S.$25,000,000 insecurities of issuers that are not affiliated persons of the dealer, (ii) is not a plan referred to inparagraph (a)(1)(i)(D) or (a)(1)(i)(E) of Rule 144A, or a trust fund referred to in paragraph (a)(1)(i)(F) of



128

Rule 144A that holds the assets of such a plan, unless investment decisions with respect to the plan aremade solely by the fiduciary, trustee or sponsor of such plan and (iii) it will provide written notice of theforegoing, and of any applicable restrictions on transfer, to any transferee.

(2) In the case of a transferee who takes delivery of a Regulation S Note (or a beneficialinterest therein), it is not a U.S. Person and (i) is acquiring such Regulation S Note (or beneficial interesttherein) in an offshore transaction in accordance with Rule 903 or Rule 904 of Regulation S, (ii) isacquiring such Regulation S Note for its own account and not for the account or benefit of a U.S. Person,(iii) is not acquiring, and has not entered into any discussions regarding its acquisition of, suchRegulation S Note while it is in the United States or any of its territories or possessions, (iv) understandsthat such Regulation S Note is being sold without registration under the Securities Act by reason of anexemption that depends, in part, on the accuracy of these representations and (v) understands that suchRegulation S Note may not, absent an applicable exemption, be transferred without registration and/orqualification under the Securities Act and applicable state securities laws and the laws of any otherapplicable jurisdiction.

(3) It acknowledges that the foregoing acknowledgements, representations and agreementswill be relied upon by the Co-Issuers and the Trustee (in the case of a Secured Note) or the Issuer and theSubordinated Note Issuing and Paying Agent (in the case of a Subordinated Note) for the purpose of determining its eligibility to purchase Notes. It agrees to provide, if requested, any additional information

that may be required to substantiate or confirm its status as a Qualified Institutional Buyer or under theexception provided pursuant to Section 3(c)(7) of the Investment Company Act, to determine compliancewith ERISA and/or Section 4975 of the Code or to otherwise determine its eligibility to purchase Notes.



129

LISTING AND GENERAL INFORMATION

1. Application has been made to the Irish Financial Services Regulatory Authority, as competent authorityunder Directive 2003/71/EC, for the prospectus (the "Prospectus") to be approved. Application has been made tothe Irish Stock Exchange for the Notes to be admitted to the Official List and trading on its regulated market.

2. For the life of the Prospectus, copies of the Issuer's Memorandum and Articles of Association, theCertificate of Incorporation and By-laws of the Co-Issuer and the Indenture will be available for inspection at theoffices of the Issuer, where copies thereof may be obtained, in physical and electronic form, upon request. TheIssuer is not required by Cayman Islands law and the Issuer does not intend, to publish annual reports and accounts.The Co-Issuer is not required by Delaware state law, and the Co-Issuer does not intend, to publish annual reportsand accounts. The Indenture, however, requires the Issuer to provide the Trustee with a written certificate, on anannual basis, that to the best of its knowledge following review of the activities of the prior year, no Event of Default has occurred or if there has been an Event of Default, the certificate shall set forth the nature and statusthereof, including actions undertaken to remedy the same.

3. Copies of the monthly reports and quarterly note valuation reports with respect to the Notes and theCollateral Obligations will be prepared by the Issuer in accordance with the Indenture and will be obtainable free of charge upon request at the offices of the Issuer. The monthly reports will be prepared each month (excluding anymonth in which a quarterly noteholder report is prepared), beginning with the monthly report for January 2007, andthe quarterly note valuation reports will be prepared each February, May, August and November of each year,beginning in February 2007.

4. The Issuer was incorporated under the Companies Law (2004 Revision) of the Cayman Islands.

5. The Co-Issuers are not, and have not since incorporation been, involved in any governmental, litigation orarbitration proceedings relating to claims in amounts which may have or have had an effect on the financialpositions of the Co-Issuers in the context of the issue of the Notes, nor, so far as either of the Co-Issuers is aware, isany such governmental, litigation or arbitration proceedings involving either of them pending or threatened.

6. The issuance of the Notes was authorized by the Board of Directors of the Issuer on or about the ClosingDate. The issuance of the Secured Notes was authorized by the Board of Directors of the Co-Issuer on or about the

Closing Date.

7. In accordance with the guidelines of the Irish Stock Exchange, the Notes shall be freely transferable.

8. Notes sold in offshore transactions in reliance on Regulation S and represented by Global Notes have beenaccepted for clearance through Euroclear and Clearstream. The table below lists the CUSIP (CINS) Numbers andthe International Securities Identification Numbers (ISIN) for Notes represented by Global Notes.

144A Regulation S

CUSIP ISIN CUSIP ISIN

Class A-1 Notes 50547QAA5 US50547QAA58 G53358AA8 USG53358AA80

Class A-2 Notes 50547QAB3 US50547QAB32 G53358AB6 USG53358AB63Class B Notes 50547QAC1 US50547QAC15 G53358AC4 USG53358AC47

Class C Notes 50547QAD9 US50547QAD97 G53358AD2 USG53358AD20

Class D Notes 50547MAB2 US50547MAB28 G53357AB8 USG53357AB80

Class E Notes 50547MAC0 US50547MAC01 G53357AC6 USG53357AC63

Subordinated Notes 50547MAA4 US50547MAA45 G53357AA0 USG53357AA08



130

9. There are no restrictions on the Initial Purchaser or any of their affiliates, amongst others, acquiring theNotes and/or providing investment advice and/or financing to or for third parties. Consequently conflicts of interestmay exist or arise as a result of such entities having different roles in this transaction and/or carrying out transactionsfor third parties.

10. The total expenses related to the admission to trading of the Notes on the Irish Stock Exchange areestimated at U.S.$40,000.



131

LEGAL MATTERS

Certain legal matters with respect to the Notes will be passed upon for the Issuer by McKee Nelson LLP,

New York, New York. Certain matters with respect to Cayman Islands corporate law and tax law will be passed

upon for the Issuer by Maples and Calder. Certain legal matters with respect to the Initial Purchaser (and the Swap

Counterparties) will be passed upon by McKee Nelson LLP, New York, New York.



132

SCHEDULE A

Part I

Moody's Recovery Rate Matrix

(see definition of "Applicable Recovery Rate")

A. ABS Type Diversified Securities

Moody's RatingPercentage of TotalCapitalization

Aaa Aa A Baa Ba B

Greater than 70% 85% 80% 70% 60% 50% 40%

Less than or equal

to 70%, but greaterthan 10%

75% 70% 60% 50% 40% 30%

Less than or equalto 10%

70% 65% 55% 45% 35% 25%

B. ABS Type Residential Securities


Aaa Aa A Baa Ba B

Greater than 70% 85% 80% 65% 55% 45% 30%

Less than or equalto 70%, but greaterthan 10%

75% 70% 55% 45% 35% 25%


65% 55% 45% 40% 30% 20%


55% 45% 40% 35% 25% 15%


45% 35% 30% 25% 15% 10%



133

C. ABS Type Undiversified Securities


Aaa Aa A Baa Ba B

Greater than 70% 85% 80% 65% 55% 45% 30%


75% 70% 55% 45% 35% 25%


65% 55% 45% 35% 25% 15%


55% 45% 35% 30% 20% 10%


45% 35% 25% 20% 10% 05%

D. Low-Diversity CDO Securities and CDO Securities with an Asset Correlation of 15% or more


Aaa Aa A Baa Ba B

Greater than 70% 80% 75% 60% 50% 45% 30%

Less than or equalto 70%, but greater

than 10%

70% 60% 55% 45% 35% 25%


60% 50% 45% 35% 25% 15%


50% 40% 35% 30% 20% 10%


30% 25% 20% 15% 07% 04%



134

E. High-Diversity CDO Securities and CDO Securities with an Asset Correlation of less than15%


Aaa Aa A Baa Ba B

Greater than 70% 85% 80% 65% 55% 45% 30%


75% 70% 60% 50% 40% 25%


65% 55% 50% 40% 30% 20%


55% 45% 40% 35% 25% 10%


45% 35% 30% 25% 10% 5%

F. If the Collateral Obligation is a Synthetic Security (other than a Synthetic Security structured as acredit default swap that is entered into pursuant to a Form-Approved Synthetic Security), therecovery rate thereof will by assigned by Moody's upon the acquisition of such Synthetic Security bythe Issuer.

G. If the Collateral Obligation is an MBS Synthetic Security or other Synthetic Security structured as acredit default swap that is entered into pursuant to a Form-Approved Synthetic Security, therecovery rate thereof will be the same as the Moody's recovery rate of the underlying ReferenceObligation.



135

Part II

Standard & Poor's Recovery Rate Matrix

A. If the Collateral Obligation (other than a REIT Debt Security, Mortgage Finance Company Security,

Excepted Security or REIT Debt Security guaranteed by a corporate guarantor) is the senior-mosttranche of securities issued by the issuer of such Collateral Obligation or is a U.S. AgencyGuaranteed Security, the recovery rate is as follows, provided that for purposes of the Standard &Poor's recovery rate matrix, the applicable rating shall be the Standard & Poor's Rating of theCollateral Obligation at the time of issuance:

Standard & Poor'sRating

Recovery RateLiabilities

Assets AAA AA A BBB BB B CCC

"AAA" 80.0% 85.0% 90.0% 90.0% 90.0% 90.0% 90.0%

"AA-, "AA" or"AA+"

70.0% 75.0% 85.0% 90.0% 90.0% 90.0% 90.0%

"A-, "A" or "A+" 60.0% 65.0% 75.0% 85.0% 90.0% 90.0% 90.0%

"BBB-, "BBB" or"BBB+"

50.0% 55.0% 65.0% 75.0% 85.0% 85.0% 85.0%

B. If the Collateral Obligation (other than a REIT Debt Security, Mortgage Finance Company Security,Excepted Security or REIT Debt Security guaranteed by a corporate guarantor) (1) is not thesenior-most tranche of securities issued by the issuer of such Collateral Obligation or (2) is thesenior-most tranche of securities issued by the issuer of such Collateral Obligation and suchCollateral Obligation has a Standard & Poor's Rating of "BBB-" or below, the recovery rate is asfollows, provided that for purposes of the Standard & Poor's recovery rate matrix, the applicablerating shall be the Standard & Poor's Rating of the Collateral Obligation at the time of issuance:

Standard & Poor'sRating

Recovery RateLiabilities

Assets AAA AA A BBB BB B CCC

"AAA" 65.0% 70.0% 80.0% 85.0% 85.0% 85.0% 85.0%

"AA-, "AA" or"AA+"

55.0% 65.0% 75.0% 80.0% 80.0% 80.0% 80.0%

"A-, "A" or "A+" 40.0% 45.0% 55.0% 65.0% 80.0% 80.0% 80.0%

"BBB-, "BBB" or"BBB+"

30.0% 35.0% 40.0% 45.0% 50.0% 60.0% 70.0%

"BB-, "BB" or"BB+"

10.0% 10.0% 10.0% 25.0% 35.0% 40.0% 50.0%

"B-, "B" or "B+" 2.5% 5.0% 5.0% 10.0% 10.0% 20.0% 25.0%

"CCC+" and below 0.0% 0.0% 0.0% 0.0% 2.5% 5.0% 5.0%



136

C. If such Collateral Obligation is a Mortgage Finance Company Security, the recovery rate will be asspecified below:

Mortgage Finance Company Security Recovery Rate

Senior Secured 40%

Senior Unsecured 25%

Subordinated 15%

D. If the Collateral Obligation is a Synthetic Security (other than a Synthetic Security structured as acredit default swap that is entered into pursuant to a Form-Approved Synthetic Security) or anExcepted Security, the recovery rate thereof will by assigned by Standard & Poor's upon theacquisition of such Synthetic Security by the Issuer.

E. If the Collateral Obligation is a Synthetic Security structured as a credit default swap that is enteredinto pursuant to a Form-Approved Synthetic Security, the recovery rate thereof will be the same asthe Standard & Poor's recovery rate of the underlying Reference Obligation.

F. If the Collateral Obligation is a REIT Debt Security, the recovery rate will be 40%.

G. If the Collateral Obligation (other than a Synthetic Security, REIT Debt Security, Mortgage FinanceCompany Security, Excepted Security or REIT Debt Security guaranteed by a corporate guarantor)is guaranteed by (1) an insurance company that has been assigned an Insurer FinancialEnhancement Rating (FER) by Standard & Poor's (including Collateral Obligations guaranteed by amonoline financial insurance company that has been assigned a FER), the recovery rate will be 50%and (2) a company that has not been assigned an Insurer FER by Standard & Poor's the recoveryrate will be 40%.



137

SCHEDULE B

STANDARD & POOR'S ASSET CLASSES

Part A

1. Consumer ABSAutomobile Loan Receivable SecuritiesAutomobile Lease Receivable SecuritiesCar Rental Receivables SecuritiesCredit Card SecuritiesStudent Loan Securities

2. Commercial ABSCargo SecuritiesEquipment Leasing SecuritiesAircraft Leasing SecuritiesSmall Business Loan SecuritiesRestaurant and Food Services SecuritiesTobacco Bonds

3. Non-RE-REMIC RMBSManufactured Housing Loan Securities

4. Non-RE-REMIC CMBSCMBS – ConduitCMBS – Credit Tenant LeaseCMBS – Large LoanCMBS – Single BorrowerCMBS – Single Property

5. CDO Cashflow SecuritiesCash Flow CBO – at least 80% High Yield CorporateCash Flow CBO – at least 80% Investment Grade CorporateCash Flow CLO – at least 80% High Yield CorporateCash Flow CLO – at least 80% Investment Grade Corporate

6. REITsREIT – Multifamily & Mobile Home Park REIT – RetailREIT – HospitalityREIT – OfficeREIT – IndustrialREIT – Healthcare

REIT – WarehouseREIT – Self StorageREIT – Mixed Use

7. Real Estate Operating Companies



138

Part B

Residential MortgagesResidential "A"Residential "B/C"Home equity loans

Part C

Specialty StructuredStadium FinancingsProject FinanceFuture flows



139

SCHEDULE C

STANDARD & POOR'S TYPES OF ASSET-BACKED SECURITIESINELIGIBLE FOR NOTCHING

The following types of Asset-Backed Securities are not eligible to be notched in accordance with Part II of Schedule D unless otherwise agreed to by Standard & Poor's. Accordingly, the Standard & Poor's Rating of suchAsset-Backed Securities must be determined pursuant to clause (i) or (ii) of "Standard & Poor's Rating" in thisOffering Memorandum. This Schedule may be modified from time to time by Standard & Poor's and itsapplicability should be confirmed with Standard & Poor's prior to use.

1. Non-U.S. Structured Finance Securities2. Guaranteed Securities3. CDOs of Structured Finance and Real Estate Securities4. CBOs of CDOs5. CLOs of Distressed Debt6. Mutual Fund Fee Securities7. Catastrophe Bonds8. First Loss Tranches of any Securitization9. Synthetics other than Form-Approved Synthetic Securities10. Synthetic CBOs11. Combination Notes12. RE-REMICS13. Market value CDOs14. Net Interest Margin Securities (NIMs)15. Any asset class not listed in Part II of Schedule D16. Interest Only Securities



140

SCHEDULE D

PART I

MOODY'S NOTCHING OF ASSET BACKED SECURITIES

The following notching conventions are appropriate for Standard & Poor's-only rated tranches. The figuresrepresent the number of notches to be subtracted from the Standard & Poor's rating. (For example, a "1" applied to aStandard & Poor's rating of "BBB" implies a Moody's rating of "Baa3.")

ASSET CLASS "AAA" to "AA-" "A+" to "BBB-" Below "BBB-"

Asset Backed

Agricultural and IndustrialEquipment loans

1 2 3

Aircraft and Auto leases and

Car Rental ReceivableSecurities

2 3 4

Arena and Stadium Financing 1 2 3

Financing Auto loan 1 2 3

Boat, Motorcycle, RV, Truck 1 2 3

Computer, Equipment andSmall-ticket item leases

1 2 3

Consumer Loans 1 3 4

Credit Card 1 2 3

Cross-border transactions 1 2 3

Entertainment Royalties 1 2 3

Floorplan 1 2 3

Franchise Loans 1 2 4

Future Receivables 1 1 2

Health Care Receivables 1 2 3

Manufactured Housing 1 2 3

Mutual Fund Fees 1 2 4

Small Business Loans 1 2 3

Stranded Utilities 1 2 3



141

Structured Settlements 1 2 3

Student Loan 1 2 3

Tax Liens 1 2 3

Time Share Securities 1 2 3

Trade Receivables 2 3 4



142

PART II

STANDARD & POOR'S NOTCHING OF ASSET-BACKED SECURITIES

The Standard & Poor's Rating of a Reference Obligation that is not of a type specified on Schedule C and that has

not been assigned a rating by Standard & Poor's may be determined as set forth below.

A. If such Reference Obligation is rated by Moody's and Fitch, the Standard & Poor's Rating of suchReference Obligation shall be the Standard & Poor's equivalent of the rating that is the number of subcategories specified in Table A below the lowest of the ratings assigned by Moody's and Fitch.

B. If the Reference Obligation is rated by Moody's or Fitch (but not both), the Standard & Poor's Rating of such Reference Obligation shall be the Standard & Poor's equivalent of the rating that is one subcategorybelow the rating that is the number of subcategories specified in Table A below the rating assigned byMoody's or Fitch.

This Schedule may be modified from time to time by Standard & Poor's and its applicability should be confirmedwith Standard & Poor's prior to use.



143

TABLE A

Asset-Backed Securities issuedprior to August 1, 2001

Asset-Backed Securitiesissued on or after August 1,

2001

(Lowest) current rating is: (Lowest) current rating is:

"BBB-" or itsequivalent or

higher

Below "BBB-"or its

equivalent

"BBB-" or itsequivalent or

higher

Below "BBB-"or its

equivalent

1. Consumer ABS -1 -2 -2 -3

Automobile Loan Receivable Securities

Automobile Lease Receivable Securities

Car Rental Receivables Securities

Credit Card Securities

Healthcare Securities

Student Loan Securities

2. Commercial ABS -1 -2 -2 -3

Cargo Securities

Equipment Leasing Securities

Aircraft Leasing Securities

Small Business Loan Securities

Restaurant and Food Services Securities

Tobacco Bonds

3. Non-Re-REMIC RMBS -1 -2 -2 -3

Manufactured Housing Loan Securities

4. Non-Re-REMIC CMBS -1 -2 -2 -3CMBS – Conduit

CMBS - Credit Tenant Lease

CMBS – Large Loan

CMBS – Single Borrower

CMBS – Single Property

5. CDO Cashflow Securities -1 -2 -2 -3

Cash Flow CBO – at least 80% High YieldCorporate

Cash Flow CBO – at least 80% InvestmentGrade Corporate

Cash Flow CLO – at least 80% High Yield

Corporateash Flow CLO – at least 80% Investment

Grade Corporate



144

6. REITs -1 -2 -2 -3

REIT – Multifamily & MobileHome Park

REIT – Retail

REIT – Hospitality

REIT – Office

REIT – Industrial

REIT – Healthcare

REIT – Warehouse

REIT – Self Storage

REIT – Mixed Use

7. Specialty Structured -3 -4 -3 -4

Stadium Financings

Project Finance

Future flows

8. Residential Mortgages -1 -2 -2 -3

Residential "A"

Residential "B/C"

Home equity loans

9. Real Estate Operating Companies -1 -2 -2 -3



145

SCHEDULE E

RATINGS DEFINITIONS

The "Moody's Rating" of any Reference Obligation will be determined as follows:

(i) (x) if such security is publicly rated by Moody's with respect to interest and principal, the Moody'sRating shall be such rating, or (y) if such security is not so publicly rated by Moody's, but the Issuer hasrequested that Moody's assign a rating to such security, the Moody's Rating shall be the rating so assignedby Moody's;

(ii) with respect to an Asset-Backed Security or REIT Debt Security, if such Asset-Backed Security orREIT Debt Security is not publicly rated by Moody's, then the Moody's Rating of such Asset-BackedSecurity or REIT Debt Security may be determined using any one of the methods below:

(A) with respect to any ABS Type Residential Security not publicly rated by Moody's, if such ABS Type Residential Security is publicly rated by Standard & Poor's, then theMoody's Rating thereof will be (i) one subcategory below the Moody's equivalent rating

assigned by Standard & Poor's if the rating assigned by Standard & Poor's is "AAA";(ii) two rating subcategories (or, in the case of Alt-A or mixed pool RMBS Securities,three rating subcategories) below the Moody's equivalent rating assigned by Standard &Poor's if the rating assigned by Standard & Poor's is below "AAA" but above "BB+";and (iii) three rating subcategories (or, in the case of Alt-A or mixed pool RMBSSecurities, four rating subcategories) below the Moody's equivalent rating assigned byStandard & Poor's if the rating assigned by Standard & Poor's is below "BBB-";

(B) with respect to any CMBS Conduit Security not publicly rated by Moody's, (x) if Moody's has rated a tranche or class of CMBS Conduit Security senior to the relevantIssue, then the Moody's Rating thereof shall be one rating subcategory below theMoody's equivalent rating assigned by Standard & Poor's and (y) if Moody's has not ratedany such tranche or class and Standard & Poor's has rated the subject CMBS Conduit

Security, then the Moody's Rating thereof will be two rating subcategories below theMoody's equivalent rating assigned by Standard & Poor's;

(C) with respect to notched ratings on any other type of Asset-Backed Securities, theMoody's Rating shall be determined in conjunction with the notching conventions setforth in Part I of Schedule D; and

(D) with respect to any other type of Asset-Backed Securities or REIT Debt Securities,pursuant to any method specified by Moody's;

(iii) with respect to any Mortgage Finance Company Security or corporate guarantees on Asset-BackedSecurities or REIT Debt Securities, if such Mortgage Finance Company Securities or corporate guaranteesare not publicly rated by Moody's but another security or obligation of the issuer or guarantor thereof (an

"other security

") is publicly rated by Moody's, and no rating has been assigned in accordance withclause (i) above, the Moody's Rating of such Mortgage Finance Company Security or corporate guaranteeshall be determined as follows:

(A) if the Mortgage Finance Company Security or corporate guarantee is a senior securedobligation of the issuer, guarantor or obligor and the other security is also a seniorsecured obligation, the Moody's Rating of such Mortgage Finance Company Security orcorporate guarantee shall be the rating of the other security;



146

(B) if the Mortgage Finance Company Security or corporate guarantee is a senior unsecuredobligation of the issuer, guarantor or obligor and the other security is a senior securedobligation, the Moody's Rating of such Mortgage Finance Company Security or corporateguarantee shall be one rating subcategory below the rating of the other security;

(C) if the Mortgage Finance Company Security or corporate guarantee is a subordinatedobligation of the issuer, guarantor or obligor and the other security is a senior securedobligation that is:

(1) rated "Ba3" or higher by Moody's, the Moody's Rating of such MortgageFinance Company Security or corporate guarantee shall be three ratingsubcategories below the rating of the other security; or

(2) rated "B1" or lower by Moody's, the Moody's Rating of such Mortgage FinanceCompany Security or corporate guarantee shall be two rating subcategoriesbelow the rating of the other security;

(D) if the Mortgage Finance Company Security or corporate guarantee is a senior securedobligation of the issuer, guarantor or obligor and the other security is a senior unsecuredobligation that is:

(1) rated "Baa3" or higher by Moody's, the Moody's Rating of such MortgageFinance Company Security or corporate guarantee shall be the rating of the othersecurity; or

(2) rated "Ba1" or lower by Moody's, the Moody's Rating of such Mortgage FinanceCompany Security or corporate guarantee shall be one rating subcategory abovethe rating of the other security;

(E) if the Mortgage Finance Company Security or corporate guarantee is a senior unsecuredobligation of the issuer, guarantor or obligor and the other security is also a seniorunsecured obligation, the Moody's Rating of such Mortgage Finance Company Securityor corporate guarantee shall be the rating of the other security;

(F) if the Mortgage Finance Company Security or corporate guarantee is a subordinatedobligation of the issuer, guarantor or obligor and the other security is a senior unsecuredobligation that is:

(1) rated "B1" or higher by Moody's, the Moody's Rating of such Mortgage FinanceCompany Security or corporate guarantee shall be two rating subcategoriesbelow the rating of the other security; or

(2) rated "B2" or lower by Moody's, the Moody's Rating of such Mortgage FinanceCompany Security or corporate guarantee shall be one rating subcategory belowthe rating of the other security;

(G) if the Mortgage Finance Company Security or corporate guarantee is a senior securedobligation of the issuer, guarantor or obligor and the other security is a subordinatedobligation that is:

(1) rated "Baa3" or higher by Moody's, the Moody's Rating of such MortgageFinance Company Security or corporate guarantee shall be one ratingsubcategory above the rating of the other security;





148

Finance Company Security or corporate guarantee, from which its correspondingMoody's rating may be determined, which shall be its Moody's Rating;

(C) with respect to a Mortgage Finance Company Security or corporate guarantee issued by aU.S. corporation, if (1) neither the issuer nor any of its affiliates is subject toreorganization or bankruptcy proceedings, (2) no debt securities or obligations of theissuer are in default, (3) none of the issuer, guarantor or any of their affiliates havedefaulted on any debt during the past two years, (4) the issuer or guarantor has been inexistence for the past five years, (5) the issuer or guarantor is current on any cumulativedividends, (6) the fixed-charge ratio for the issuer or guarantor exceeds 125% for each of the past two fiscal years and for the most recent quarter, (7) the issuer or guarantor had anet annual profit before tax in the past fiscal year and the most recent quarter and (8) theannual financial statements of the issuer or guarantor are unqualified and certified by afirm of independent accountants of national reputation, and quarterly statements areunaudited but signed by a corporate officer, the Moody's Rating of such MortgageFinance Company Security or corporate guarantee will be "B3";

(D) with respect to a Mortgage Finance Company Security or corporate guarantee issued by anon-U.S. issuer, if (1) none of the issuer, guarantor or any of their affiliates is subject toreorganization or bankruptcy proceedings and (2) no debt security or obligation of the

issuer or guarantor has been in default during the past two years, the Moody's Rating of such Mortgage Finance Company Security or corporate guarantee will be "Caa2"; and

(E) if a debt security or obligation of the issuer or guarantor has been in default during thepast two years, the Moody's Rating of such Mortgage Finance Company Security orcorporate guarantee will be "Ca";

provided that (I) in respect of any U.S. Agency Guaranteed Security or FHLMC/FNMA Guaranteed Security, if such U.S. Agency Guaranteed Security or FHLMC/FNMA Guaranteed Security is not assigned a Moody's Ratingpursuant to clause (i) above, the Moody's Rating will be the rating assigned to the relevant guarantor of such U.S.Agency Guaranteed Security or FHLMC/FNMA Guaranteed Security by Moody's, (II) the Moody's Rating of anyMoody's Notching Approved Security shall be one rating subcategory below the Moody's Rating that would beapplicable to such security if determined in accordance with the foregoing, (III) the ratings of no more than 10% of

the Aggregate Notional Balance of all Collateral Obligations that are not Moody's Notching Approved Securitiesmay be assigned rating factors derived via notching from single-rated instruments, (IV) with respect to any oneRating Agency, the single-rated notched bucket for Collateral Obligations that are not Moody's Notching ApprovedSecurities may be no larger than 7.5% of the Aggregate Notional Balance of all Collateral Obligations, (V) theAggregate Notional Balance of Collateral Obligations the Moody's Rating of which is based on a Standard & Poor'sor Fitch rating may not exceed (1) with respect to Collateral Obligations that are not Moody's Notching ApprovedSecurities, 20% of the Aggregate Notional Balance of all Collateral Obligations and (2) with respect to CollateralObligations that are Moody's Notching Approved Securities, 20% of the Aggregate Notional Balance of allCollateral Obligations, and the balance of the Collateral Obligations must be rated by Moody's or assigned Moody'srating estimates, (VI) other than for the purposes of paragraphs (5) and (21) of the Eligibility Criteria, if a security(A) is placed on a watch list for possible upgrade by Moody's, the Moody's Rating applicable to such security shallbe one rating subcategory above the Moody's Rating applicable to such security immediately prior to such securitybeing placed on such watch list and (B) if a security is placed on a watch list for possible downgrade by Moody's,

the Moody's Rating applicable to such security shall be one rating subcategory (or, in the case of a security (otherthan any Bank Guaranteed Security, Insurance Company Guaranteed Security or Mortgage Finance CompanySecurity) that would otherwise have a Moody's Rating below "Aaa", two rating subcategories) below the Moody'sRating applicable to such security immediately prior to such security being placed on such watch list and (VII) theMoody's Rating of any Form-Approved Synthetic Security shall be the Moody's Rating that would be applicable tothe related Reference Obligation if determined in accordance with the foregoing. Additional criteria with respect tothe determination of the Moody's Rating will be set forth in the Indenture.



149

The "Standard & Poor's Rating" of:

(a) any Asset-Backed Security or REIT Debt Security will be determined as follows:

(i) if Standard & Poor's has assigned a rating to such security either publicly or privately( provided that with respect to a private or confidential rating, consent of the party that obtained

such rating shall be provided to Standard & Poor's), the Standard & Poor's Rating shall be therating assigned thereto by Standard & Poor's (or, in the case of a REIT Debt Security, the issuercredit rating assigned by Standard & Poor's);

(ii) if such security is not rated by Standard & Poor's but the Issuer has requested thatStandard & Poor's assign a rating to such security, the Standard & Poor's Rating shall be the ratingso assigned by Standard & Poor's; provided that pending receipt from Standard & Poor's of suchrating, (x) if such security is of a type listed on Schedule C or is not eligible for notching inaccordance with Part II of Schedule D, such security shall have a Standard & Poor's Rating of "CCC-" and (y) if such security is not of a type listed on Schedule C and is eligible for notching inaccordance with Part II of Schedule D, the Standard & Poor's Rating of such security shall be therating assigned in accordance with Schedule D until such time as Standard & Poor's shall haveassigned a rating thereto; and

(iii) if such security is a security that has not been assigned a rating by Standard & Poor'spursuant to clause (i) or (ii) above, but is guaranteed by a corporate guarantee (which meets thethen current guarantee criteria published by Standard & Poor's), the issuer of which is rated byStandard & Poor's, the Standard & Poor's Rating shall be the rating so assigned to such guarantor;and

(iv) if such security is a security that has not been assigned a rating by Standard & Poor'spursuant to clause (i), (ii) or (iii) above, and is not of a type listed on Schedule C, the Standard &Poor's Rating of such security shall be the rating determined in accordance with Part II of Schedule D; provided that if any security shall, at the time of its purchase by the Issuer, be onwatch for a possible upgrade or downgrade by Moody's, the Standard & Poor's Rating of suchsecurity shall be one subcategory above or below, respectively, the rating otherwise assigned tosuch security in accordance with Part II of Schedule D; or

(b) any Mortgage Finance Company Security will be determined as follows:

(i) if there is an issuer credit rating of the issuer of such Mortgage Finance CompanySecurity, or a guarantor that unconditionally and irrevocably guarantees the full payment of principal and interest on such security (with such form of guarantee meeting Standard & Poor'sthen-current criteria for guarantees), then the Standard & Poor's Rating of such Mortgage FinanceCompany Security shall be the issuer rating of such issuer or such guarantor assigned by Standard& Poor's (regardless of whether there is a published rating by Standard & Poor's on the MortgageFinance Company Security held by the Issuer) ( provided that with respect to a private orconfidential rating, consent of the party that obtained such rating shall be provided to Standard &Poor's);

(ii) if the criteria set forth in clause (i) above does not apply, then the Issuer may apply toStandard & Poor's for a corporate credit estimate of the issuer, which shall be the Standard &Poor's Rating of such Mortgage Finance Company Security; provided that pending receipt fromStandard & Poor's of such estimate, such security shall have a Standard & Poor's Rating of "CCC-" if the Issuer believes that such estimate will be at least "CCC-" and the Aggregate NotionalBalance of all Collateral Obligations having a Standard & Poor's Rating by reason of this provisodoes not exceed 5% of the Aggregate Notional Balance of all Collateral Obligations,



150

(iii) with respect to any Synthetic Security the Reference Obligation of which is a MortgageFinance Company Security, the Standard & Poor's Rating of such Synthetic Security shall be therating assigned thereto by Standard & Poor's in connection with the acquisition thereof by theIssuer upon request of the Issuer;

(iv) if such Mortgage Finance Company Security is not rated by Standard & Poor's, butanother security or obligation of the issuer is rated by Standard & Poor's and the Issuer does notobtain a Standard & Poor's Rating for such Mortgage Finance Company Security pursuant toclause (ii) above, then the Standard & Poor's Rating of such Mortgage Finance Company Securityshall be determined as follows: (A) if there is a rating by Standard & Poor's on a senior securedobligation of the issuer, then the Standard & Poor's Rating of such Mortgage Finance CompanySecurity shall be one subcategory below such rating; (B) if there is a rating on a senior unsecuredobligation of the issuer by Standard & Poor's, then the Standard & Poor's Rating of such MortgageFinance Company Security shall equal such rating; and (C) if there is a rating on a subordinatedobligation of the issuer by Standard & Poor's, then the Standard & Poor's Rating of such MortgageFinance Company Security shall be one subcategory above such rating if such rating is higher than"BB+", and shall be two subcategories above such rating if such rating is "BB+" or lower;

(v) if a debt security or obligation of the issuer of such Mortgage Finance Company Securityhas been in default during the past two years, the Standard & Poor's Rating of such Mortgage

Finance Company Security will be "D"; or

(vi) if there is no issuer credit rating published by Standard & Poor's and such MortgageFinance Company Security is not rated by Standard & Poor's, and no other security or obligationof the issuer is rated by Standard & Poor's and the Issuer does not obtain a Standard & Poor'sRating for such Mortgage Finance Company Security pursuant to subclause (ii) above, then theStandard & Poor's Rating of such Mortgage Finance Company Security may be determined usingany one of the methods provided below:

(A) if such Mortgage Finance Company Security is publicly rated by Moody's, then theStandard & Poor's Rating of such Mortgage Finance Company Security will be (1) onesubcategory below the Standard & Poor's equivalent of the public rating assigned byMoody's if such Mortgage Finance Company Security is rated "Baa3" or higher by

Moody's and (2) two subcategories below the Standard & Poor's equivalent of the publicrating assigned by Moody's if such Mortgage Finance Company Security is rated "Ba1"or lower by Moody's;

(B) if such Mortgage Finance Company Security is not publicly rated by Moody's but asecurity with the same ranking is publicly rated by Moody's, then the Standard & Poor'sRating of such parallel security will be determined in accordance with the methodologyset forth in subclause (A) above, and the Standard & Poor's Rating of such MortgageFinance Company Security will be determined in accordance with the methodology setforth in clause (iv) above (for such purposes treating the parallel security as if it wererated by Standard & Poor's at the rating determined pursuant to this subclause (B)); or

(c) any Form-Approved Synthetic Security will be determined based upon the Standard & Poor's

Rating of the related Reference Obligation as determined in accordance with sub-clauses (a) and(b) above;

provided that, in regard to sub-clauses (i) and (ii) of Section (a) above and clauses (i) through (vi) of Section (b)above and, to the extent any of such sub-clauses apply to the Reference Obligation of a Form-Approved SyntheticSecurity, sub-clause (c) above, (1) if a security (or, in the case of a Form-Approved Synthetic Security, the relatedReference Obligation) (x) is placed on a watch list for possible upgrade by Standard & Poor's, the Standard & Poor'sRating applicable to such security shall be one rating subcategory above the Standard & Poor's Rating applicable tosuch security (or, in the case of a Form-Approved Synthetic Security, the related Reference Obligation) immediatelyprior to such security (or, in the case of a Form-Approved Synthetic Security, the related Reference Obligation)



151

being placed on such watch list or (y) is placed on a watch list for possible downgrade by Standard & Poor's, theStandard & Poor's Rating applicable to such security shall be one rating subcategory below the Standard & Poor'sRating applicable to such security (or, in the case of a Form-Approved Synthetic Security, the related ReferenceObligation) immediately prior to such security or Reference Obligation (as applicable) being placed on such watchlist, (2) the Rating of not more than 20% of the Aggregate Notional Balance of all Collateral Obligations may bedetermined pursuant to clause (iv) of Section (a) or clause (vi) of Section (b) above and provided further that, inrespect of any U.S. Agency Guaranteed Security or FHLMC/FNMA Guaranteed Security, the Standard & Poor'sRating will be the rating assigned to the relevant guarantor of such security by Standard & Poor's if such U.S.Agency Guaranteed Security or FHLMC/FNMA Guaranteed Security is not assigned a Standard & Poor's Ratingpursuant to clause (i) of Section (a) above and such security is not rated by Moody's.



152

SCHEDULE F

Moody's CDO ROMTM Guideline

INITIAL SETUP - "CALCULATIONS TAB"

FieldCell

Designation Specified Input or Action

"Model Used by a Portfolio Manager" C9 Choose Test 1

"Type of CDO" C10 Choose CDO^1

"Advance Modeling Options" C11 Check Box

"Recovery Type" C15 Choose "Random/Fixed per entity"

"Add ABS Securities" C17 Check Box

"Specific Maturity" C19 Choose "Per Entity"

"Nb Simulations" G15 Enter "5,000,000"

"Swap Rate" G16 Enter "5.6%"

CAPITAL STRUCTURE - "CALCULATIONS TAB"

FieldCell


"Calculate WAL" J24 Click button1

"Notional Size $" Enter the dollar amount corresponding to the Moody'sMetric Current Participation Percent for eachtranche2

"CE $" Enter the dollar amount corresponding to thesubordination percentage for each tranche3

"Initial/Target Rating" Enter initial target ratings for each Class of Notes

"Spread" Enter the spread for each Class of Notes

"Additional EL" Enter 0%

1 The "Calculate WAL" must be clicked each time a change is made to the Reference Portfolio.2 For purposes of running the Moody's CDOROMTM Model, the "Notional Size $" and "CE $" for each tranche

will be adjusted to take into account any deficiency in (A) the sum of (1) the MVS Account Balance plus (2) theCalculation Amount of Deferred Interest PIK Bonds below (B) the MVS Account Balance as of the ClosingDate.

3 See footnote 2



153

"PORTFOLIO TAB"

ColumnCell


"Reference Entity" Enter entire universe of Reference Obligationsappearing in the schedule of Reference Entities

"Amount" Enter notional amounts for each ReferenceObligation4

"SU" Enter Moody's Rating for each Reference Obligation

"RO Seniority" Enter "SU" for all Reference Obligations that areasset-backed securities

"Industry Code" Enter Moody's industry code for each ReferenceObligation.5

"ISO/Country" Enter "United States"

"Transaction Name" Enter full name of transaction and tranche level

details.

"Closing Date" Enter closing date for each Reference Obligation

"Guarantor/Wrapper" Enter name, if applicable, of any guarantor ormonoline insurance company guaranteeing suchReference Obligation

"Key Agent" Enter the "Key Agent"6

"% in initial deal" Enter the size (as a percentage of the related portfolio)of the Reference Obligations as of the time of issuance

"Initial Rating" Enter the Moody's rating assigned to each ReferenceObligation as of the time of issuance

"Asset Weighted Average Life" Enter the Moody's Metric Weighted Average Life of each Reference Obligation

"Var RR Modeling" Enter "False" for Reference Obligations that areasset-backed securities

"Digital RR %" The "ABS theoretical recovery rate" for ReferenceObligations that are asset-backed securities which donot have fixed recovery rates can be calculated byclicking the "Calculate Moody's Theory ABS RR"button

4 See footnote 25 The Moody's industry codes may be found in Table 3 of the "RefDate" tab of Moody's CDOROMTM Model.6 Refer to the industry classification in Table 3 of the "RefDate" tab of Moody's CDOROM TM Model for a

definition of "Key Agent."



154

SCHEDULE G

Eligible MVS Investments

Eligible MVS Investments means any U.S. dollar denominated investment that, at the time it is delivered to theTrustee, is one or more of the following obligations or securities, including those investments for which the Trusteeor an Affiliate of the Trustee provides services or receives compensation; provided that an Eligible MVSInvestment may not include any investment the income from which is or will be subject to deduction or withholdingfor or on account of any withholding or similar tax, unless the issuer or payor is required to make "gross up"payments that indemnify the Issuer for the full amount of such withholding or similar tax on an after tax basis, or theacquisition (including the manner of acquisition), ownership, enforcement or disposition of which will subject theIssuer to net income tax in any jurisdiction outside the Issuer's jurisdiction of incorporation; provided, further, thatthe weighted average life of all Eligible MVS Investments owned by the Issuer at any time may not exceed 11 years:

(a) Any Liquid Security which (i) pays a floating rate of interest, and (ii) has ratings of at least "Aaa" byMoody's, "AAA" by S&P and, if publicly rated by Fitch, "AAA" by Fitch;

"Liquid Security" means a Structured Finance Security that:

(i) entitles the holder thereof to receive payments that depend on, and are secured upon or derivedfrom, the cash flow from a specified pool of assets or transactions, of auto loans, auto leases,commercial mortgages, credit card receivables, trade receivables, consumer loans, sovereign debtobligations, home equity loans or residential mortgages, or

(ii) is issued by an entity formed for the purpose of investing in a pool that consists of Asset-BackedSecurities, corporate loans and/or corporate bonds.

"Structured Finance Security" means, solely for the purpose of the definition of "Liquid Security," asecurity or any interest or obligation that is evidenced by a note or certificate that entitles the holder thereof to receive payments that depend primarily on, and are secured upon or derived from, the cash flow from, orthe market value of, a specified pool of assets or transactions, including but not limited to consumerreceivables, auto loans, auto leases, equipment leases, home and commercial mortgages, corporate debt andsovereign debt obligations and/or hedge funds, that synthetically replicate the investment risks of holding aspecified pool of assets, that by their terms are expected to generate or convert into cash within a finite timeperiod, together with rights or other assets designed to assure the servicing or timely distribution of proceeds to holders of the securities or certificates. Any derivative, synthetic or similar obligation oragreement pursuant to which an investing party receives an investment return that is based on the return orperformance of a Structured Finance Security as defined in the preceding sentence shall not itself constitutea Structured Finance Security. An asset issued pursuant to a physical repackaging of a Structured FinanceSecurity (an "Underlying Structured Finance Security") shall constitute a Structured Finance Securityprovided that such repackaging involves the placement of an Underlying Structured Finance Security in asingle use trust (or similar vehicle) and the issuance of funded assets.

(b) cash;

(c) direct Registered obligations of, and Registered obligations the timely payment of principal of and intereston which is fully and expressly guaranteed by, the United States, or any agency or instrumentality of theUnited States the obligations of which are backed by the full faith and credit of the United States;

(d) demand and time deposits in, interest bearing trust accounts and certificates of deposit of, bankers'acceptances payable within 183 days of issuance issued by, or federal funds sold by, any depositoryinstitution or trust company (including the Trustee or any Affiliate thereof) incorporated under the laws of the United States or any state thereof and subject to supervision and examination by federal and/or state



155

banking authorities so long as the commercial paper and/or the debt obligations of such depositoryinstitution or trust company (or, in the case of the principal depository institution in a holding companysystem, the commercial paper or debt obligations of such holding company) at the time of such investmentor contractual commitment providing for such investment have a credit rating of:

(i) in the case of long-term debt obligations (A) not less than "Aa2" (and if rated "Aa2", has not beenplaced on a watch list for possible downgrade) by Moody's, and (B) not less than "AA+" byStandard & Poor's; or

(ii) in the case of commercial paper and short-term debt obligations including time deposits, (A) "P-1"(and if rated "P-1", has not been placed on a watch list for possible downgrade) by Moody's and(B) "A-1-" by Standard & Poor's (provided that, in the case of commercial paper and short-termdebt obligations with a maturity of longer than 91 days, the issuer thereof must also have at thetime of such investment a long-term credit rating of not less than "AA+" by Standard & Poor's);

provided that, in each case, the issuer thereof must have at the time of such investment a long-term creditrating of not less than "Aa3" (and if rated "Aa3", has not been placed on a watch list for possibledowngrade) by Moody's;

(e)

[RESERVED];

(f) unleveraged repurchase obligations (if treated as debt for tax purposes by the Issuer and the counterparty)with respect to any security described in clause (c) above, entered into with a depository institution or trustcompany (acting as principal) described in clause (d) or entered into with broker-dealers registered with theSecurities and Exchange Commission (acting as principal) whose short-term debt has a credit rating of "P-l" by Moody's and "A-1+" by Standard & Poor's at the time of such investment in the case of anyrepurchase obligation for a security having a maturity not more than 183 days from the date of its issuanceor whose long-term debt has a credit rating of at least "Aa2" by Moody's and "AA+" by Standard & Poor'sat the time of such investment in the case of any repurchase obligation for a security having a maturitymore than 183 days from the date of its issuance;

(g) commercial paper or other short-term obligations having at the time of such investment a credit rating of

"P-l" by Moody's and "A-1+" by Standard & Poor's that are registered and are either bearing interest or aresold at a discount from the face amount thereof and that have a maturity of not more than 183 days from itsdate of issuance; provided that in the case of commercial paper with a maturity of longer than 91 days, theissuer of such commercial paper (or, in the case of a principal depository institution in a holding companysystem, the holding company of such system), if rated by the Rating Agencies, must have at the time of such investment a long-term credit rating of at least "Aa2" by Moody's and "AA+" by Standard & Poor's;

(h) money market funds having, at the time of such investment, a credit rating of not less than "Aaa" byMoody's and "AAA/AAAm/AAAm-G" by Standard & Poor's, respectively (including those for which theTrustee or any Affiliate thereof is investment manager or advisor); provided that with respect to offshoremoney market funds, such money market shall have, at the time of such investment, a credit rating of notless than "Aaa/MR1+" by Moody's.

(i) any other investments approved in writing by the Rating Agencies;

provided that none of the foregoing obligations or securities shall constitute Eligible MVS Investments if all, or substantially all, of the remaining amounts payable thereunder will consist of interest and notprincipal payments (including interest-only and zero coupon securities), if such security is purchased at aprice in excess of 100% of par, if any income from or proceeds of disposition of the obligation or securityis or will be subject to deduction or withholding for or on account of any withholding or similar tax (unlessthe issuer or payor is required to make "gross up" payments that indemnify the Issuer for the full amount of such withholding or similar tax on an after tax basis), if the acquisition (including the manner of acquisition), ownership, enforcement or disposition of the obligation or security will subject the Issuer to



156

net income tax in any jurisdiction outside its jurisdiction of incorporation, if such security has an assignedrating with a "p", "pi", "q", "r" or "t" subscript, if such security is the subject of any offer by the issuer of such security or by any other Person made to all of the holders of such security to purchase or otherwiseacquire such security (other than pursuant to any redemption in accordance with the terms of the relatedUnderlying Instruments) or to convert or exchange such security into or for Cash, securities or any othertype of consideration, or if an Eligible MVS Investment Downgrade Event or a Securities Default shallhave occurred with respect to an Eligible MVS Investment.

"Eligible MVS Investment Downgrade Event" means, with respect to a Liquid Security that Moody's hasdowngraded the rating assigned to such Liquid Security below "Aaa", that S&P has downgraded the ratingassigned to such Liquid Security below "AAA" or (if publicly rated by Fitch) that Fitch has downgradedthe rating assigned to Liquid Security below "AAA."

"Securities Default" means, with respect to an Eligible MVS Investment, the failure, as determined by theCalculation Agent, of the issuer of such Eligible MVS Investment to make, when and where due, anypayment in respect of such Eligible MVS Investment, and such failure shall not be cured within anyapplicable grace period specified in the related Underlying Instruments.



157

SCHEDULE H

Table of Reference Obligations as of the Closing Date

Lacerta ABS CDO 2006-1

# Cusip Issue Name Current Face Type Moody's Rating S&P Rating

1 004421VB6 ACE 2006-NC1 M8 24,250,000 RMBS Baa2 BBB+2 07387UHZ7 BSABS 2006-HE3 M8 24,250,000 RMBS Baa2 BBB3 144538AP0 CARR 06-FRE1 M10 25,000,000 RMBS Baa3 A-4 126673WN8 CWL 05-1 BF 22,500,000 RMBS Baa3 BBB-5 126670PR3 CWL 05-16 BV 15,000,000 RMBS Baa3 BBB-6 126673Q21 CWL 05-4 BF 23,000,000 RMBS Baa3 BBB-7 22237JAP2 CWL 06-BC2 M9 20,000,000 RMBS Baa3 BBB-8 126670NM6 CWL 2005-BC5 M8 24,250,000 RMBS Baa2 BBB+9 045427AM3 CWL 2006-8 M8 24,250,000 RMBS Baa2 BBB

10 36244KAN5 GSAMP 2006-HE3 M8 24,250,000 RMBS Baa2 A-11 46628RAP0 JPMAC 06-ACC1 M9 25,000,000 RMBS Baa3 BBB-12 46626LAN0 JPMAC 2005-OPT1 M9 20,000,000 RMBS Baa3 BBB-13 61744CNK8 MSAC 05-HE2 B3 16,000,000 RMBS Baa3 BBB-

14 64352VNB3 NCHET 2005-4 M8 24,250,000 RMBS Baa2 BBB15 65536HAP3 NHELI 05-FM1 M9 17,000,000 RMBS Baa3 BBB-16 65536MAN7 NHELI 06-HE2 M9 15,000,000 RMBS Baa3 BBB17 68389FGB4 OOMLT 04-3 M9 15,000,000 RMBS Baa3 A-18 71085PCZ4 PCHLT 05-3 M9 20,000,000 RMBS Baa3 A+19 70069FJC2 PPSI 2005-WHQ2 M9 15,000,000 RMBS Baa3 A+20 75156TAL4 RAMP 2006-NC2 M8 24,250,000 RMBS Baa2 BBB21 76110W2Q8 RASC 05-EMX2 M9 15,000,000 RMBS Baa3 BBB-22 76110W7L4 RASC 2005-KS11 M8 24,250,000 RMBS Baa2 A23 76113ABT7 RASC 2006-KS3 M8 24,250,000 RMBS Baa2 A-24 81375WJZ0 SABR 06-FR1 B3 25,000,000 RMBS Baa3 BBB+25 81375HAJ8 SABR 06-NC1 B3 15,000,000 RMBS Baa3 BBB-26 81376VAJ6 SABR 2006-FR2 B3 15,000,000 RMBS Baa3 BBB-27 81375WJN7 SABR 2006-OP1 B2 24,250,000 RMBS Baa2 BBB+28 863576DN1 SASC 2005-WF4 M8 24,250,000 RMBS Baa2 BBB

29 86360LAM8 SASC 2006-WF2 M8 24,250,000 RMBS Baa2 BBB30 83612CAN9 SVHE 2006-OPT5 M8 24,250,000 RMBS Baa2 BBB31 93934JAN4 WMABS 06-HE2 M9 20,000,000 RMBS Baa3 BBB-32 004375EC1 ACCR 05-3 M9 15,000,000 RMBS Baa3 BBB33 004421UK7 ACE 2005-HE7 M8 24,250,000 RMBS Baa2 A34 073879VL9 BSABS 05-TC1 M6 15,000,000 RMBS Baa3 BBB35 0738793U0 BSABS 2005-HE11 M7 24,250,000 RMBS Baa2 BBB36 144531FF2 CARR 2006-NC1 M8 24,250,000 RMBS Baa2 BBB+37 17307GWZ7 CMLTI 05-HE3 M9 20,000,000 RMBS Baa3 BBB38 17307G2D9 CMLTI 06-WMC1 M9 25,000,000 RMBS Baa3 BBB-39 32027NSR3 FFML 05-FF6 B3 20,000,000 RMBS Baa3 BBB-40 362341QX0 FFML 05-FF8 B3 10,000,000 RMBS Baa3 A-41 32027NYD7 FFML 2005-FF12 B2 24,250,000 RMBS Baa2 BBB+42 32027NRK9 FFML 2005-FF4 M8 5,000,000 RMBS Baa3 BBB43 362334GC2 FFML 2006-FF4 M8 24,250,000 RMBS Baa2 A-44 367910AN6 GEWMC 05-1 B3 30,000,000 RMBS Baa3 BBB+45 367910BE5 GEWMC 05-2 B3 15,000,000 RMBS Baa3 BBB+46 362341H44 GSAMP 05-HE6 B1 20,000,000 RMBS Baa3 BBB+47 362341KK4 GSAMP 2005-HE4 B2 24,250,000 RMBS Baa2 BBB+48 40430HDN5 HASC 06-OPT1 M9 22,500,000 RMBS Baa3 BBB+49 40430HEJ3 HASC 06-OPT2 M9 22,500,000 RMBS Baa3 BBB-50 45071KCF9 IXIS 05-HE3 B3 20,000,000 RMBS Baa3 BBB+51 46626LBB5 JPMAC 05-FLD1 M9 20,000,000 RMBS Baa3 BBB-52 46626LBR0 JPMAC 05-WMC1 M9 5,000,000 RMBS Baa3 BBB-53 46626LGQ7 JPMAC 06-HE1 M9 25,000,000 RMBS Baa3 BBB-



158

# Cusip Issue Name Current Face Type Moody's Rating S&P Rating

54 46628TAP6 JPMAC 06-WMC2 M9 20,000,000 RMBS Baa3 BBB-55 46626LFV7 JPMAC 2006-FRE1 M8 24,250,000 RMBS Baa2 BBB56 542514NJ9 LBMLT 2005-WL2 M8 24,250,000 RMBS Baa2 BBB+57 542514RV8 LBMLT 2006-1 M8 24,250,000 RMBS Baa2 A-58 57643LHE9 MABS 05-WMC1 M9 20,000,000 RMBS Baa3 BBB-59 57644TAP3 MABS 06-WMC2 M9 15,000,000 RMBS Baa3 BBB-

60 57643LMX1 MABS 2005-NC2 M8 24,250,000 RMBS Baa2 A+61 57643LNP7 MABS 2006-NC1 M8 24,250,000 RMBS Baa2 BBB+62 5899297P7 MLMI 04-WMC1 B3 15,000,000 RMBS Baa3 BBB-63 59020UMP7 MLMI 04-WMC5 B3 15,000,000 RMBS Baa3 A-64 59020URB3 MLMI 05-WMC1 B3 25,000,000 RMBS Baa3 BBB65 59020UWR2 MLMI 05-WMC2 B3 20,000,000 RMBS Baa3 BBB66 59020UG58 MLMI 2005-AR1 B2 24,250,000 RMBS Baa2 A-67 59020U3N3 MLMI 2006-HE1 B2A 24,250,000 RMBS Baa2 BBB+68 61744CSP2 MSAC 05-HE3 B3 15,000,000 RMBS Baa3 BBB69 61744CTT3 MSAC 05-HE4 B3 15,000,000 RMBS Baa3 BBB70 61744CMC7 MSAC 05-WMC1 B3 16,000,000 RMBS Baa3 BBB-71 61744CQF6 MSAC 05-WMC3 B3 15,000,000 RMBS Baa3 BBB-72 61744CRZ1 MSAC 05-WMC5 B3 25,000,000 RMBS Baa3 BBB-73 61744CTD8 MSAC 05-WMC6 B3 15,000,000 RMBS Baa3 BBB-74 61744CXW1 MSAC 06-WMC1 B3 7,250,000 RMBS Baa3 BBB+

75 61744CUZ7 MSAC 2005-HE5 B2 24,250,000 RMBS Baa2 BBB+76 61749KAP8 MSAC 2006-WMC2 B2 24,250,000 RMBS Baa2 BBB77 617451FD6 MSC 2006-HE2 B2 24,250,000 RMBS Baa2 BBB+78 64352VLS8 NCHET 05-3 M9 20,000,000 RMBS Baa3 BBB-79 69121PEG4 OWNIT 06-3 B3 20,000,000 RMBS Baa3 A+80 73316PHA1 POPLR 05-5 MV6 15,000,000 RMBS Baa3 BBB-81 759950HH4 RAMC 06-1 M9 25,000,000 RMBS Baa3 BBB-82 76112BD31 RAMP 2005-EFC4 M8 24,250,000 RMBS Baa2 BBB+83 81375WFZ4 SABR 05-FR5 B3 20,000,000 RMBS Baa3 BBB84 81375WGK6 SABR 2005-HE1 B2 24,250,000 RMBS Baa2 BBB+85 785778QV6 SACO 06-3 B3 20,000,000 RMBS Baa3 BBB-86 86358EXE1 SAIL 2005-HE3 M8 24,250,000 RMBS Baa2 BBB+87 83611MKM9 SVHE 2005-4 M8 24,250,000 RMBS Baa2 BBB+88 76112BFY1 RAMP 04-RS12 MI4 13,000,000 RMBS Baa3 BBB-89 05947U4M7 BACM 2005-6 F 10,000,000 CMBS A2 A

90 05947U6C7 BACM 2006-1 E 10,000,000 CMBS A2 A91 12513XAM4 CD 2006-CD2 E 10,000,000 CMBS A2 A92 225470NS8 CSFB 2005-C6 E 10,000,000 CMBS A2 A93 36828QQM1 GECMC 2005-C4 E 10,000,000 CMBS A2 A94 46625YNN9 JPMCC 2005-LDP2 F 10,000,000 CMBS A2 A95 46625YA78 JPMCC 2006-CB14 D 10,000,000 CMBS A2 A96 617451BX6 MSC 2005-HQ7 F 10,000,000 CMBS A2 A97 617451CX5 MSC 2006-T21 D 10,000,000 CMBS A2 A98 92976BDW9 WBCMT 2006-C23 F 10,000,000 CMBS A2 A99 142146AH2 CACDO 2006-1A D2 15,000,000 CDO Baa2 BBB100 13189TAF9 CAMBR 6A E 10,000,000 CDO Baa2 BBB101 26441NAF8 DUKEF 2006-10A B1 5,000,000 CDO Baa2 BBB102 578325AE2 MAYF 2006-1A B1L 15,000,000 CDO Baa2 BBB103 553129AD9 MKP 6A C 10,000,000 CDO A2 A104 615118AA4 MNTRS 2006-1A D 10,000,000 CDO Baa2 BBB105 67572GAH4 OCTAN 2006-1A F 10,000,000 CDO Baa2 BBB106 80918HAJ4 SCORP 2006-1A F 15,000,000 CDO Baa2 BBB107 92534FAF5 VRGO 2006-1A B2 10,000,000 CDO Baa2 BBB

2,000,000,000



159

INDEX OF DEFINED TERMS

Following is an index of defined terms used in this Offering Memorandum and the page number whereeach definition appears.

$ .................................................................................................................................................................................16725% Threshold...........................................................................................................................................................110ABS Chassis Securities .............................................................................................................................................167ABS Container Securities..........................................................................................................................................167ABS Natural Resource Receivable Security..............................................................................................................167ABS Type Diversified Securities...............................................................................................................................167ABS Type Residential Securities...............................................................................................................................167ABS Type Undiversified Securities...........................................................................................................................167ABX.HE Index ....................................................................................................................................................80, 167ABX.HE.A Index ........................................................................................................................................................80ABX.HE.AA- Index....................................................................................................................................................80ABX.HE.AAA Index...................................................................................................................................................80ABX.HE.BBB Index ...........................................................................................................................................80, 167ABX.HE.BBB- Index..................................................................................................................................................80ABX.HE.BBB- Index................................................................................................................................................167Account Control Agreement........................................................................................................................................90Accounts ....................................................................................................................................................................168Accrual Period ...........................................................................................................................................................168Accumulated Principal ..............................................................................................................................................168Actual Interest Amount .............................................................................................................................................168Actual Moody's Metric ................................................................................................................................................86Administration Agreement ..........................................................................................................................................75Administrator...............................................................................................................................................................75Affected Class .........................................................................................................................................................9, 45Aggregate Accumulated Principal.............................................................................................................................168Aggregate Attributable Amount ................................................................................................................................168Aggregate Initial Notional Amount ......... ........... ........... .......... ........... ........... .......... ........... .......... ........... .......... ....10, 72

Aggregate Notional Balance......................................................................................................................................168Aircraft Leasing Securities ........................................................................................................................................168Amortizing Reference Obligation..............................................................................................................................168Applicable Model Tested Action.................................................................................................................................86Applicable Procedures...............................................................................................................................................115Applicable Recovery Rate.........................................................................................................................................169Asset-Backed Security...............................................................................................................................................169Auction ........................................................................................................................................................................44Auction Call Redemption............................................................................................................................................45Auction Call Redemption Amount ..............................................................................................................................44Auction Date................................................................................................................................................................44Auction Procedures......................................................................................................................................................44Automobile Securities ...............................................................................................................................................169

Average Life..............................................................................................................................................................169Bank Guaranteed Securities.......................................................................................................................................169Base Rate...................................................................................................................................................................170Base Rate Reference Bank.........................................................................................................................................170Below B- Amount......................................................................................................................................................170Benefit Plan Investors................................................................................................................................................110Bid .............................................................................................................................................................................170Business Day ...............................................................................................................................................................47Calculation Agent........................................................................................................................................................41Calculation Amount...................................................................................................................................................170



160

Call Reports .................................................................................................................................................................98Car Rental Receivable Securities...............................................................................................................................170Carryover Accumulated Principal .............................................................................................................................170Catastrophe Bonds.....................................................................................................................................................171CDO.............................................................................................................................................................................25CDO Pay As You Go Confirmation ............................................................................................................................13CDO Securities....................................................................................................................................................25, 171CDO Synthetic Security ..............................................................................................................................................92CFC ...........................................................................................................................................................................103Citibank .......................................................................................................................................................................98Citigroup......................................................................................................................................................................98Class ..............................................................................................................................................................................1Class A Notes ................................................................................................................................................................1Class A-1 Notes.............................................................................................................................................................1Class A-1 Overcollateralization Ratio .......... ........... ........... .......... ........... ........... .......... ........... ........... .......... ........... ..171Class A-1 Overcollateralization Test.........................................................................................................................171Class A-2 Notes.............................................................................................................................................................1Class B Deferred Interest.........................................................................................................................................5, 40Class B Notes ................................................................................................................................................................1Class C Deferred Interest.....................................................................................................................................5, 6, 40

Class C Notes ................................................................................................................................................................1Class D Deferred Interest ............................................................................................................................................40Class D Notes ................................................................................................................................................................1Class E Deferred Interest.............................................................................................................................................41Class E Notes.................................................................................................................................................................1Class Scenario Loss Rate...........................................................................................................................................171Clearstream..................................................................................................................................................................68Closing Date..................................................................................................................................................................1CMBS Conduit Securities .........................................................................................................................................171CMBS Credit Tenant Lease Securities ........... .......... ........... ........... .......... ........... ........... .......... ............ .......... ...........172CMBS Large Loan Securities....................................................................................................................................172CMBS Securities .......................................................................................................................................................172CMBS Single Property Securities .............................................................................................................................172

Co-Issuer........................................................................................................................................................................3Co-Issuers......................................................................................................................................................................3Collateral ...............................................................................................................................................................10, 77Collateral Administration Agreement..........................................................................................................................99Collateral Administrator..............................................................................................................................................99Collateral Obligation .................................................................................................................................................172Collateral Quality Tests...............................................................................................................................................85Comptroller..................................................................................................................................................................98Confirmation..............................................................................................................................................................172Consumer Protected Securities....................................................................................................................................31Controlling Class.........................................................................................................................................................56Controlling Person.....................................................................................................................................................110CPDIs ........................................................................................................................................................................102

Credit...........................................................................................................................................................................95Credit Card Securities................................................................................................................................................173Credit Default Base Counterparty Ratings Requirement...........................................................................................173Credit Default Swap Agreement............................................................................................................................12, 92Credit Default Swap Collateral Account .......... .......... ........... ........... .......... ........... ........... .......... ........... .......... ........... .91Credit Default Swap Collateralization Event...............................................................................................................95Credit Default Swap Counterparty ........................................................................................................................12, 92Credit Default Swap Rating Determining Party ........... ........... .......... ........... ........... .......... ........... ........... .......... ........173Credit Derivatives Definitions.....................................................................................................................................95Credit Protection Payment...........................................................................................................................................95



161

Credit Support Annex..................................................................................................................................................28Current Buffer .............................................................................................................................................................86Current Income..........................................................................................................................................................173Current Index Spread.................................................................................................................................................174Current Period Implied Writedown Amount .......... ........... .......... ........... ........... ........... ........... .......... ........... .......... ...174Current Portfolio........................................................................................................................................................174Current Reinvestment Spread....................................................................................................................................174Deed of Covenant ..........................................................................................................................................................2Defaulted Interest ......................................................................................................................................................174Defaulted Security .....................................................................................................................................................174Defaulted Swap Termination Payment......................................................................................................................175Defaulted Synthetic Security .....................................................................................................................................175Deferred Interest........................................................................................................................................................175Deferred Interest PIK Bond.......................................................................................................................................175Definitive Secured Notes.............................................................................................................................................68Definitive Securities ....................................................................................................................................................69Definitive Subordinated Notes ....................................................................................................................................68Designated Maturity ..................................................................................................................................................175Determination Date....................................................................................................................................................175Disposition.................................................................................................................................................................175

Disposition Proceeds .................................................................................................................................................176Disqualified Persons..................................................................................................................................................109Distribution Date .........................................................................................................................................................40Dollars .......................................................................................................................................................................167Downgrade Event ......................................................................................................................................................176DTC.......................................................................................................................................................................16, 68Due Period .................................................................................................................................................................176EETC Security...........................................................................................................................................................176Effective Duration .......................................................................................................................................................74Effective Maturity Date.............................................................................................................................................176Eligible Collateral Interest Amount...........................................................................................................................176Eligible Financial Institution .......................................................................................................................................89Eligible Investments ..................................................................................................................................................176

Eligible MVS Investment ..........................................................................................................................................178Eligible Replacement Reference Obligation..............................................................................................................178Emerging Market ABS Security................................................................................................................................178Emerging Market Country.........................................................................................................................................178End Value....................................................................................................................................................................44Equipment Leasing Securities ...................................................................................................................................178equity PFIC................................................................................................................................................................105ERISA .......................................................................................................................................................................109ERISA Limited Notes................................................................................................................................................110ERISA Plans..............................................................................................................................................................109Euroclear......................................................................................................................................................................68Event of Default ..........................................................................................................................................................54Excepted Security......................................................................................................................................................178

Excess Accumulated Principal ..................................................................................................................................178Excess BB- Amount ..................................................................................................................................................179Excess BBB- Amount................................................................................................................................................179Exchange Act.............................................................................................................................................................179Expected Interest Amount .........................................................................................................................................179Expected Maturity Date.............................................................................................................................................179Expense Account .........................................................................................................................................................90Failure to Pay Interest..................................................................................................................................................94Failure to Pay Principal ...............................................................................................................................................93Fair Market Value......................................................................................................................................................179



162

FHLMC/FNMA Guaranteed Securities.....................................................................................................................180Final Amortization Date ..............................................................................................................................................93Fitch...........................................................................................................................................................................180Floating Amount Event .............................................................................................................................................180Floorplan Receivable Securities ........... ........... ........... .......... ........... ........... ........... ........... ........... .......... ........... .........180Flow-Through Investment Vehicle............................................................................................................................121Form-Approved Synthetic Security...........................................................................................................................180Franchise Securities...................................................................................................................................................180FSMA........................................................................................................................................................................114Future Flow Securities...............................................................................................................................................180Global Notes..........................................................................................................................................................16, 68Guaranteed Corporate Debt Security.........................................................................................................................181Healthcare Securities.................................................................................................................................................181Holder ........................................................................................................................................................................100Home Equity Loan Security ......................................................................................................................................181Implied Writedown Amount........................................................................................................................................94Implied Writedown Percentage ...................................................................................................................................94Income Collection Account .........................................................................................................................................88Indenture........................................................................................................................................................................1Index............................................................................................................................................................................80

Index Parties ................................................................................................................................................................80Index Sponsor......................................................................................................................................................80, 181Indirect Participants...................................................................................................................................................116Initial Buffer................................................................................................................................................................87Initial Purchaser.....................................................................................................................................................1, 113Insurance Company Guaranteed Securities .......... ........... ........... .......... ........... ........... ........... ........... ........... .......... ....181Interest Only Security................................................................................................................................................181Interest Period............................................................................................................................................................181Interest Reimbursement...............................................................................................................................................95Interest Shortfall ........................................................................................................................................................182Intermediation Fee.....................................................................................................................................................182Investment Company Act ..........................................................................................................................................182Irish Paying Agent.......................................................................................................................................................16

Irish Stock Exchange...............................................................................................................................................4, 72IRS.............................................................................................................................................................................100ISDA............................................................................................................................................................................95Issue...........................................................................................................................................................................182Issuer .............................................................................................................................................................................3LIBOR.........................................................................................................................................................................41LIBOR Business Day ................................................................................................................................................182LIBOR Determination Date.........................................................................................................................................41Liquid Security ..........................................................................................................................................................154Liquidation Priority .....................................................................................................................................................53Listing Agent...............................................................................................................................................................16London Banking Day.................................................................................................................................................182Lottery Receivable Security ......................................................................................................................................182

Majority .....................................................................................................................................................................182Manufactured Housing Securities..............................................................................................................................182MBS Pay As You Go Confirmation ............................................................................................................................12MBS Synthetic Security ..............................................................................................................................................92Measurement Date.....................................................................................................................................................182Moody’s Metric Termination ................................................................................................................................84, 85Moody's ...............................................................................................................................................................73, 183Moody's Below B3 Haircut Amount .........................................................................................................................183Moody's Below Ba3 Haircut Amount........................................................................................................................183Moody's Below Baa3 Haircut Amount......................................................................................................................183





164

PFIC...........................................................................................................................................................................103PIK Bond...................................................................................................................................................................187PIKable CDO Bond...................................................................................................................................................187PIKable Reference Obligation...................................................................................................................................187Plan Asset Regulation................................................................................................................................................110plan fiduciary.............................................................................................................................................................109Previous Period Implied Writedown Amount............................................................................................................187Principal Amortization ................................................................................................................................................93Principal Only Security .............................................................................................................................................187Principal Reimbursement.............................................................................................................................................95Priority of Payments ....................................................................................................................................................48Prohibited Security ....................................................................................................................................................187Project Finance Securities..........................................................................................................................................188Proposed Portfolio.....................................................................................................................................................188Prospectus....................................................................................................................................................................16Prospectus Directive..................................................................................................................................................188QEF election......................................................................................................................................................102, 104Qualified Bidders.........................................................................................................................................................44Qualified Institutional Buyers......................................................................................................................................15Qualified Purchaser .....................................................................................................................................................15

Qualifying Foreign Obligor .......................................................................................................................................188Qualifying Investment Vehicle..................................................................................................................................121Quarterly Asset Amount ............................................................................................................................................188Rating Agencies.....................................................................................................................................................15, 73Rating Agency...........................................................................................................................................................188Rating Agency Modification .......................................................................................................................................59Rating Condition .......................................................................................................................................................188Record Date...........................................................................................................................................................47, 64Recreational...............................................................................................................................................................188Redemption Date.........................................................................................................................................................46Redemption Price ........................................................................................................................................................47Redemption Procedure Modification...........................................................................................................................60Reference Banks........................................................................................................................................................189

Reference Dealers......................................................................................................................................................189Reference Obligation...................................................................................................................................................84Reference Obligor........................................................................................................................................................84Registered..................................................................................................................................................................189Regulation S ................................................................................................................................................................15Regulation S Global Notes ....................................................................................................................................16, 68Regulation S Global Secured Note........................................................................................................................16, 68Regulation S Global Subordinated Note................................................................................................................16, 68Regulation S Note......................................................................................................................................................119Reinsurance Securities...............................................................................................................................................189Reinvestment ...............................................................................................................................................................79Reinvestment Agreement...........................................................................................................................................189Reinvestment Amount ...............................................................................................................................................189

Reinvestment Ceiling ................................................................................................................................................189Reinvestment Date.....................................................................................................................................................189Reinvestment Fee ......................................................................................................................................................189Reinvestment Floor....................................................................................................................................................189Reinvestment Period..................................................................................................................................................189REIT Debt Securities—Diversified...........................................................................................................................190REIT Debt Securities—Health Care..........................................................................................................................190REIT Debt Securities—Hotel ....................................................................................................................................190REIT Debt Securities—Industrial..............................................................................................................................190REIT Debt Securities—Mortgage .............................................................................................................................190



165

REIT Debt Securities—Multi-Family .......................................................................................................................190REIT Debt Securities—Office...................................................................................................................................190REIT Debt Securities—Residential...........................................................................................................................191REIT Debt Securities—Retail ...................................................................................................................................191REIT Debt Securities—Storage.................................................................................................................................191REIT Debt Security ...................................................................................................................................................190Relevant Determination Adjustment Amount ........... .......... ........... .......... ........... ........... .......... ........... ........... .......... .191Remaining Accumulated Principal ........... ........... ........... ........... .......... ........... ........... ........... ........... ........... .......... .......79Remaining Exposure..................................................................................................................................................191Remaining Unfunded Notional Amount..............................................................................................................14, 191REMIC ......................................................................................................................................................................191Removal Notice...........................................................................................................................................................89Replacement Ratings Requirement..............................................................................................................................96Reported Remaining Unfunded Notional Amount ........... ........... .......... ........... .......... ........... ........... .......... ........... ....191Required Moody's Metric ............................................................................................................................................87Re-REMIC.................................................................................................................................................................191Residential A Mortgage Securities .......... ........... ........... ........... .......... ........... ........... ........... ........... .......... ........... ......192Residential B/C Mortgage Securities.........................................................................................................................192Restaurant and Food Services Securities .......... ........... .......... ........... ........... ........... ........... .......... ........... ........... ........192Restricted Global Secured Notes...........................................................................................................................16, 68

Restricted Notes.....................................................................................................................................................16, 68Restricted Physical Secured Notes ..............................................................................................................................16Restricted Subordinated Notes ..............................................................................................................................16, 68RMBS Securities .......................................................................................................................................................192Rule 144A....................................................................................................................................................................15SEC..............................................................................................................................................................................36Secured Note Register .................................................................................................................................................69Secured Note Registrar................................................................................................................................................69Secured Notes................................................................................................................................................................1Secured Parties ..............................................................................................................................................................1Securities Act...............................................................................................................................................................15Senior.......................................................................................................................................................................2, 39Senior Amount...........................................................................................................................................................193

Senior Loan Swap Agreement...................................................................................................................................193Senior Loan Swap Counterparty................................................................................................................................193Senior Loan Swap Installment...................................................................................................................................193Seniority ..................................................................................................................................................................2, 39Sequential Pay Test ...................................................................................................................................................193Servicer......................................................................................................................................................................193Share Trustee...........................................................................................................................................................3, 75Similar Law .......................................................................................................................................................110, 120Small Business Loan Securities.................................................................................................................................193Special Majority of Subordinated Noteholders..........................................................................................................194Special Purpose Vehicle Jurisdiction.........................................................................................................................194Specified Types .........................................................................................................................................................194Standard & Poor's ........................................................................................................................................................73

Standard & Poor's CDO Monitor...............................................................................................................................194Standard & Poor's CDO Monitor Notification Test...................................................................................................194Standard & Poor's Haircut Amount ......... ........... ........... .......... ........... ........... .......... ........... ........... .......... .......... ........194Standard & Poor's Minimum Weighted Average Recovery Rate Test............... ........... ........... ........... ........... .......... ...85Standard & Poor's Rating ..................................................................................................................................149, 194Standard & Poor's Weighted Average Recovery Rate...............................................................................................194Stated Maturity ..............................................................................................................................................................6Static Investment Grade Synthetic CDO Security.....................................................................................................194Stranded Cost Securities............................................................................................................................................195Structured Finance Security.......................................................................................................................................154



166

Structured Settlement Securities................................................................................................................................195Student Loan Securities .............................................................................................................................................195Subordinate..................................................................................................................................................................39Subordinated Note Issuing and Paying Agency Agreement....................................................................................2, 64Subordinated Note Issuing and Paying Agent .......... .......... ........... .......... ........... .......... ........... .......... ........... ...........2, 64Subordinated Note Register.........................................................................................................................................70Subordinated Note Registrar........................................................................................................................................70Subordinated Note Transfer Agent..............................................................................................................................70Subordinated Notes........................................................................................................................................................1Supersenior Transaction ........................................................................................................................................12, 97Swap Agreement .......................................................................................................................................................195Swap Counterparty ....................................................................................................................................................195Synthetic Security................................................................................................................................................12, 195Target Return Amount...............................................................................................................................................195Tax Event...................................................................................................................................................................195Tax Lien Securities ....................................................................................................................................................196Tax Materiality Condition .........................................................................................................................................196Tax Redemption ......................................................................................................................................................9, 45Tax-Exempt Investors................................................................................................................................................107Termination Events......................................................................................................................................................96

Time Share Securities................................................................................................................................................196Tobacco Bonds ..........................................................................................................................................................196Total Exposure...........................................................................................................................................................196Total Senior Redemption Amount...............................................................................................................................47Trading Termination Payment...................................................................................................................................189Treasury.......................................................................................................................................................................35Trustee ...........................................................................................................................................................................1U.S. Agency Guaranteed Security.............................................................................................................................197U.S. Dollar.................................................................................................................................................................167U.S. Holder................................................................................................................................................................100U.S. Person ..................................................................................................................................................................68U.S. Persons.................................................................................................................................................................15U.S.$..........................................................................................................................................................................167

UBTI..........................................................................................................................................................................107Underlying Assets......................................................................................................................................................196Underlying Instruments .............................................................................................................................................196Underlying Portfolio............................................................................................................................................25, 171Underlying Structured Finance Security....................................................................................................................154Unfunded Excess .........................................................................................................................................................53Unfunded Premium Amount......................................................................................................................................196Unfunded Premium Rate ...........................................................................................................................................197Uninvested Accumulated Principal .............................................................................................................................79Upfront Equity Supplemental Amount..........................................................................................................................4USA PATRIOT Act.....................................................................................................................................................35Weighted Average Life ...............................................................................................................................................85Weighted Average Life Test........................................................................................................................................85

Weighted Average Premium......................................................................................................................................197Weighted Average Premium Test................................................................................................................................85Weighted Average Rating Factor ..............................................................................................................................197Weighted Average Remaining Unfunded Notional Amount.....................................................................................197Writedown...................................................................................................................................................................93Written-Down Security..............................................................................................................................................197Zero Coupon Bond ....................................................................................................................................................197



167

GLOSSARY OF DEFINED TERMS

"$," "Dollars," "U.S.$," and "U.S. Dollar" mean United States dollars.

"ABS Chassis Securities" means Asset-Backed Securities (other than Aircraft Leasing Securities, Oil andGas Securities, Project Finance Securities and Restaurant and Food Services Securities) that entitle the holders

thereof to receive payments that depend (except for rights or other assets designed to assure the servicing or timelydistribution of proceeds to holders of the Asset-Backed Securities) on the cash flow from leases and subleases of chassis (other than automobiles) to commercial and industrial customers, generally having the followingcharacteristics: (1) the leases and subleases have varying contractual maturities; (2) the leases or subleases areobligations of a relatively limited number of obligors and accordingly represent an undiversified pool of obligorcredit risk; (3) the repayment stream on such leases and subleases is primarily determined by a contractual paymentschedule, with early termination of such leases and subleases predominantly dependent upon the disposition to alessee, sublessee or third party of the underlying chassis; and (4) such leases or subleases typically provide for theright of the lessee or sublessee to purchase the chassis for their stated residual value, subject to payments at the endof lease term for excess usage.

"ABS Container Securities" means Asset-Backed Securities (other than Aircraft Leasing Securities, Oiland Gas Securities, Project Finance Securities and Restaurant and Food Services Securities) that entitle the holders

thereof to receive payments that depend (except for rights or other assets designed to assure the servicing or timelydistribution of proceeds to holders of the Asset-Backed Securities) on the cash flow from leases and subleases of containers to commercial and industrial customers, generally having the following characteristics: (1) the leases andsubleases have varying contractual maturities; (2) the leases or subleases are obligations of a relatively limitednumber of obligors and accordingly represent an undiversified pool of obligor credit risk; (3) the repayment streamon such leases and subleases is primarily determined by a contractual payment schedule, with early termination of such leases and subleases predominantly dependent upon the disposition to a lessee, sublessee or third party of theunderlying containers; and (4) such leases or subleases typically provide for the right of the lessee or sublessee topurchase the containers for their stated residual value, subject to payments at the end of lease term for excess usage.

"ABS Natural Resource Receivable Securities" means Asset-Backed Securities that entitle the holdersthereof to receive payments that depend on the cash flow from the sale of products derived from the right to harvest,mine, extract or exploit a natural resource such as timber, oil, gas and minerals, generally having the following

characteristics: (i) the contracts have standardized payment terms, (ii) the contracts are the obligations of a fewconsumers of natural resources and accordingly represent an undiversified pool of credit risk and (iii) the repaymentstream on such contracts is primarily determined by a contractual payment schedule.

"ABS Type Diversified Securities" means (1) Automobile Securities; (2) Credit Card Securities;(3) Student Loan Securities; and (4) any other type of Asset-Backed Securities that is designated as "ABS TypeDiversified Securities" in connection therewith.

"ABS Type Residential Securities" means (1) Home Equity Loan Securities; (2) Manufactured HousingSecurities; (3) Residential A Mortgage Securities; (4) Residential B/C Mortgage Securities; and (5) any other type of Asset-Backed Securities that is designated as "ABS Type Residential Securities" in connection therewith.

"ABS Type Undiversified Securities" means each Specified Type of Asset-Backed Securities, other than

(a) ABS Type Diversified Securities or (b) ABS Type Residential Securities; and any other type of Asset-BackedSecurities that is designated as "ABS Type Undiversified Securities" in connection therewith.

"ABX.HE Index" means the index bearing that name owned as of the Effective Date by the Index Sponsorand which is a family of credit default swap indices and any successor index thereto, whether or not owned by theIndex Sponsor.

"ABX.HE.BBB Index" means the "BBB" subindex of the ABX.HE Index.

"ABX.HE.BBB- Index" means the "BBB-" subindex of the ABX.HE Index.





169

"Applicable Recovery Rate" means, with respect to any Form-Approved Synthetic Security on anyMeasurement Date, the lower of (a) an amount equal to the percentage for the related Reference Obligation set forthin the Moody's recovery rate matrix set forth in Part I of Schedule A in (x) the table corresponding to the relevantSpecified Type of Reference Obligation, (y) the column in such table setting forth the Moody's Rating of suchReference Obligation as of the date of issuance of such Synthetic Security and (z) the row in such table opposite thepercentage of the Issue of which such Reference Obligation (including, for senior only bonds, all other bonds whichare pari passu in terms of losses), is a part relative to the total capitalization of (including both debt and equity

securities issued by) the relevant issuer of or obligor on such Reference Obligation, determined on the original issuedate of such Reference Obligation; provided that (1) if such Reference Obligation is a U.S. Agency GuaranteedSecurity or FHLMC/FNMA Guaranteed Security, it shall be treated as an ABS Type Diversified Security for thepurposes of applying the recovery rate in Part I of Schedule A, (2) if the timely payment of principal of and intereston such Reference Obligation is guaranteed (and such guarantee ranks equally and ratably with the guarantor'ssenior unsecured debt) by another Person, unless such Reference Obligation is a U.S. Agency Guaranteed Securityor FHLMC/FNMA Guaranteed Security, such amount shall be 30%, (3)(A) if such Reference Obligation is a REITDebt Security other than a REIT Debt Security-Health Care or REIT Debt Security-Mortgage, such amount shall be40% and (B) if such Reference Obligation is a REIT Debt Security-Health Care or REIT Debt Security-Mortgage,such amount shall be 10%, and (4) if such Reference Obligation is a Reinsurance Security, such amount shall beassigned by Moody's upon the entry into each such Synthetic Security, and (b) an amount equal to the percentage forsuch Reference Obligation set forth in the Standard & Poor's recovery rate matrix set forth in Part II of Schedule Din (x) the applicable table, (y) the row in such table opposite the Standard & Poor's Rating of such Reference

Obligation at the time of issuance and (z) in the column in such table below the rating of the Class of outstandingSecured Notes with the highest rating by Standard & Poor's; provided that, for avoidance of doubt, at no time shallcalculations of the Applicable Recovery Rate be greater than those provided in Part II of Schedule D. For purposesof the definition of "Applicable Recovery Rate", the Issuer will (to the extent not otherwise determined as describedherein (including Schedule A and Schedule E hereto)) request Moody's and Standard & Poor's to assign a recoveryrate to any Synthetic Security that is not a Form-Approved Synthetic Security prior to the acquisition thereof.

"Asset-Backed Security" means any obligation that is either (i) a security that is primarily serviced by thecash flows of a discrete pool of receivables or other financial assets (including derivative instruments effectingcredit exposure to a reference portfolio or a tranche thereof), either fixed or revolving, and that, by its terms convertsinto cash within a finite time period, plus any rights or other assets designed to assure the servicing or timelydistribution of proceeds to the holders thereof or (ii) an "asset-backed security" as such term may be defined fromtime to time in the "General Instructions to Form S-3 Registration Statement" promulgated under the Securities Act,

including collateralized bond obligations and collateralized loan obligations.

"Automobile Securities" means Asset-Backed Securities (other than Recreational Vehicle Securities) thatentitle the holders thereof to receive payments that depend (except for rights or other assets designed to assure theservicing or timely distribution of proceeds to holders of the Asset-Backed Securities) on the cash flow from primeinstallment sale loans made to finance the acquisition of, or from leases of, automobiles, generally having thefollowing characteristics: (1) the loans or leases may have varying contractual maturities; (2) the loans or leases areobligations of numerous borrowers or lessees and accordingly represent a very diversified pool of obligor credit risk;(3) the borrowers or lessees under the loans or leases generally do not have a poor credit rating; (4) the repaymentstream on such loans or leases is primarily determined by a contractual payment schedule, with early repayment onsuch loans or leases predominantly dependent upon the disposition of the underlying vehicle; and (5) such leasestypically provide for the right of the lessee to purchase the vehicle for its stated residual value, subject to paymentsat the end of lease term for excess mileage or use.

"Average Life" means, on any Measurement Date with respect to any Synthetic Security, the quotientobtained by dividing (i) the sum of the products of (a) the number of years (rounded to the nearest one tenth thereof)from such Measurement Date to the respective dates of each successive scheduled distribution of principal of therelated Reference Obligation and (b) the respective amounts of principal of such scheduled distributions by (ii) thesum of all successive scheduled distributions of principal on such related Reference Obligation.

"Bank Guaranteed Securities" means Asset-Backed Securities as to which, (a) if interest thereon is nottimely paid when due, or the principal thereof is not timely paid at stated legal maturity, a national bankingassociation organized under United States law or banking corporation organized under the laws of a state of the



170

United States has undertaken in an irrevocable letter of credit or other similar instrument to make such paymentagainst the presentation of documents, but only if such letter of credit or similar instrument (1) expires no earlierthan such stated maturity (or contains "evergreen" provisions entitling the beneficiary thereof to draw the entireundrawn amount thereof upon the failure of the expiration date of such letter of credit or other similar instrument tobe extended beyond its then-current expiry date), (2) provides that payment thereunder is independent of theperformance by the obligor on the relevant Asset-Backed Security and (3) was issued by a bank having a creditrating assigned by each nationally recognized statistical rating organization that currently rates the relevant

Asset-Backed Security higher than the credit rating assigned by such rating organization to such Asset-BackedSecurity, determined without giving effect to such letter of credit or similar instrument or (b) the timely payment of interest on, or the payment of principal of at stated legal maturity is dependent upon an irrevocable letter of credit orother similar instrument undertaken by a national banking association organized under United States law or abanking corporation organized under the laws of a state of the United States, provided that any Asset-BackedSecurity falling within this definition shall be excluded from the definition of each other Specified Type of Asset-Backed Security.

"Base Rate" means a fluctuating rate of interest determined by the Calculation Agent as being the rate of interest most recently announced by the Base Rate Reference Bank at its New York office as its base rate, primerate, reference rate or similar rate for Dollar loans. Changes in the Base Rate will take effect simultaneously witheach change in the underlying rate.

"Base Rate Reference Bank" means Citibank, N.A., or if such bank ceases to exist or is not quoting a baserate, prime rate reference rate or similar rate for Dollar loans, such other major money center commercial bank inNew York City, as is selected by the Calculation Agent.

"Below B- Amount" means, on any Measurement Date, the Aggregate Notional Balance of all CollateralObligations of which have a public rating below "B-" by Standard & Poor's on such date.

"Bid" means (i) when used in respect of any Synthetic Security, a bid (or offer) obtained from a QualifiedBidder for such Synthetic Security or for such other security or transaction the purchase of which (or entry into) willeffect the Disposition of such Synthetic Security pursuant to the Credit Default Swap Agreement or (ii) when usedin respect of any Collateral Obligation other than a Synthetic Security, a bid for the purchase of such CollateralObligation from the Issuer.

"Calculation Amount" means, with respect to any Reference Obligation or Collateral Obligation at anytime, the lesser of (a) the Fair Market Value of such Reference Obligation or Collateral Obligation and (b) theamount obtained by multiplying the Applicable Recovery Rate by the Notional Balance of such ReferenceObligation or Collateral Obligation; provided that the Calculation Amount with respect to any Reference Obligationor Collateral Obligation that is a Defaulted Security solely by reason of its (or its Reference Obligation) being rated"CC", "D" or "SD" by Standard & Poor's or its (or its Reference Obligation's) rating being withdrawn by Standard &Poor's may be an amount proposed by the Swap Calculation Agent that satisfies the Rating Condition with respect toStandard & Poor's.

"Car Rental Receivable Securities" means Asset-Backed Securities that entitle the holders thereof toreceive payments that depend (except for rights or other assets designed to assure the servicing or timely distributionof proceeds to holders of the Asset-Backed Securities) on the cash flow from leases and subleases of vehicles to carrental systems (such as Hertz, Avis, National, Dollar, Budget, etc.) and their franchisees, generally having the

following characteristics: (1) the leases and subleases have varying contractual maturities; (2) the subleases areobligations of numerous franchisees and accordingly represent a very diversified pool of obligor credit risk; (3) therepayment stream on such leases and subleases is primarily determined by a contractual payment schedule, withearly termination of such leases and subleases predominantly dependent upon the disposition to a lessee or thirdparty of the underlying vehicle; and (4) such leases or subleases typically provide for the right of the lessee orsublessee to purchase the vehicle for its stated residual value, subject to payments at the end of lease term for excessmileage or use.

"Carryover Accumulated Principal" means, as of (i) the first Reinvestment Date, zero and (ii) anyReinvestment Date thereafter, an amount equal to the sum of (a) any Uninvested Accumulated Principal or Excess



171

Accumulated Principal, as the case may be, determined on the immediately preceding Reinvestment Date and (b)any Remaining Accumulated Principal determined on the immediately preceding Reinvestment Date.

"Catastrophe Bonds" means Asset-Backed Securities that entitle the holders thereof to receive a fixedprincipal or similar amount and a specified return on such amount, generally having the following characteristics:(1) the issuer of such Asset-Backed Security has entered into a swap, insurance contract or similar arrangement witha counterparty pursuant to which such issuer agrees to pay amounts to the counterparty upon the occurrence of

certain specified events, including but not limited to: hurricanes, earthquakes and other events; and (2) payments onsuch Asset-Backed Security depend primarily upon the occurrence and/or severity of such events.

"CDO Securities" means (i) Asset-Backed Securities that entitle the holders thereof to receive paymentsthat depend (except for rights or other assets designed to assure the servicing or timely distribution of proceeds toholders of the Asset-Backed Securities) on the cash flow from a portfolio (each such portfolio, an " UnderlyingPortfolio") consisting primarily of commercial and industrial bank loans, other asset-backed securities or corporatedebt securities (including synthetic securities referencing such loans and securities) or any combination of theforegoing, generally having the following characteristics: (1) the bank loans and debt securities have varyingcontractual maturities; (2) repayment thereof can vary substantially from the contractual payment schedule (if any),with early prepayment of individual bank loans or debt securities depending on numerous factors specific to theparticular issuers or obligors and upon whether, in the case of loans or securities bearing interest at a fixed rate, suchloans or securities include an effective prepayment premium; and (3) proceeds from such repayments can for a

limited period and subject to compliance with certain eligibility criteria be reinvested in additional bank loans and/ordebt securities, or (ii) Asset-Backed Securities the assets of which are synthetic securities that substantially replicatethe kind of portfolio described in clause (i) of this definition. For the avoidance of doubt, a CDO Security mayinclude derivative instruments effecting credit exposure to a reference portfolio or a tranche thereof.

"Class A-1 Overcollateralization Ratio" means, as of any Measurement Date, the number (expressed as apercentage) calculated by dividing (a) the Net Outstanding Portfolio Collateral Balance on such Measurement Dateby (b) the sum of the Remaining Unfunded Notional Amount plus any Outstanding Swap Counterparty Amount plusthe aggregate outstanding principal amount of the Class A-1 Notes.

"Class A-1 Overcollateralization Test" means, for so long as any Class A-1 Notes remain outstanding, atest satisfied on any Measurement Date occurring on or after the Closing Date if the Class A-1 OvercollateralizationRatio on such Measurement Date is equal to or greater than 120%.

"Class C Prepayment Percentage" means 50%.

"Class Scenario Loss Rate" means, with respect to any Class of Secured Notes rated by Standard &Poor's, at any time, an estimate of the cumulative default rate for the Current Portfolio or the Proposed Portfolio, asapplicable, consistent with Standard & Poor's rating of such Class of Secured Notes on the Closing Date, determinedby application of the Standard & Poor's CDO Monitor at such time.

"CMBS Conduit Securities" means Asset-Backed Securities (i) (A) issued by a single-seller or multi-seller conduit under which the holders of such Asset-Backed Securities have recourse to a specified pool of assets(but not other assets held by the conduit that support payments on other series of securities) and (B) that entitle theholders thereof to receive payments that depend (except for rights or other assets designed to assure the servicing ortimely distribution of proceeds to holders of the Asset-Backed Securities) on the cash flow from a pool of

commercial mortgage loans generally having the following characteristics: (1) the commercial mortgage loans havevarying contractual maturities; (2) the commercial mortgage loans are secured by real property purchased orimproved with the proceeds thereof (or to refinance an outstanding loan the proceeds of which were so used); (3) thecommercial mortgage loans are obligations of a relatively limited number of obligors (with the creditworthiness of individual obligors being less material than for CMBS Large Loan Securities and Credit Tenant Lease Securities)and accordingly represent a relatively undiversified pool of obligor credit risk; (4) upon original issuance of suchAsset-Backed Securities no 10 commercial mortgage loans account for more than 75% of the aggregate principalbalance of the entire pool of commercial mortgage loans supporting payments on such securities and such poolcontains at least 50 such loans; and (5) repayment thereof can vary substantially from the contractual paymentschedule (if any), with early prepayment of individual loans depending on numerous factors specific to the particular



172

obligors and upon whether, in the case of loans bearing interest at a fixed rate, such loans or securities include aneffective prepayment premium or (ii) backed by a pool of securities where at least 80% of the aggregate principalbalance of the underlying pool consists of securities described in (i) above.

"CMBS Credit Tenant Lease Securities" means Asset-Backed Securities (other than CMBS Large LoanSecurities, CMBS Single Property Securities and CMBS Conduit Securities) that entitle the holders thereof toreceive payments that depend (except for rights or other assets designed to assure the servicing or timely distribution

of proceeds to holders of the Asset-Backed Securities) on the cash flow from a pool of commercial mortgage loansmade to finance the acquisition, construction and improvement of properties leased to corporate tenants (or on thecash flow from such leases). They generally have the following characteristics: (1) the commercial mortgage loansor leases have varying contractual maturities; (2) the commercial mortgage loans are secured by real propertypurchased or improved with the proceeds thereof (or to refinance an outstanding loan the proceeds of which were soused); (3) the leases are secured by leasehold interests; (4) the commercial mortgage loans or leases are obligationsof a relatively limited number of obligors and accordingly represent a relatively undiversified pool of obligor creditrisk; (5) payment thereof can vary substantially from the contractual payment schedule (if any), with prepayment of individual loans or termination of leases depending on numerous factors specific to the particular obligors or lesseesand upon whether, in the case of loans bearing interest at a fixed rate, such loans include an effective prepaymentpremium; and (6) the creditworthiness of such corporate tenants is the primary factor in any decision to invest inthese securities.

"CMBS Large Loan Securities" means Asset-Backed Securities (other than CMBS Conduit Securities,CMBS Credit Tenant Lease Securities and CMBS Single Property Securities) that entitle the holders thereof toreceive payments that depend (except for rights or other assets designed to assure the servicing or timely distributionof proceeds to holders of the Asset-Backed Securities) on the cash flow from a pool of commercial mortgage loansmade to finance the acquisition, construction and improvement of properties. They generally have the followingcharacteristics: (1) the commercial mortgage loans have varying contractual maturities; (2) the commercialmortgage loans are secured by real property purchased or improved with the proceeds thereof (or to refinance anoutstanding loan the proceeds of which were so used); (3) the commercial mortgage loans are obligations of arelatively limited number of obligors and accordingly represent a relatively undiversified pool of obligor credit risk;(4) repayment thereof can vary substantially from the contractual payment schedule (if any), with early prepaymentof individual loans depending on numerous factors specific to the particular obligors and upon whether, in the caseof loans bearing interest at a fixed rate, such loans or securities include an effective prepayment premium; and(5) the valuation of individual properties securing the commercial mortgage loans is the primary factor in any

decision to invest in these securities.

"CMBS Securities" means CMBS Conduit Securities, CMBS Credit Tenant Lease Securities and CMBSLarge Loan Securities.

"CMBS Single Property Securities" means Asset-Backed Securities that entitle the holders thereof toreceive payments that depend (except for rights or other assets designed to assure the servicing or timely distributionof proceeds to holders of the Asset-Backed Securities) on the cash flow from one or more commercial mortgageloans made to finance the acquisition, construction and improvement of a single property. They generally have thefollowing characteristics: (1) the commercial mortgage loans have varying contractual maturities; (2) thecommercial mortgage loans are secured by real property purchased or improved with the proceeds thereof (or torefinance an outstanding loan the proceeds of which were so used); (3) the commercial mortgage loans or leases areobligations of a relatively limited number of obligors and accordingly represent a relatively undiversified pool of obligor credit risk; and (4) payment thereof can vary substantially from the contractual payment schedule (if any),with prepayment of individual loans or termination of leases depending on numerous factors specific to theparticular obligors or lessees and upon whether, in the case of loans bearing interest at a fixed rate, such loansinclude an effective prepayment premium.

"Collateral Obligation" means a Synthetic Security that is in effect, and as to which the Issuer remains aparty, on the applicable date of determination.

"Confirmation" means, with respect to any Synthetic Security, the confirmation relating to such SyntheticSecurity and forming a part of the Credit Default Swap Agreement.



173

"Credit Card Securities" means Asset-Backed Securities that entitle the holders thereof to receivepayments that depend (except for rights or other assets designed to assure the servicing or timely distribution of proceeds to holders of the Asset-Backed Securities) on the cash flow from balances outstanding under primerevolving consumer credit card accounts, generally having the following characteristics: (1) the accounts havestandardized payment terms and require minimum monthly payments; (2) the balances are obligations of numerousborrowers and accordingly represent a very diversified pool of obligor credit risk; and (3) the repayment stream onsuch balances does not depend upon a contractual payment schedule, with early repayment depending primarily on

interest rates, availability of credit against a maximum credit limit and general economic matters.

"Credit Default Base Counterparty Ratings Requirement" means a requirement which will be satisfiedif (i) the Credit Default Swap Rating Determining Party has both a short-term debt rating of "A-1+" by Standardand Poor's and a long-term debt rating of at least "AA-" by Standard & Poor's and (ii) the Credit Default SwapRating Determining Party has both a short-term debt rating of "P-1" by Moody's (which is not on credit watch fordowngrade) and a long-term debt rating of "A1" by Moody's (which is not on credit watch for downgrade).

"Credit Default Swap Rating Determining Party" means (a) unless clause (b) below applies, the CreditDefault Swap Counterparty or any transferee thereof or (b) any affiliates of the Credit Default Swap Counterparty orany transferee thereof that unconditionally and absolutely guarantees the obligations of the Credit Default SwapCounterparty or such transferee, as the case may be, under the Credit Default Swap Agreement pursuant to a form of guarantee that is materially the same form as the guarantee delivered in connection with the Credit Default Swap

Agreement on the Closing Date or a form of guarantee that satisfies the then current guarantee criteria publiclyavailable from Standard & Poor's and Moody's or as to which the Rating Condition has been satisfied. For thepurpose of this definition, no direct or indirect recourse against one or more shareholders of the Credit Default SwapCounterparty or any such transferee (or against any person in control of, or controlled by, or under common controlwith, any such shareholder) shall be deemed to constitute a guarantee, security or support of the obligations of theCredit Default Swap Counterparty or any such transferee. For so long as Citibank, N.A. is the Credit Default SwapCounterparty or the MVS Counterparty, Citibank, N.A. shall be a "Credit Default Swap Rating Determining Party."

"Current Income" means, with respect to any Due Period, the sum (without duplication) of: (1) allpayments of (i) income on the Synthetic Securities, including (a) payments of fixed premium amounts in respect of such Synthetic Securities and (b) any Interest Reimbursements received by the Issuer in respect of any SyntheticSecurities that is attributable to accrued but unpaid fixed premium amounts payable by the Credit Default SwapCounterparty and (ii) the MVS Income Payment due on the Business Day prior to the related Distribution Date (or

any prior Distribution Date, to the extent unpaid on or prior to such prior Distribution Date) and received by theIssuer in cash on or prior to such Distribution Date; (2) all payments of interest (including any amount representingthe accreted portion of a discount from the face amount of an Eligible Investment) on Eligible Investments in theIncome Collection Account received in cash by the Issuer during such Due Period, and all payments of principal,including repayments, on Eligible Investments purchased with amounts from the Income Collection Accountreceived by the Issuer during such Due Period; (3) all amendment and waiver fees, all late payment fees, and allother fees and commissions received in cash by the Issuer during such Due Period in connection with the SyntheticSecurities and Eligible Investments (other than yield maintenance payments received in cash by the Issuer duringsuch Due Period; (4) any amounts received in respect of Negative Amortization Capitalization Amounts for suchDue Period; and (5) all other amounts transferred to the Income Collection Account on or prior to the relatedDistribution Date (and identified as Current Income in the related quarterly note valuation report) from the ExpenseAccount or in respect of the MVS Agreement pursuant to the Indenture, or otherwise received by the Trustee fordeposit into the Income Collection Account as Current Income during such Due Period; provided that (A) CurrentIncome shall in no event include the U.S.$250 of capital contributed by the owners of the ordinary shares of theIssuer in accordance with the Issuer's Memorandum and Articles of Association and the U.S.$250 representing atransaction fee to the Issuer, (B) if the presence of a legal or business holiday causes a scheduled distribution on anySynthetic Security or other security held as Collateral to be received in the period between the end of the Due Periodin which such payment would otherwise have been received and the related Distribution Date, such payment will bedeemed to have been received during such Due Period, (C) Current Income shall in no event include amounts in theMVS Account constituting an Eligible Collateral Interest Amount, for so long as the Trustee has not received noticefrom the Issuer of a default by the MVS Counterparty under the MVS Agreement and (D) for purposes of clause (4)of this definition, at any time when any Negative Amortization Capitalization Amounts have accrued on a NegativeAmortization Security, (x) first, unscheduled payments of principal in respect thereof and (y) second (but only if the



174

related payment report delivered to investors indicates that the aggregate Negative Amortization CapitalizationAmount (if any) in respect thereof has remained the same or decreased in the related reporting period), scheduledpayments of principal in respect thereof shall be deemed to be applied to the reduction of such aggregate NegativeAmortization Capitalization Amount and therefore constitute "Current Income" for purposes of this definition untilsuch aggregate Negative Amortization Capitalization Amount has been reduced to zero.

"Current Index Spread" means, as of any date of determination, a spread determined by the Swap

Calculation Agent by (1) asking three dealers in the credit derivatives market to quote the bid-side spread of each of (a) the ABX.HE.BBB Index and (b) the ABX.HE.BBB- Index (in each case, on a notional amount equal to theapplicable Reinvestment Amount) and (2) taking the highest such quotation for each of (a) the ABX.HE.BBB Indexand (b) the ABX.HE.BBB- Index.

"Current Period Implied Writedown Amount" means, in respect of an interest accrual period for aReference Obligation, an amount determined as of the last day of such interest accrual period equal to the greater of (i) zero and (ii) the product of (A) the Implied Writedown Percentage and (B) the greater of (1) zero and (2) the PariPassu Amount plus the Senior Amount minus the aggregate outstanding asset pool balance securing the paymentobligations on the Reference Obligation (all such outstanding asset pool balances as obtained by the Credit DefaultSwap Counterparty in its capacity as calculation agent from the most recently dated servicer report for the ReferenceObligation available as of such day), calculated based on the face amount of the assets in such pool, whether or notany such asset is performing.

"Current Portfolio" means the portfolio (measured by Notional Balance) of (a) Collateral Obligations and(b) the MVS Account Excess existing immediately prior to the Disposition or maturity of a Collateral Obligation orimmediately prior to the proposed entry into a Synthetic Security, as the case may be.

"Current Reinvestment Spread" means, as of any date of determination, with respect to each EligibleReplacement Reference Obligation which is the subject of a Reinvestment on such date, the difference between (a)the Current Index Spread of the ABX.HE.BBB Index or the ABX.HE.BBB- Index, as applicable and (b) theReinvestment Fee.

"Defaulted Interest" means with respect to any Secured Note, any interest due and payable in respect of such Secured Note which is not punctually paid or duly provided for on the applicable Distribution Date or at StatedMaturity and which remains unpaid; provided that in no event shall interest which is deferred as Class B Deferred

Interest, Class C Deferred Interest, Class D Deferred Interest or Class E Deferred Interest in accordance with thePriority of Payments constitute Defaulted Interest except as described herein.

"Defaulted Security" means, with respect to Synthetic Securities, any Defaulted Synthetic Security;

(1) with respect to which there has occurred and is continuing a payment default thereunder (withoutgiving effect to any applicable grace period or waiver);

(2) with respect to which there has occurred a default (other than any payment default) which entitlesthe holders thereof, with the giving of notice or passage of time or both, to accelerate the maturity of all or a portionof the principal amount of such security, and the holders thereof have accelerated the maturity of all or a portion of the principal amount of such security;

(3) as to which a bankruptcy, insolvency, or receivership proceeding has been initiated with respect tothe issuer of such security, as applicable, or there has been proposed or effected any distressed exchange or otherdebt restructuring where the issuer of such security has offered the holders thereof a new security or package of securities that, either (a) amounts to a diminished financial obligation or (b) has the purpose of helping the borrowerto avoid default, provided that a security that was acquired in exchange for a security in connection with a distressedexchange or other debt restructuring shall not constitute a "Defaulted Security" if it satisfies the applicableEligibility Criteria (applied as if the Issuer were entering a Synthetic Security referencing such security at the time itis acquired);



175

(4) that is received upon acceptance of an Offer for another security which Offer expressly stated thatfailure to accept such Offer might result in a default under the related Underlying Instruments and with respect towhich no payment of interest or principal has yet been received; or

(5) that (x) has a Moody's Rating of "Ca" or "C" or (y) is rated "CC", "D" or "SD" by Standard &Poor's or was rated "CC", "D" or "SD" by Standard & Poor's prior to having its rating withdrawn;

provided that, in respect of any security that constitutes a Defaulted Security pursuant to clause (5) above only, suchsecurity shall not be treated as a Defaulted Security other than for purposes of calculating the Net OutstandingPortfolio Collateral Balance so long as (i) such security is not a PIK Bond with respect to which any interest hasbeen deferred and capitalized and (ii) interest in respect of such security was paid in full on the immediatelypreceding payment date for such security.

"Defaulted Swap Termination Payment" means any termination payment payable by the Issuer pursuantto the Credit Default Swap Agreement (and calculated pursuant to such agreement) as a result of an "event of default" or "termination event" (other than "illegality") as to which the Credit Default Swap Counterparty (includingas MVS Counterparty) is the "Defaulting Party" or the sole "Affected Party" (each as defined in the Credit DefaultSwap Agreement).

"Defaulted Synthetic Security" means a Synthetic Security referencing a Reference Obligation that would

constitute a Defaulted Security under the definition of "Defaulted Security."

"Deferred Interest" means any of the Class B Deferred Interest, the Class C Deferred Interest, the Class DDeferred Interest or the Class E Deferred Interest as the case may be.

"Deferred Interest PIK Bond" means a PIK Bond with respect to which payment of interest either inwhole or in part has been deferred and/or capitalized in an amount equal to the amount of interest payable in respectof the lesser of (a) one payment period and (b) a period of six months (in each case, calculated based upon theinterest payable in the most recent interest period), but only until such time as payment of interest on such PIK Bondhas resumed and all capitalized and deferred interest has been paid in accordance with the terms of the UnderlyingInstruments. For the purposes of the Sequential Pay Test only, a PIK Bond with a Moody's Rating of at least "Baa3"(and if rated "Baa3," such PIK Bond has not been placed on a watch list for possible downgrade) will not be aDeferred Interest PIK Bond unless interest either in whole or in part has been deferred and/or capitalized in an

amount equal to the amount of interest payable in respect of the lesser of (x) two payment periods and (y) a periodof one year (in each case, calculated based upon the interest payable in the most recent interest period).

"Designated Maturity" means, with respect to any Class of Secured Notes and, as applicable, theUnfunded Premium Amount, (i) for the first Interest Period, the number of calendar days from, and including theClosing Date to, but excluding, the first Distribution Date and (ii) for each Interest Period after the first InterestPeriod, three months.

"Determination Date" means the last day of a Due Period.

"Disposition" means, with respect to a Collateral Obligation, Eligible Investment or any other asset orsecurity included in the Collateral, any termination, assignment, sale, liquidation, transfer, exchange, participation orother disposition thereof. "Disposition" of a Synthetic Security will include any manner of disposition that results in

the termination of such Synthetic Security under the terms of the Credit Default Swap Agreement. "Disposition" of an Eligible MVS Investment, shall include a sale or conveyance to the MVS Counterparty under the terms of theMVS Agreement. With respect to a Synthetic Security, a Disposition shall be deemed to have occurred on theearlier to occur of (i) the date of the termination of such Synthetic Security, and (ii) with respect to any"Assignment" of such Synthetic Security or, the trade date for either (a) the assignment or novation of the related"Market Transaction" or (b) the "Related Transaction" entered into in connection with such "Assignment," asapplicable (each such term as defined in the schedule to the Credit Default Swap Agreement). The terms "Disposeof ", "Disposes of ", "Disposed of " and "Disposing of " shall have correlative meanings.





177

by Moody's) and "A-1+" by Standard & Poor's (or "A-1" in the case of overnight time deposits of The Bank of NewYork Trust Company, National Association for so long as The Bank of New York Trust Company, NationalAssociation is the Trustee under the Indenture) in the case of commercial paper and short-term debt obligations; provided that in the case of commercial paper and short-term debt obligations with a maturity of longer than 91days, the issuer thereof must also have at the time of such investment a long-term credit rating of not less than"AA+" by Standard & Poor's;

(d) unleveraged repurchase obligations (if treated as debt for tax purposes by the issuer thereof orobligor thereon) with respect to (i) any security described in clause (b) above or (ii) any other Registered securityissued or guaranteed by an agency or instrumentality of the United States (in each case without regard to the statedmaturity of such security), in either case entered into with a U.S. Federal or state depository institution or trustcompany (acting as principal) described in clause (c) above or entered into with a corporation (acting as principal)whose long-term rating is not less than "Aa2" by Moody's (and, if such rating is "Aa2", such rating is not on watchfor possible downgrade by Moody's) and not less than "AA+" by Standard & Poor's, or whose short-term creditrating is "P1" by Moody's (and such rating is not on watch for possible downgrade by Moody's) and "A-1+" byStandard & Poor's at the time of such investment; provided that (i) in each case, the issuer thereof must have at thetime of such investment a long-term credit rating of not less than "Aa2" by Moody's (and, if such rating is "Aa2",such rating is not on watch for possible downgrade by Moody's) and (ii) if such security has a maturity of longerthan 91 days, the issuer thereof must also have at the time of such investment a long-term credit rating of not lessthan "AA+" by Standard & Poor's;

(e) Registered debt securities bearing interest or sold at a discount issued by any corporationincorporated under the laws of the United States or any state thereof that have a credit rating of not less than "Aa2",by Moody's (and, if such rating is "Aa2", such rating is not on watch for possible downgrade by Moody's), not lessthan "AA+" by Standard & Poor's;

(f) commercial paper or other short-term obligations with a maturity of not more than 183 days fromthe date of issuance and having at the time of such investment a credit rating of "P1" by Moody's (and such rating isnot on watch for possible downgrade by Moody's) and "A-1+" by Standard & Poor's; provided that (i) in each case,the issuer thereof must have at the time of such investment a long-term credit rating of not less than "Aa2", byMoody's (and, if such rating is "Aa2" such rating is not on watch for possible downgrade by Moody's), and (ii) if such security has a maturity of longer than 91 days, the issuer thereof must also have at the time of such investmenta long-term credit rating of not less than "AA+" by Standard & Poor's;

(g) Reinvestment Agreements issued by any bank (if treated as a deposit by such bank), or aRegistered Reinvestment Agreement issued by any insurance company or other corporation or entity organizedunder the laws of the United States or any state thereof (if treated as debt for tax purposes by such corporation orentity), in each case, that has a credit rating of "P1" by Moody's (and such rating is not on watch for possibledowngrade by Moody's) and "A-1+" by Standard & Poor's; provided that (i) in each case, the issuer thereof musthave at the time of such investment a long-term credit rating of not less than "Aa2" by Moody's (and, if such ratingis "Aa2", such rating is not on watch for possible downgrade by Moody's) and (ii) if such security has a maturity of longer than 91 days, the issuer thereof must also have at the time of such investment a long-term credit rating of notless than "AA+" by Standard & Poor's;

(h) investments in any money market fund or similar investment vehicle having at the time of investment therein the highest credit rating assigned by each of the Rating Agencies, with a credit rating of not lessthan "Aaa/MR1+" by Moody's; provided that such fund is formed and has its principal office outside the UnitedStates; and

(i) any other investments approved in writing by each of the Rating Agencies;

and, in each case (other than clause (a)), with a stated maturity (giving effect to any applicable graceperiod) or right of withdrawal no later than the Business Day immediately preceding the Distribution Date nextfollowing the Due Period in which the date of investment occurs; provided that Eligible Investments may notinclude (i) any security purchased at a price in excess of 100% of the par value thereof, (ii) any investment theincome from which is or will be subject to deduction or withholding for or on account of any withholding or similar



178

tax, unless the issuer or payor is required to make "gross up" payments that indemnify the Issuer for the full amountof such withholding or similar tax on an after tax basis, or the acquisition (including the manner of acquisition),ownership, enforcement or disposition of which will subject the Issuer to net income tax in any jurisdiction outsidethe Issuer's jurisdiction of incorporation, (iii) any security whose repayment is subject to substantial non-creditrelated risk, (iv) any security the rating of which by Standard & Poor's includes the subscript "p", "pi", "q", "r" or"t", (v) any Asset-Backed Security, (vi) any floating rate security or obligation whose interest rate is inversely orotherwise not proportionately related to an interest rate index or is calculated as other than the sum of an interest rate

index plus a spread or (vii) any security that is the subject of an Offer.

"Eligible MVS Investment" means any security purchased pursuant to the MVS Agreement and creditedto the MVS Account, as described in Schedule G.

"Eligible Replacement Reference Obligation" means, as of any Reinvestment Date, a referenceobligation which comprises a portion of the ABX.HE.BBB Index or the ABX.HE.BBB- Index, as applicable, as of the immediately preceding roll date of such ABX.HE Index.

"Emerging Market ABS Security" means an Asset-Backed Security in respect of which, on the date therelated Synthetic Security is entered into, more than 20% of the Underlying Assets are located in one or moreEmerging Market Countries.

"Emerging Market Country" means a country that does not have a sovereign debt rating, or has asovereign debt rating of less than Aa3 by Moody's or AA- by Standard & Poor's.

"Equipment Leasing Securities" means Asset-Backed Securities (other than Aircraft Leasing Securities,Healthcare Securities, Oil and Gas Securities and Restaurant and Food Services Securities) that entitle the holdersthereof to receive payments that depend (except for rights or other assets designed to assure the servicing or timelydistribution of proceeds to holders of the Asset-Backed Securities) on the cash flow from leases and subleases of equipment (other than automobiles) to commercial and industrial customers, generally having the followingcharacteristics: (1) the leases and subleases have varying contractual maturities; (2) the leases or subleases areobligations of a relatively limited number of obligors and accordingly represent an undiversified pool of obligorcredit risk; (3) the repayment stream on such leases and subleases is primarily determined by a contractual paymentschedule, with early termination of such leases and subleases predominantly dependent upon the disposition to alessee, sublessee or third party of the underlying equipment; and (4) such leases or subleases typically provide for

the right of the lessee or sublessee to purchase the equipment for its stated residual value, subject to payments at theend of lease term for excess usage.

"ERISA Limited Notes" means the Class E Notes and the Subordinated Notes.

"Excepted Securities" means, for purposes of Part II of Schedule A hereto, (a) cash flow structured financeobligations not rated by Standard & Poor's the cash flow of which is primarily from non-U.S. sources,(b) collateralized debt obligations the underlying collateral of which consists primarily of real estate obligations andstructured finance obligations, (c) collateralized debt obligations the underlying collateral of which consistsprimarily of Asset-Backed Securities, (d) collateralized bond obligations the underlying collateral of which consistsprimarily of collateralized debt obligations, (e) collateralized bond obligations the underlying collateral of which isdistressed debt, (f) obligations secured by contingent deferred sales charges, asset-based sales charges, shareholderservicing fees and other similar fees associated with the marketing and distribution of interests in, and management

and servicing of, mutual funds registered under the Investment Company Act, (g) Catastrophe Bonds, (h) the firstloss tranche of any securitization, (i) synthetic obligations, (j) synthetic collateralized debt obligations,(k) combination securities, (l) Re-REMICs, (m) market value collateralized debt obligations, (n) net interest marginsecurities, (o) Project Finance Securities, (p) Principal Only Securities, (q) Interest Only Securities or (r) StructuredSettlement Securities.

"Excess Accumulated Principal" means, as of any Reinvestment Date, an amount equal to the excess, if any, of (i) the Aggregate Accumulated Principal over (ii) the Reinvestment Ceiling.



179

"Excess BB- Amount" means the excess, if any, of (i) the Aggregate Notional Balance of all CollateralObligations (other than Defaulted Securities or Deferred Interest PIK Bonds) publicly rated below "BB-" byStandard & Poor's over (ii) the Below B- Amount.

"Excess BBB- Amount" means the excess, if any, of (i) the Aggregate Notional Balance of all CollateralObligations (other than Defaulted Securities or Deferred Interest PIK Bonds) publicly rated below "BBB-" byStandard & Poor's over (ii)(a) the Excess BB- Amount plus (b) the Below B- Amount plus (c) the MVS Account

Excess.

"Exchange Act" means the United States Securities Exchange Act of 1934, as amended.

"Expected Interest Amount" means, with respect to any payment date under the Reference Obligationrelated to a Synthetic Security, the amount of current interest that would accrue during the related calculation periodon a principal balance of the Reference Obligation equal to (a) the outstanding principal amount of the ReferenceObligation taking into account any writedowns, applied losses, forgiven amounts or other reductions due to aprincipal deficiency balance or realized loss amount that are attributable to the Reference Obligation minus (b) theaggregate Implied Writedown Amounts (if any) and that will be payable on the related payment date assuming forthis purpose that sufficient funds are available therefor in accordance with the Underlying Instruments relating to theReference Obligation.

"Expected Maturity Date" means, with respect to any Synthetic Security entered into by the Issuer, thedate of the last scheduled distribution on the related Reference Obligation (calculated under the methodologyspecified in the Indenture) on the date of the Issuer's entry into such Synthetic Security.

"Fair Market Value" means, in respect of any Collateral Obligation at any time, either (i) an amountequal to (x) the median of the bona fide Bids for the Disposition of such Collateral Obligation obtained by the SwapCalculation Agent at such time from any three nationally recognized dealers, which dealers are independent fromone another and from the Swap Calculation Agent, (y) if the Swap Calculation Agent is in good faith unable toobtain Bids from three such dealers, the lesser of the bona fide Bids for the Disposition of such Collateral Obligationobtained by the Swap Calculation Agent at such time from any two nationally recognized dealers chosen by theSwap Calculation Agent, which dealers are independent from each other and the Swap Calculation Agent or (z) if the Swap Calculation Agent is in good faith unable to obtain Bids from two such dealers, the bona fide Bid for theDisposition of such Collateral Obligation obtained by the Swap Calculation Agent at such time from any nationally

recognized dealer chosen by the Swap Calculation Agent, which dealer is independent from the Swap CalculationAgent, or (ii) the lesser of the prices for such Collateral Obligation on such date provided by two pricing serviceschosen by the Swap Calculation Agent, which pricing services are independent from each other and the SwapCalculation Agent; provided that (1) if the Swap Calculation Agent is unable in good faith to obtain bona fide Bidson such Collateral Obligation pursuant to any of subclauses (x), (y) and (z) of clause (i) but is able to obtain bonafide Bids from the requisite number of dealers with respect to the same Collateral Obligation in a notional orprincipal amount other than the notional or principal amount of such Collateral Obligation in accordance with suchsubclause, the "Fair Market Value" of such Collateral Obligation (if determined pursuant to clause (i)) shall be equalto the amount determined pursuant to such subclause using the bona fide Bids (or the bona fide Bid) obtained for theDisposition of such Collateral Obligation in such other notional or principal amount adjusted to reflect the actualnotional or principal amount of such Collateral Obligation, (2) if, after giving effect to the determination of the "FairMarket Value" of a Collateral Obligation pursuant to subclause (z) of clause (i) above, the Aggregate NotionalBalance of all Collateral Obligations the "Fair Market Value" of which was determined pursuant to suchsubclause (z) exceeds 10% of the Net Outstanding Portfolio Collateral Balance, the "Fair Market Value" of suchCollateral Obligation will be 95% of the Bid obtained by the Swap Calculation Agent pursuant to such subclause (z)and (3) if the Swap Calculation Agent is in good faith unable to obtain bona fide Bids for such Collateral Obligationfrom at least one nationally recognized dealer or to obtain prices from at least two such pricing services, the "FairMarket Value" of such Collateral Obligation will be zero and the Swap Calculation Agent will notify each RatingAgency that it has determined the Fair Market Value of such Collateral Obligation pursuant to this clause (3); provided that any "Fair Market Value" determined pursuant to this clause (3) shall only apply for 90 consecutivedays whereupon such "Fair Market Value" shall either be determined based upon bona fide Bids or pricing serviceprices in accordance with the foregoing clauses of this definition or be deemed to be zero until the requisite bonafide Bids or pricing service prices can be obtained. Notwithstanding the foregoing, if the Swap Calculation Agent



180

requests, and the Credit Default Swap Counterparty sets, a net early termination amount payable to or from theIssuer in respect of a Synthetic Security that is greater than the "Fair Market Value" otherwise determined above,such early termination payment shall (subject to the next sentence) be the "Fair Market Value" of such any SyntheticSecurity. The "Fair Market Value" for a Synthetic Security shall be the Fair Market Value otherwise determinedpursuant to this definition (which will be a negative amount, if a payment would be due from the Issuer to the CreditDefault Swap Counterparty or a positive amount if a payment would be due from the Credit Default SwapCounterparty to the Issuer) plus the then-current Remaining Exposure of such Synthetic Security.

"FHLMC/FNMA Guaranteed Securities" means any Asset-Backed Security as to which the timelypayment of interest when due, and the payment of principal no later than stated legal maturity, is fully andunconditionally guaranteed by the Federal Home Loan Mortgage Corporation or the Federal National MortgageAssociation but only if such guarantee (x) expires no earlier than such stated maturity and (y) is independent of theperformance by the obligor on the relevant Asset-Backed Security; provided that any Asset-Backed Security fallingwithin this definition shall be excluded from the definition of each other type of Asset-Backed Security.

"Fitch" Fitch, Inc. and any successor or successors thereto.

"Floating Amount Event" means a Failure to Pay Principal, Writedown or Interest Shortfall.

"Floorplan Receivable Securities" means Asset-Backed Securities that entitle the holders thereof to

receive payments that depend (except for rights or other assets designed to assure the servicing or timely distributionof proceeds to holders of the Asset-Backed Securities) upon assets that will consist of a revolving pool of receivables arising from the purchase and financing by domestic retail motor vehicle dealers for their new and usedautomobile and light-duty truck inventory. The receivables are comprised of principal receivables and interestreceivables. In addition to receivables arising in connection with designated accounts, the trust assets may includeinterests in other floorplan assets, such as: (1) participation interests in pools of assets existing outside the trust andconsisting primarily of receivables arising in connection with dealer floorplan financing arrangements originated bya manufacturer or one of its affiliates; (2) participation interests in receivables arising under dealer floorplanfinancing arrangements originated by a third party and participated to a manufacturer; (3) receivables originated by amanufacturer under syndicated floorplan financing arrangements between a motor vehicle dealer and a group of lenders; or (4) receivables representing dealer payment obligations arising from purchases of vehicles.

"Form-Approved Synthetic Security" means a Synthetic Security (a)(i) meeting all of the Eligibility

Criteria without requiring satisfaction of the Rating Condition or with respect to which the Rating Condition hasbeen satisfied or (ii) the Reference Obligation of which would satisfy all of the applicable Eligibility Criteria, at thetime of entry, or commitment to enter, into such Synthetic Security, but for the frequency of the scheduled periodicpayments of interest on such Reference Obligation, (b) entered into under the Credit Default Swap Agreement andwhich conforms in all material respects (but for the amount and timing of periodic payments, the name of theReference Obligation, the Notional Amount, the effective date, the termination date and other similarly necessarychanges) to a form previously approved in writing by the Rating Agencies for use by the Issuer and (c) for which theIssuer has provided to each of the Rating Agencies notice of the Issuer's entry into such Synthetic Security withinfive days after such entry requesting (to the extent not otherwise determined as described herein (including ScheduleA and Schedule E hereto)) the relevant Rating Agency's determination of the Moody's Rating or Standard & Poor'sApplicable Recovery Rate and Standard & Poor's Rating, as applicable, with respect to such Synthetic Security; provided that either of the Rating Agencies may revoke its consent to the use of a Form-Approved SyntheticSecurity with respect to any prospective entry into by the Issuer of a Synthetic Security upon 30 days' prior notice tothe Issuer and the Trustee ( provided that such revocation shall not affect the continuing effectiveness of anySynthetic Security already entered into or committed to be entered into under such cancelled Form-ApprovedSynthetic Security or the determination of the Moody's Recovery Rate, Standard & Poor's Recovery Rate, Standard& Poor's Rating and Moody's Rating with respect to any such Synthetic Security).

"Franchise Securities" means any Asset Backed Security that entitles the holders thereof to receivepayments that depend on the cash flow from a pool of franchise loans made to operators of franchises.

"Future Flow Securities" means Asset-Backed Securities that entitle the holders thereof to receivepayments that depend (except for rights or other assets designed to assure the servicing or timely distribution of



181

proceeds to holders of the Asset-Backed Securities) on the cash flow from trade accounts receivable, entertainmentroyalties, structured litigation settlements or ticket receivables.

"Guaranteed Corporate Debt Security" means a CDO Security guaranteed by a third party as to ultimateor timely payment of principal or interest, including a CDO Security guaranteed by a monoline financial insurancecompany.

"Healthcare Securities" means Asset-Backed Securities that entitle the holders thereof to receivepayments that depend (except for rights or other assets designed to assure the servicing or timely distribution of proceeds to holders of the Asset-Backed Securities) on the cash flow from (i) leases and subleases of equipment tohospitals, non-hospital medical facilities, physicians and physician groups for use in the provision of healthcareservices or (ii) Medicare, Medicaid or any other third-party payor receivables related to medical, hospital or otherhealth care related expenses, charges or fees.

"Home Equity Loan Security" means any Asset-Backed Security that entitles the holder thereof to receivepayments that depend (except for rights or other assets designed to assure the servicing or timely distribution of proceeds to holders of the Asset-Backed Securities) on the cash flow from balances (including revolving balances)outstanding under loans or lines of credit secured by single family residential real estate, and that generally have thefollowing characteristics: (1) the weighted average credit score based on the credit scoring models developed byFair, Isaac & Company with respect to the obligors on all such underlying loans is greater than or equal to 625 and

such security is ineligible to be classified as a Residential A Mortgage Security: (2) the balances have standardizedpayment terms and require minimum monthly payments; (3) the balances are obligations of numerous borrowers andaccordingly represent a very diversified pool of obligor credit risk; (4) the repayment stream on such balances doesnot depend on a contractual repayment schedule, with early repayment depending primarily on interest rates,availability of credit against a maximum line of credit and general economic matters; and (5) the line of credit orloan may be secured by residential real estate with a market value (determined on the date of origination of such lineof credit or loan) that is less than the original proceeds of such line of credit or loan.

"Implied Writedown Excess Payment Reimbursement Amount" means, as of any Distribution Date, (i)the aggregate amount of Implied Writedown Excess Payments (as defined in the Credit Default Swap Agreement)paid to the Issuer by the Credit Default Swap Counterparty minus (ii) all amounts previously paid to the CreditDefault Swap Counterparty in respect of the Implied Writedown Excess Payment Reimbursement Amount inaccordance with the Priority of Payments on all prior Distribution Dates.

"Index Sponsor" means CDS IndexCo LLC.

"Insurance Company Guaranteed Securities" means any Asset-Backed Security as to which the timelypayment of interest when due, and the payment of principal no later than stated legal maturity, is unconditionallyguaranteed pursuant to an insurance policy, guarantee or other similar instrument issued by an insurance companyorganized under the laws of a state of the United States, but only if such insurance policy, guarantee or other similarinstrument (i) expires no earlier than such stated maturity, (ii) provides that payment thereunder is independent of the performance by the obligor on the relevant Asset-Backed Security and (iii) is issued by an insurance companyhaving a credit rating assigned by each nationally recognized statistical rating organization that currently rates suchAsset-Backed Security higher than the credit rating assigned by such rating organization to such Asset-BackedSecurity determined without giving effect to such insurance policy, guarantee or other similar instrument, provided that any Asset-Backed Security falling within this definition shall be excluded from the definition of each other type

of Asset-Backed Security.

"Interest Only Security" means any security or obligation that does not provide for the repayment of astated principal amount in one or more installments on or prior to the date two Business Days prior to the StatedMaturity of the Secured Notes.

"Interest Period" means (i) in the case of the initial Interest Period, the period from, and including, theClosing Date to, but excluding, the first Distribution Date and (ii) thereafter, the period from, and including, theDistribution Date immediately following the last day of the immediately preceding Interest Period to, but excluding,the next succeeding Distribution Date.



182

"Interest Shortfall" means, with respect to any payment date under the Reference Obligation related to aSynthetic Security, either (a) the non-payment of an Expected Interest Amount or (b) the payment of an ActualInterest Amount that is less than the Expected Interest Amount.

"Intermediation Fee" means the sum of (i) the product of (x) the aggregate Remaining Exposure of all of the Synthetic Securities as of the related Determination Date, (y) 0.035% and (z) the number of days in the InterestPeriod ending immediately prior to such Distribution Date divided by 360, plus (ii) any unpaid amounts calculated

pursuant to clause (i) with respect to prior Distribution Dates and accrued and unpaid interest thereon at the Non-default Rate (as defined in the Credit Default Swap Agreement) to but excluding such Distribution Date.

"Investment Company Act" means the Investment Company Act of 1940, as amended.

"Issue" means, with respect to any security, the securities or other obligations issued by the same issuer,secured by the same collateral pool having the same terms and conditions (as to, among other things, coupon,maturity, security and subordination).

"LIBOR Business Day" means a day on which commercial banks and foreign exchange markets settlepayments in Dollars in New York and London.

"London Banking Day" means a day on which commercial banks are open for business (including

dealings in foreign exchange and foreign currency deposits) in London.

"Lottery Receivable Security" means an Asset-Backed Security that (a) entitles the holders thereof toreceive payments that depend (except for rights or other assets designed to assure the servicing or timely distributionof proceeds to holders of such Asset-Backed Security) upon an arrangement that compensates a winner of a statelottery with one lump sum payment in exchange for a pledge of the lottery payments that individual would havereceived over a future period of time and (b) is backed by a diversified pool of payments received from various statelottery commissions in exchange for a lump sum payment to a bona fide winner of a given state lottery.

"Majority" means (a) with respect to any Class or Classes of Secured Notes, the Holders of more than 50%of the aggregate outstanding principal amount of the Secured Notes of such Class or Classes, as the case may be, (b)with respect to the Subordinated Notes, Holders of more than 50% of the aggregate outstanding principal amount of Subordinated Notes held by all Subordinated Noteholders at such time and (c) with respect to the Credit Default

Swap Counterparty (so long as it is the Controlling Class), the Credit Default Swap Counterparty.

"Manufactured Housing Securities" means Asset-Backed Securities that entitle the holders thereof toreceive payments that depend (except for rights or other assets designed to assure the servicing or timely distributionof proceeds to holders of the Asset-Backed Securities) on the cash flow from manufactured housing (also known asmobile homes and prefabricated homes) installment sales contracts and installment loan agreements, generallyhaving the following characteristics: (1) the contracts and loan agreements have varying, but typically lengthycontractual maturities; (2) the contracts and loan agreements are secured by the manufactured homes and, in certaincases, by mortgages and/or deeds of trust on the real estate to which the manufactured homes are deemedpermanently affixed; (3) the contracts and/or loans are obligations of a large number of obligors and accordinglyrepresent a relatively diversified pool of obligor credit risk; (4) repayment thereof can vary substantially from thecontractual payment schedule, with early prepayment of individual loans depending on numerous factors specific tothe particular obligors and upon whether, in the case of loans bearing interest at a fixed rate, such loans or securities

include an effective prepayment premium; and (5) in some cases, obligations are fully or partially guaranteed by agovernmental agency or instrumentality.

"Measurement Date" means any of the following: (i) the Closing Date, (ii) any date after the ClosingDate upon which the Issuer enters into a Synthetic Security, (iii) each Determination Date, (iv) the seventh BusinessDay prior to the 16th day (or next occurring Business Day if such 16th day is not a Business Day) of any calendarmonth (other than any calendar month in which a Determination Date occurs and any calendar month ending prior tothe Closing Date) and (v) with written notice of two Business Days to the Issuer and the Trustee, any other BusinessDay that any Rating Agency or a Majority of any Class of Secured Notes requests be a "Measurement Date";



183

provided that if any such date would otherwise fall on a day that is not a Business Day, the relevant MeasurementDate will be the next succeeding day that is a Business Day.

"Moody's" means Moody's Investors Service, Inc. and any successor or successors thereto.

"Moody's Below B3 Haircut Amount" means, as of any Measurement Date, 50% of the AggregateNotional Balance of all Collateral Obligations (other than Defaulted Securities or Deferred Interest PIK Bonds) that

have a Moody's Rating of at least "B3."

"Moody's Below Ba3 Haircut Amount" means, as of any Measurement Date, 30% of the AggregateNotional Balance of all Collateral Obligations (other than Defaulted Securities or Deferred Interest PIK Bonds) thathave a Moody's Rating below "Ba3" but have a Moody's Rating of at least "B3."

"Moody's Below Baa3 Haircut Amount" means, as of any Measurement Date, 15% of the excess (if any)of (a) the Aggregate Notional Balance of all Collateral Obligations (other than Defaulted Securities or DeferredInterest PIK Bonds) that have a Moody's Rating of below "Baa3" but have a Moody's Rating of at least "Ba3" over(b) 5% of the Aggregate Notional Balance of all Collateral Obligations (other than Defaulted Securities or DeferredInterest PIK Bonds) and the MVS Account Excess.

"Moody's Haircut Amount" means, as of any Measurement Date, the sum (without duplication) of (i) the

Moody's Below Baa3 Haircut Amount plus (ii) the Moody's Below Ba3 Haircut Amount plus (iii) the Moody'sBelow B3 Haircut Amount; provided that a Collateral Obligation shall only be included in one of clauses (i) through(iii), which shall be the applicable clause that results in the greatest Moody's Haircut Amount.

"Moody's Metric Termination" means, the termination of the Reinvestment Period whenever the Issuer isnot able to enter into Synthetic Securities on any two consecutive Reinvestment Dates as a result of the ActualMoody’s Metric for any Class of Secured Notes being less than or equal to the Required Moody’s Metric.

"Moody's Notching Approved Security" means any Collateral Obligation that (i) is identified on theClosing Date in a schedule attached to the Indenture or (ii) which Moody's confirms in writing to the Trustee mayconstitute a "Moody's Notching Approved Security" for purposes of this definition.

"Moody's Rating" has the meaning set forth in Schedule E.

"Moody's Rating Factor" means, for purposes of computing the Moody's Rating Distribution, the numberassigned below to the Moody's Rating applicable to each Collateral Obligation:

Moody's RatingMoody's Rating

Factor Moody's RatingMoody's Rating

Factor

Aaa 1 Ba1 940

Aa1 10 Ba2 1,350

Aa2 20 Ba3 1,766

Aa3 40 B1 2,220

A1 70 B2 2,720

A2 120 B3 3,490

A3 180 Caa1 4,770

Baa1 260 Caa2 6,500Baa2 360 Caa3 8,070

Baa3 610 Ca or lower 10,000

"Mortgage Finance Company Security" means a debt security (other than an Asset-Backed Security or aREIT Debt Security), which may be secured or unsecured issued by a mortgage-related finance company that, if subordinate by its terms, is subordinated only to indebtedness for borrowed money, trade claims, capitalized leasesor other similar obligations.



184

"Mortgage-Related Securities" means Mortgage Finance Company Securities, CMBS Securities, ABSType Residential Securities, REIT Debt Securities, U.S. Agency Guaranteed Securities, FHLMC/FNMA GuaranteedSecurities and ABS Type Undiversified Securities that are mortgage-related.

"MVS Account Balance" means the aggregate notional amount of Eligible MVS Investments referencedunder the MVS Agreement other than any portion thereof that (i) has irrevocably been designated for removal asMVS Account Excess or (ii) represents Current Income.

"MVS Account Excess" means, with respect to any Measurement Date, the amount, if any, by which (a)the sum of (i) the Remaining Unfunded Notional Amount as of such date plus (ii) the MVS Account Balance as of such date (including any amount designated for withdrawal as MVS Account Excess, but excluding any amountdesignated for withdrawal as Current Income) exceeds (b) the aggregate Remaining Exposure as of such date underall Synthetic Securities.

"MVS Agreement" means the confirmation pursuant to the Credit Default Swap Agreement identified onits face as the "Market Value Swap" dated as of November 29, 2006, between the Issuer and the MVS Counterparty.

"MVS Counterparty" means Citibank, N.A., London Branch, in its capacity as counterparty to the MVSAgreement, together with its successors and assigns in such capacity.

"MVS Direction Party" means the MVS Counterparty;

"MVS Income Payment" means with respect to each Distribution Date, an amount of interest accrued, atLIBOR for the related Interest Period, on the average of the MVS Account Balance for each day during such InterestPeriod. The MVS Income Payment for each Interest Period shall be computed on the basis of a 360-day year andthe actual number of days elapsed in each Interest Period.

"Multiline Guaranteed Security" means any Insurance Company Guaranteed Security that is guaranteedpursuant to an insurance policy, guarantee or other similar instrument issued by a Multiline Insurer.

"Multiline Insurer" means an insurance company that provides any line or type of insurance other thanfinancial guaranty insurance.

"Mutual Fund Fees Securities" means Asset-Backed Securities that entitle the holders thereof to receivepayments that depend (except for rights or other assets designed to assure the servicing or timely distribution of proceeds to holders of the Asset-Backed Securities) on the cash flow from a pool of brokerage fees and costsrelating to various mutual funds, generally having the following characteristics: (1) the brokerage arrangements havestandardized payment terms and require minimum payments; (2) the brokerage fees and costs arise out of numerousmutual funds and accordingly represent a very diversified pool of credit risk; and (3) the collection of brokerage feesand costs can vary substantially from the contractual payment schedule (if any), with collection depending onnumerous factors specific to the particular mutual funds, interest rates and general economic matters.

"Negative Amortization Capitalization Amount" means, with respect to any Negative AmortizationSecurity and any specified period of time, the aggregate amount of accrued interest thereon that has been capitalizedas principal pursuant to the related Underlying Instruments during such period, as the same may be reduced fromtime to time pursuant to and in accordance with the related Underlying Instruments.

"Negative Amortization Haircut Amount" means, with respect to any Negative Amortization Security onany date of determination, the excess (if any) of (a) the Negative Amortization Capitalization Amount therefor (if any) for the period from and including the date of issuance thereof to but excluding such date of determination over(b) 5% of the original principal amount of such Negative Amortization Security upon issuance.

"Negative Amortization Security" means a Synthetic Security the Reference Obligation of which is anRMBS Security (a) the underlying collateral pool of which includes mortgage loans that permit the related mortgageloan obligor for a specified period of time to make no repayments of principal and payments of interest in amountsthat are less than the interest payments that would otherwise be payable thereon based upon the stated rate of interest



185

thereon, (b) to the extent that interest proceeds received in respect of the related underlying collateral are insufficientto pay interest that is due and payable thereon, permits principal proceeds received in respect of the relatedunderlying collateral to be applied to pay such interest shortfall and (c) to the extent that the aggregate amount of interest proceeds and principal proceeds received in respect of the related underlying collateral are insufficient topay interest that is due and payable thereon, permits such unpaid interest to be capitalized and/or deferred and itself commence accruing interest at the applicable interest rate, in each case pursuant to the related UnderlyingInstruments; provided that, for purposes of determining which Synthetic Securities comprise the Excess BB-

Amount or the Excess BBB- Amount (and consequently which Synthetic Securities are haircut pursuant to theoperation of the "Standard & Poor's Haircut Amount" definition (as applicable)), the identity of the SyntheticSecurities comprising any such excess shall be determined by assuming that any Synthetic Securities in respect of Negative Amortization Securities that could form part of such excess will be the last Synthetic Securities that areadded to such excess.

"Net Outstanding Portfolio Collateral Balance" means, on any Measurement Date, an amount equal to(a) the Aggregate Notional Balance on such Measurement Date of all Collateral Obligations plus (b) the MVSAccount Excess as of such Measurement Date minus (c) the Aggregate Notional Balance on such MeasurementDate of all Collateral Obligations that are Defaulted Securities or Deferred Interest PIK Bonds plus (d) for eachDefaulted Security or Deferred Interest PIK Bond, the Calculation Amount with respect to such Defaulted Securityor Deferred Interest PIK Bond; provided that (x) solely for the purpose of calculating the Net Outstanding PortfolioCollateral Balance in connection with the Sequential Pay Test, the "Net Outstanding Portfolio Collateral Balance"

means (A) the amount determined pursuant to the preceding clauses of this definition minus (B) the Standard &Poor's Haircut Amount minus (C) for each Negative Amortization Security, the Negative Amortization HaircutAmount (if any) with respect to such Negative Amortization Security, (y) solely for the purpose of calculating theNet Outstanding Portfolio Collateral Balance in connection with determining whether an Event of Default hasoccurred under clause (viii) under " Description of the Secured Notes—The Indenture—Events of Default ," the "NetOutstanding Portfolio Collateral Balance" means (A) the amount determined pursuant to the preceding clauses of this definition minus (B) the greater of (1) the Standard & Poor's Haircut Amount and (2) the Moody's HaircutAmount minus (C) for each Negative Amortization Security, the Negative Amortization Haircut Amount (if any)with respect to such Negative Amortization Security and (z) the provisions of the preceding clauses (x) and (y) andthe definitions used therein may be modified, by written notice to the Trustee and without the execution of asupplemental indenture or the consent of any Noteholder, in order to comply with or conform to any amendments ormodifications to the applicable Rating Agency criteria if the Rating Condition is satisfied with respect thereto.

"NIM Security" means a net-interest margin security.

"Note Break-Even Loss Rate" means, with respect to any Class of Secured Notes rated by Standard &Poor's, at any time, the maximum percentage of defaults (as determined by application of the Standard & Poor'sCDO Monitor) which the Current Portfolio or the Proposed Portfolio, as applicable, can sustain such that, aftergiving effect to Standard & Poor's assumptions on recoveries and timing and to the Priority of Payments, will resultin sufficient funds remaining for the ultimate payment of principal of and interest on such Class of Secured Notes infull by its Stated Maturity and (in the case of the Class A-1 Notes and Class A-2 Notes) the timely payment of interest on such Class of Secured Notes.

"Notes Loss Differential" means, with respect to any Class of Secured Notes rated by Standard & Poor's,at any time, the rate calculated by subtracting the Class Scenario Loss Rate at such time from the Note Break-EvenLoss Rate for such Class of Secured Notes at such time. The Notes Loss Differential is based on a proprietarymodel developed by Standard & Poor's, the application of which may change from time-to-time as directed byStandard & Poor's.

"Notional Amount" means, with respect to any Synthetic Security as of any date of determination, the"notional amount" as defined in, and as calculated pursuant to the terms of, such Synthetic Security as of such dateof determination.

"Notional Amount Shortfall" means, at any time, any excess (if any) of (a) the sum of the aggregateRemaining Exposure of all Synthetic Securities over (b) the sum of (i) the Remaining Unfunded Notional Amountplus (ii) the MVS Account Balance.



186

"Notional Balance" means, as of any date of determination, with respect to (i) any Synthetic Security, theRemaining Exposure of such Synthetic Security and (ii) any other Collateral Obligation or Eligible Investment, theoutstanding principal amount of such security; provided that:

(a) the Notional Balance of a security received upon acceptance of an Offer for another security,which Offer expressly states that failure to accept such Offer may result in a default under the UnderlyingInstruments of such tendered security, shall be deemed to be the Calculation Amount of such received security until

such time as Current Income and scheduled principal payments (to the extent scheduled principal payments are dueand payable) are received when due with respect to such received security;

(b) the Notional Balance of any PIK Bond (including any Deferred Interest PIK Bond) shall be equalto the outstanding principal amount thereof (exclusive of any principal thereof representing capitalized interest);

(c) the Notional Balance of any Eligible Investment that does not pay cash interest on a current basiswill be the lesser of par or the original purchase price thereof;

(d) the Notional Balance of any Written-Down Security shall be reduced to reflect the percentage bywhich the aggregate par amount of the entire Issue of which such Written-Down Security is a part (taking intoaccount all securities ranking senior in priority of payment thereto and secured by the same pool of collateral)exceeds the aggregate par amount (including reserved interest or other amounts available for overcollateralization)

of all collateral securing such Issue (excluding defaulted collateral);

(e) the Notional Balance of a Zero Coupon Bond shall be the sum of (i) the original issue pricethereof plus (ii) the aggregate amount of interest accreted thereon to but excluding such date of determination inaccordance with the provisions of the related Underlying Instruments (or any other agreement between the issuerthereof and the original purchasers thereof) relating to the reporting of income by the holders of, and deductions bythe issuer of, such Zero Coupon Bond for U.S. Federal income tax purposes;

(f) the Notional Balance of a Defaulted Security that is held by the Issuer for longer than three yearsshall be deemed to be zero; and

(g) the Notional Balance of a Negative Amortization Security shall be (i) the original principalamount of such Negative Amortization Security on the date of issuance thereof (which amount shall in no event be

adjusted to reflect any Negative Amortization Capitalization Amounts thereon) minus (ii) the aggregate amount of all payments made in respect of principal thereof (excluding any payments made in respect of NegativeAmortization Capitalization Amounts for any period) from and including the date of issuance thereof to butexcluding such date of determination.

"Offer" means, with respect to any security, (i) any offer by the issuer of such security or by any otherPerson made to all of the holders of such security to purchase or otherwise acquire such security (other than pursuantto any redemption in accordance with the terms of the related Underlying Instruments) or to convert or exchangesuch security into or for cash, securities or any other type of consideration or (ii) any solicitation by the issuer of such security or any other Person to amend, modify or waive any provision of such security or any relatedUnderlying Instrument.

"Oil and Gas Securities" means Asset-Backed Securities that entitle the holders thereof to receive

payments that depend (except for rights or other assets designed to assure the servicing or timely distribution of proceeds to holders of the Asset-Backed Securities) on the cash flow from (a) a pool of franchise loans made tooperators of franchises that provide oil and gasoline and provide other services related thereto and (b) leases orsubleases of equipment to such operators for use in the provision of such goods and services. They generally havethe following characteristics: (1) the loans, leases or subleases have varying contractual maturities; (2) the loans aresecured by real property purchased or improved with the proceeds thereof (or to refinance an outstanding loan theproceeds of which were so used); (3) the obligations of the lessees or sublessees of the equipment may be securednot only by the leased equipment but also the related real estate; (4) the loans, leases and subleases are obligations of a relatively limited number of obligors and accordingly represent a relatively undiversified pool of obligor creditrisk; (5) payment of the loans can vary substantially from the contractual payment schedule (if any), with



187

prepayment of individual loans depending on numerous factors specific to the particular obligors and upon whether,in the case of loans bearing interest at a fixed rate, such loans include an effective prepayment premium; (6) therepayment stream on the leases and subleases is primarily determined by a contractual payment schedule, with earlytermination of such leases and subleases predominantly dependent upon the disposition to a lessee, a sublessee orthird party of the underlying equipment; (7) such leases and subleases typically provide for the right of the lessee orsublessee to purchase the equipment for its stated residual value, subject to payments at the end of a lease term forexcess usage or wear and tear; and (8) the ownership of a franchise right or other similar license and the

creditworthiness of such franchise operators is the primary factor in any decision to invest in these securities.

"Outstanding Swap Counterparty Amount" means (A) any Super Senior Amount (as defined in theCredit Default Swap Agreement) due and payable by the Issuer to the Credit Default Swap Counterparty under theSupersenior Transaction and (B) the sum of unpaid Relevant Determination Adjustment Amounts, RedemptionTermination Payments and Credit Protection Payments (other than in respect of interest shortfalls). The OutstandingSwap Counterparty Amount shall be reduced from time to time by the payments made by the Issuer to the CreditDefault Swap Counterparty in respect thereof pursuant to the Priority of Payments or otherwise (including byoperation of netting pursuant to the Credit Default Swap Agreement).

"Permanent Reduction Amount" means, with respect to any date of determination, the sum (withoutduplication) of (i) the aggregate amount of the MVS Account Excess and Current Income applied by the Issuer on orprior to such date of determination pursuant to the Priority of Payments as a deposit (or deemed deposit) to the MVS

Account in reduction of the Remaining Unfunded Notional Amount plus (ii) the aggregate amount of UnfundedExcess applied by the Trustee pursuant to the Indenture to reduce the Remaining Unfunded Notional Amount.

"Person" means an individual, corporation (including a business trust), partnership, limited liabilitycompany, joint venture, association, joint stock company, trust (including any beneficiary thereof), unincorporatedassociation or government or any agency or political subdivision thereof.

"PIKable CDO Bond" means a CDO Bond which is also a PIK Bond but which is not a Deferred InterestPIK Bond at the time the Synthetic Security is entered into.

"PIKable Reference Obligation" means a security that, pursuant to the terms of the UnderlyingInstruments, permits capitalization or deferral of interest on such Reference Obligation.

"PIK Bond" means a security that, pursuant to the terms of the related Underlying Instruments (i) permitsthe payment of interest thereon to be deferred and/or capitalized as additional principal thereof or that issuesidentical securities in place of payments of interest in cash and (ii) expressly provides that such deferral and/orcapitalization does not constitute a default or event of default (however denominated) under such security or therelated Underlying Instruments; provided that in no event will a Negative Amortization Security or a security thatdefers or capitalizes interest due to the application of an available funds cap constitute a "PIK Bond" for purposes of this definition.

"Previous Period Implied Writedown Amount" means, in respect of an interest accrual period for aReference Obligation, the Current Period Implied Writedown Amount as determined in relation to the last day of theimmediately preceding interest accrual period for such Reference Obligation.

"Principal Only Security" means any security (other than a Zero Coupon Bond) that does not provide for

the periodic payment of interest.

"Prohibited Security" means ABS Chassis Security, ABS Container Security, ABS Natural ResourceReceivable Security, Aircraft Leasing Security, Car Rental Receivable Security, Catastrophe Bond, CMBS CreditTenant Lease Security, CMBS Single Property Security, Defaulted Security, Deferred Interest PIK Bond, EETCSecurity, Emerging Market ABS Security, Floorplan Receivable Security, Franchise Security, Future Flow Security,Guaranteed Corporate Debt Security, Healthcare Security, Interest Only Security, Lottery Receivable Security,Manufactured Housing Security, Mutual Fund Fees Security, NIM Security, Oil and Gas Security, PIK Bond (otherthan a PIKable CDO Bond), Principal Only Security, Project Finance Security, Recreational Vehicle Security,Restaurant and Food Services Security, Static Investment Grade Synthetic CDO Security, Stranded Cost Security,



188

Structured Settlement Security, Tax Lien Security, Time Share Security, Tobacco Bond Security, Written-DownSecurity, Zero Coupon Bond or a security that accrues interest at a floating rate that moves inversely to a referencerate or index.

"Project Finance Securities" means Asset-Backed Securities that entitle the holders thereof to receivepayments that depend (except for rights or other assets designed to assure the servicing or timely distribution of proceeds to holders of the Asset-Backed Securities) on the cash flow from (1) the sale of products, such as

electricity, nuclear energy, steam or water, in the utility industry by a special purpose entity formed to own theassets generating or otherwise producing such products and such assets were or are being constructed or otherwiseacquired primarily with the proceeds of debt financing made available to such entity on a limited-recourse basis(including recourse to such assets and the land on which they are located) or (2) fees or other usage charges, such astolls collected on a highway, bridge, tunnel or other infrastructure project, collected by a special purpose entityformed to own one or more such projects that may have been constructed or otherwise acquired primarily with theproceeds of debt financing made available to such entity on a limited-recourse basis (including recourse to theproject and the land on which it is located).

"Proposed Portfolio" means the portfolio (measured by Notional Balance) of (a) the Collateral Obligationsand (b) the MVS Account Excess resulting from the Disposition or maturity of a Synthetic Security or a proposedacquisition or entry into of a Synthetic Security, as the case may be.

"Prospectus Directive" means Directive 2003/71/EC of the European Parliament and of the Council of theEuropean Union dated 4 November, 2003 regarding any prospectus published in relation to securities offered to thepublic or admitted to trading.

"Qualifying Foreign Obligor" means a corporation, partnership, trust or other entity organized in any of Australia, Austria, Belgium, Bermuda, Canada, Denmark, Finland, France, Germany, Ireland, the Isle of Man, Italy,Luxembourg, the Netherlands, New Zealand, Norway, Portugal, Spain, Sweden, Switzerland or the UnitedKingdom, so long as the unguaranteed, unsecured and otherwise unsupported long-term U.S. Dollar sovereign debtobligations of such country are rated "Aa2" or better by Moody's and "AA" or better by Standard & Poor's.

"Quarterly Asset Amount" means, with respect to any Distribution Date, the sum of (i) the AggregateNotional Balance of all Collateral Obligations and (ii) MVS Account Excess, in each case, as of the relatedDetermination Date.

"Rating Agency" means each of (i) Moody's, for so long as any of the outstanding Secured Notes are ratedby Moody's (including any private or confidential rating) and (ii) Standard & Poor's, for so long as any of theoutstanding Secured Notes are rated by Standard & Poor's (including any private or confidential rating) or, withrespect to Collateral Obligations generally, if at any time Moody's or Standard & Poor's ceases to provide ratingservices with respect to Asset-Backed Securities or related derivative instruments, any other nationally recognizedinvestment rating agency selected by the Issuer and reasonably satisfactory to a Majority of each relevant Class of Secured Notes.

"Rating Condition" means, with respect to any action taken or to be taken under the Indenture, the CreditDefault Swap Agreement, the Supersenior Transaction or any Related Amendments, as applicable,, a condition thatis satisfied when each of Moody's and Standard & Poor's (or if the Indenture expressly so specifies in respect of suchaction, the specified Rating Agency) has confirmed in writing to the Issuer and the Trustee that such action will not

result in the withdrawal, reduction or other adverse action with respect to its then-current rating (including anyprivate or confidential ratings or credit estimates) of any Class of Secured Notes.

"Recreational Vehicle Securities" means Asset-Backed Securities that entitle the holders thereof toreceive payments that depend (except for rights or other assets designed to assure the servicing or timely distributionof proceeds to holders of the Asset-Backed Securities) on the cash flow from installment sale loans made to financethe acquisition of, or from leases of, recreational vehicles, generally having the following characteristics: (1) theloans or leases may have varying contractual maturities; (2) the loans or leases are obligations of numerousborrowers or lessors and accordingly represent a very diversified pool of obligor credit risk; (3) the borrowers orlessees under the loans or leases generally do not have a poor credit rating; (4) the repayment stream on such loans



189

or leases is primarily determined by a contractual payment schedule, with early repayment on such loans or leasespredominantly dependent upon the disposition of the underlying recreational vehicle; and (5) such leases typicallyprovide for the right of the lessee to purchase the recreational vehicle for its stated residual value, subject topayments at the end of lease term for excess mileage or use.

"Redemption Termination Payment" means a termination payment related to an Unhedged SyntheticSecurity that is not a "floating payment" as defined under the related Confirmation, to terminate such Unhedged

Synthetic Security prior to its scheduled termination date (other than a payment in respect of any "early terminationdate" under the Credit Default Swap Agreement). For the avoidance of doubt, Redemption Termination Payments(including in respect of any Auction Call Redemption, Optional Redemption or Tax Redemption) shall be deemed tobe Disposition Proceeds.

"Reference Banks" means four major banks in the London interbank market, selected by the CalculationAgent.

"Reference Dealers" means three major dealers in the secondary market for Dollar certificates of deposit,selected by the Calculation Agent.

"Registered" means in registered form for U.S. Federal income tax purposes and issued after July 18, 1984, provided , that a certificate of interest in a trust that is treated as a grantor trust for U.S. Federal income tax purposes

shall not be treated as Registered unless each of the obligations or securities held by the trust was issued after thatdate.

"Reinsurance Securities" means Asset-Backed Securities that entitle the holders thereof to receivepayments that depend in part on the premiums from reinsurance policies held by a special purpose vehicle createdfor such purpose, generally having the following characteristics: (1) proceeds from the security are invested in acollateral account; (2) such collateral account is subject to claims from the reinsurance policies; and (3) therepayment of principal on the security is dependent on the exercise of the reinsurance policies.

"Reinvestment Agreement" means a guaranteed reinvestment agreement from a bank, insurance companyor other corporation or entity organized under the laws of the United States or any state thereof under which nopayments are subject to any withholding tax, unless such bank, insurance company or other corporation or entity isrequired to make "gross up" payments that indemnify the purchaser for the full amount of such withholding or

similar tax on an after tax basis; provided , that, such agreement provides that it is terminable by the purchaser,without premium or penalty, in the event that the rating assigned to such agreement by any Rating Agency is at anytime lower than the rating required pursuant to the terms of the Indenture to be assigned to such agreement in orderto permit the purchase thereof.

"Reinvestment Amount" means, as of any Reinvestment Date, the Aggregate Accumulated Principal usedfor Reinvestment as such amount is (i) allocated to each of the ABX.HE.BBB Index and the ABX.HE.BBB- Indexor (ii) divided pro rata among each Eligible Reference Obligation comprising either the ABX.HE.BBB Index or theABX.HE.BBB- Index, as the case may be.

"Reinvestment Ceiling" means $250,000,000.

"Reinvestment Date" means each Distribution Date occurring in February and August during the

Reinvestment Period.

"Reinvestment Fee" means 0.1%.

"Reinvestment Floor" means $50,000,000.

"Reinvestment Period" means the period from the Closing Date and ending on and including the first tooccur of (i) November 15, 2011, (ii) the date upon which the ABX.HE Index or its successor ceases to exist (unless,in either case, replaced by a successor index) or upon which a public announcement is made that the ABX.HE Indexhas ceased to exist (without replacement by a successor index), (iii) the 250th consecutive day without a roll of the



190

ABX.HE Index occurring, (iv) an Event of Default hereunder, (vi) any Reinvestment Date upon which the Issuer isnot able to enter into new Synthetic Securities due to the failure to satisfy a Collateral Quality Test and (vi) aMoody’s Metric Termination.

"REIT Debt Security" means a debt security issued by a real estate investment trust (as defined inSection 856 of the Code or any successor provision).

"REIT Debt Securities—Diversified" means REIT Debt Securities whose assets consist (except for rightsor other assets designed to assure the servicing or timely distribution of proceeds to holders of the REIT DebtSecurities) of mortgages on a portfolio of diverse real property interests, provided that (a) any REIT Debt Securityfalling within this definition shall be excluded from the definition of each other Specified Type of REIT DebtSecurity and (b) any REIT Debt Security falling within any other REIT Debt Security description set forth hereinshall be excluded from this definition.

"REIT Debt Securities—Health Care" means REIT Debt Securities whose assets consist (except forrights or other assets designed to assure the servicing or timely distribution of proceeds to holders of the REIT DebtSecurities) of mortgages on hospitals, clinics, sport clubs, spas and other health care facilities and other similar realproperty interests used in one or more similar businesses, provided that any REIT Debt Security falling within thisdefinition shall be excluded from the definition of each other Specified Type of REIT Debt Security.

"REIT Debt Securities—Hotel" means REIT Debt Securities whose assets consist (except for rights orother assets designed to assure the servicing or timely distribution of proceeds to holders of the REIT DebtSecurities) of hotels, motels, youth hostels, bed and breakfasts and other similar real property interests used in one ormore similar businesses, including assets in the form of mortgages on any of the foregoing, provided that any REITDebt Security falling within this definition shall be excluded from the definition of each other Specified Type of REIT Debt Security.

"REIT Debt Securities—Industrial" means REIT Debt Securities whose assets consist (except for rightsor other assets designed to assure the servicing or timely distribution of proceeds to holders of the REIT DebtSecurities) of factories, refinery plants, breweries and other similar real property interests used in one or moresimilar businesses, including assets in the form of mortgages on any of the foregoing, provided that any REIT DebtSecurity falling within this definition shall be excluded from the definition of each other Specified Type of REITDebt Security.

"REIT Debt Securities—Mortgage" means REIT Debt Securities whose assets consist (except for rightsor other assets designed to assure the servicing or timely distribution of proceeds to holders of the REIT DebtSecurities) of mortgages, commercial mortgage-backed securities, collateralized mortgage obligations and othersimilar mortgage-related securities (including REIT Debt Securities issued by a hybrid form of such trust thatinvests in both commercial real estate and commercial mortgages), provided that any REIT Debt Security fallingwithin this definition shall be excluded from the definition of each other Specified Type of REIT Debt Security.

"REIT Debt Securities—Multi-Family" means REIT Debt Securities whose assets consist (except forrights or other assets designed to assure the servicing or timely distribution of proceeds to holders of the REIT DebtSecurities) of multi-family dwellings such as apartment blocks, condominiums and co-operative owned buildings,including assets in the form of mortgages on any of the foregoing, provided that any REIT Debt Security fallingwithin this definition shall be excluded from the definition of each other Specified Type of REIT Debt Security.

"REIT Debt Securities—Office" means REIT Debt Securities whose assets consist (except for rights orother assets designed to assure the servicing or timely distribution of proceeds to holders of the REIT DebtSecurities) of office buildings, conference facilities and other similar real property interests used in the commercialreal estate business, including assets in the form of mortgages on any of the foregoing, provided that any REIT DebtSecurity falling within this definition shall be excluded from the definition of each other Specified Type REIT DebtSecurity.

"REIT Debt Securities—Residential" means REIT Debt Securities whose assets consist (except for rightsor other assets designed to assure the servicing or timely distribution of proceeds to holders of the REIT Debt





192

on the cash flow from residential mortgage loans secured (on a first priority basis, subject to permitted liens,easements and other encumbrances) by residential real estate (single or multi-family properties) the proceeds of which are used to purchase real estate and purchase or construct dwellings thereon (or to refinance indebtednesspreviously so used), generally having the following characteristics: (1) the mortgage loans have generally beenunderwritten to the standards of the Federal National Mortgage Association and the Federal Home Loan MortgageCorporation (without regard to the size of the loan); (2) the mortgage loans have standardized payment terms andrequire minimum monthly payments; (3) the mortgage loans are obligations of numerous borrowers and accordingly

represent a very diversified pool of obligor credit risk; (4) the repayment of such mortgage loans is subject to acontractual payment schedule, with early repayment depending primarily on interest rates and the sale of themortgaged real estate and related dwelling; and (5) where applicable, the weighted average credit score based on thecredit scoring models developed by Fair, Isaac & Company with respect to the obligors on all such underlying loansis 670 or higher.

"Residential B/C Mortgage Securities" means Asset-Backed Securities that entitle the holders thereof toreceive payments that depend (except for rights or other assets designed to assure the servicing or timely distributionof proceeds to holders of the Asset-Backed Securities) on the cash flow from residential mortgage loans secured bysubprime residential real estate (single or multi-family properties) the proceeds of which are used to purchase realestate and purchase or construct dwellings thereon (or to refinance indebtedness previously so used), generallyhaving the following characteristics: (1) the mortgage loans have generally not been underwritten to the standardsof the Federal National Mortgage Association and the Federal Home Loan Mortgage Corporation (without regard to

the size of the loan); (2) the mortgage loans have standardized payment terms and require minimum monthlypayments of interest and minimum monthly payments of principal each month; (3) the mortgage loans areobligations of numerous borrowers and accordingly represent a very diversified pool of obligor credit risk; (4) therepayment of such mortgage loans is subject to a contractual payment schedule, with early repayment dependingprimarily on interest rates and the sale of the mortgaged real estate and related dwelling; and (5) where applicable,the weighted average credit score based on the credit scoring models developed by Fair, Isaac & Company withrespect to the obligors on all such underlying loans is 625 or lower.

"Restaurant and Food Services Securities" means Asset-Backed Securities that entitle the holders thereof to receive payments that depend (except for rights or other assets designed to assure the servicing or timelydistribution of proceeds to holders of the Asset-Backed Securities) on the cash flow from (a) a pool of franchiseloans made to operators of franchises that provide goods and services relating to the restaurant and food servicesindustries and (b) leases or subleases of equipment to such operators for use in the provision of such goods and

services. They generally have the following characteristics: (1) the loans, leases or subleases have varyingcontractual maturities; (2) the loans are secured by real property purchased or improved with the proceeds thereof (or to refinance an outstanding loan the proceeds of which were so used); (3) the obligations of the lessees orsublessees of the equipment may be secured not only by the leased equipment but also the related real estate; (4) theloans, leases and subleases are obligations of a relatively limited number of obligors and accordingly represent arelatively undiversified pool of obligor credit risk; (5) payment of the loans can vary substantially from thecontractual payment schedule (if any), with prepayment of individual loans depending on numerous factors specificto the particular obligors and upon whether, in the case of loans bearing interest at a fixed rate, such loans include aneffective prepayment premium; (6) the repayment stream on the leases and subleases is primarily determined by acontractual payment schedule, with early termination of such leases and subleases predominantly dependent uponthe disposition to a lessee, a sublessee or third party of the underlying equipment; (7) such leases and subleasestypically provide for the right of the lessee or sublessee to purchase the equipment for its stated residual value,subject to payments at the end of a lease term for excess usage or wear and tear; and (8) the ownership of a franchiseright or other similar license and the creditworthiness of such franchise operators is the primary factor in anydecision to invest in these securities.

"RMBS Securities" means Residential A Mortgage Securities and Residential B/C Mortgage Securities.

"Secured Noteholder" means the Person in whose name a Secured Note is registered in the Secured NoteRegister.

"Senior Amount" means, as of any day, the aggregate outstanding principal balance of all obligations of the Reference Obligor secured by the Underlying Assets and ranking senior in priority to the Reference Obligation.



193

"Senior Loan Swap Agreement" means the swap agreement between the Issuer and Citibank, N.A. datedNovember 29, 2006 covering the payment of a fixed amount equal to U.S.$32,000,000 by the Senior Loan SwapCounterparty to the Issuer on the Closing Date, and the payment by the Issuer to the Senior Loan Swap Counterpartyon each applicable Distribution Date of a floating amount equal to the Senior Loan Swap Installment.

"Senior Loan Swap Counterparty" means, Citigroup Global Markets Limited, in its capacity ascounterparty to the Issuer under the Senior Loan Swap Agreement, together with its successors and assigns in such

capacity.

"Senior Loan Swap Installment" means, on each Distribution Date through and including the DistributionDate in November 2011, an amount equal to U.S.$1,835,000, plus any unpaid amounts of a Senior Loan SwapInstallment due on any prior Distribution Date; provided that, on any Distribution Date occurring on (or after, in thecase of an acceleration of the maturity of the Secured Notes) the earliest to occur of the date of either an OptionalRedemption, Auction Call Redemption, Tax Redemption or the date of any acceleration of the maturity of theSecured Notes, "Senior Loan Swap Installment" shall mean the sum of (a) U.S.$1,835,000, plus any unpaid amountsof a Senior Loan Swap Installment due on any prior Distribution Date plus (b) an amount equal to the present valueof the Senior Loan Swap Installments scheduled to occur on each Distribution Date from (but excluding) suchDistribution Date through (and including) the Distribution Date in November 2011, discounting each such SeniorLoan Swap Installment from the date it would have been due and payable to the date on which such Senior LoanSwap Installment is paid at a discount rate equal to the bid side of the USD swap curve that prevails at the time this

determination is made having a maturity no less than the number of months from the date such payment is made tothe Distribution Date on which such Senior Loan Swap Installment was scheduled to be paid.

"Sequential Pay Test" means, for so long as any Class A Notes remain outstanding, a test satisfied on anyDetermination Date occurring on or after the Closing Date if the following conditions are met:

(a) the Net Outstanding Portfolio Collateral Balance is equal to or greater than 50% of the NetOutstanding Portfolio Collateral Balance on the Closing Date;

(b) the Class A-1 Overcollateralization Test is satisfied;

(c) the Moody's CDO ROM™ Model Test 1 is satisfied;

(d) no Event of Default has occurred and is continuing; and

(e) no Downgrade Event has occurred and is continuing.

provided that the Sequential Pay Test will be deemed to not be satisfied from and after the first date that any of theforegoing conditions (other than clause (c)) is not met.

"Servicer" means, with respect to any Reference Obligation, the entity that, absent any default, event of default or similar condition (however described), is primarily responsible for managing, servicing, monitoring andotherwise administering the cash flows from which payments to investors in such Reference Obligation are made.

"Small Business Loan Securities" means Asset-Backed Securities that entitle the holders thereof toreceive payments that depend (except for rights or other assets designed to assure the servicing or timely distribution

of proceeds to holders of the Asset-Backed Securities) on the cash flow from general purpose corporate loans madeto "small business concerns" (generally within the meaning given to such term by regulations of the United StatesSmall Business Administration), including but not limited to those (a) made pursuant to Section 7(a) of the UnitedStates Small Business Act, as amended, and (b) partially guaranteed by the United States Small BusinessAdministration. Small Business Loan Securities generally have the following characteristics: (1) the loans havepayment terms that comply with any applicable requirements of the Small Business Act, as amended; (2) the loansare obligations of a relatively limited number of borrowers and accordingly represent an undiversified pool of obligor credit risk; and (3) repayment thereof can vary substantially from the contractual payment schedule (if any),with early prepayment of individual loans depending on numerous factors specific to the particular obligors and



194

upon whether, in the case of loans bearing interest at a fixed rate, such loans or securities include an effectiveprepayment premium.

"Special Majority of Subordinated Noteholders" means, at any time, Holders of more than 66-2/3% of the aggregate outstanding principal amount of Subordinated Notes held by all Subordinated Noteholders at suchtime.

"Special Purpose Vehicle Jurisdiction" means (a) the Cayman Islands, the Bahamas, Bermuda, theNetherlands Antilles, the Netherlands, Luxembourg and the Channel Islands and (b) any other jurisdiction (x) that iscommonly used as the place of organization of special or limited purpose vehicles that issue Asset-BackedSecurities, (y) that generally impose no or nominal tax on the income of such special purpose vehicle and (z) thedesignation of which as a Special Purpose Vehicle Jurisdiction satisfies the Rating Condition.

"Specified Types" means with respect to Asset-Backed Securities, any type of Asset-Backed Securities,other than a Prohibited Security.

"Standard & Poor's CDO Monitor" means the dynamic, analytical computer program provided byStandard & Poor's (together with all assumptions and instructions necessary for receiving such model) to theCollateral Administrator within 30 days after the Closing Date for the purpose of estimating the default risk of Collateral Obligations, as modified by Standard & Poor's from time to time.

"Standard & Poor's CDO Monitor Notification Test" means a test satisfied on any Measurement Dateoccurring on or after the Closing Date if after giving effect to the Disposition of a Collateral Obligation or the entryinto a Synthetic Security (or both), as the case may be, on such Measurement Date the Notes Loss Differential (withrespect to each Class) of the Proposed Portfolio is positive or if the Notes Loss Differential (with respect to anyClass) of the Proposed Portfolio is negative prior to giving effect to such Disposition or entering into, the extent of compliance (with respect to such Class) is improved after giving effect to the Disposition of or entry into suchCollateral Obligation; provided that the Standard & Poor's CDO Monitor Notification Test shall not apply to theDisposition of a Defaulted Security; provided further, that for purposes of determining the Standard & Poor's CDOMonitor Notification Test, unless otherwise specified, a Synthetic Security shall have the characteristics of theSynthetic Security and not of the related Reference Obligation.

"Standard & Poor's Haircut Amount" means the sum of (i) 50% of the Below B- Amount plus (ii) 30%

of the Excess BB- Amount plus (iii) 10% of the Excess BBB- Amount; provided that a Collateral Obligation shallonly be included in one of clauses (i) through (iii) which shall be the applicable clause that results in the greatestStandard & Poor's Haircut Amount.

"Standard & Poor's Rating" has the meaning set forth in Schedule E.

"Standard & Poor's Weighted Average Recovery Rate" means, as of any Measurement Date occurringon or after the Closing Date, the number obtained by summing the products obtained by multiplying the NotionalBalance of each Collateral Obligation, other than a Defaulted Security, by its "Applicable Recovery Rate"(determined for purposes of this definition pursuant to clause (b) of the definition of "Applicable Recovery Rate"),dividing such sum by the Aggregate Notional Balance of all such Collateral Obligations, and rounding up to thenearest whole number.

"Static Investment Grade Synthetic CDO Security " means a Reference Obligation that is a CDOSecurity in respect of which economic exposure to corporate assets is generated synthetically and the amount of such exposure is greater than 50% of the Underlying Assets. For the avoidance of doubt, a Static Investment GradeSynthetic CDO does not include any CDO Security as to which an asset manager has rights to manage and modifythe portfolio of corporate assets.

"Stranded Cost Securities" means any Asset-Backed Security that entitles the holders thereof to receivepayments that depend on the cash flow from an irrevocable right to collect cash flows from a tariff from a powerutility customer.



195

"Structured Settlement Securities" means Asset-Backed Securities that entitle the holders thereof toreceive payments that depend (except for rights or other assets designed to assure the servicing or timely distributionof proceeds to holders of the Asset-Backed Securities) on the cash flow from receivables representing the right of litigation claimants or their counsel to receive future scheduled payments under settlement agreements that arefunded by annuity contracts, which receivables may have varying maturities.

"Student Loan Securities" means Asset-Backed Securities that entitle the holders thereof to receive

payments that depend (except for rights or other assets designed to assure the servicing or timely distribution of proceeds to holders of the Asset-Backed Securities) on the cash flow from loans made to students (or their parents)to finance educational needs, generally having the following characteristics: (1) the loans have standardized terms;(2) the loans are obligations of numerous borrowers and accordingly represent a very diversified pool of obligorcredit risk; (3) the repayment stream on such loans is primarily determined by a contractual payment schedule, withearly repayment on such loans predominantly dependent upon interest rates and the income of borrowers followingthe commencement of amortization; and (4) such loans may be fully or partially insured or reinsured by the UnitedStates Department of Education.

"Subordinated Noteholders" means the Persons in whose names Subordinated Notes are registered in theownership register relating to the Subordinated Notes maintained by the Subordinated Note Registrar.

"Subordinated Notes Required Return" means an amount equal to (i) on any date occurring prior to the

Distribution Date in November 2020, the aggregate initial principal amount of the Subordinated Notes minus theaggregate amount of distributions (of any type) made in respect of the Subordinated Notes prior to the relevantDistribution Date and (ii) on any date occurring on or after the Distribution Date in November 2020, zero.

"Swap Agreement" means, with respect to the Credit Default Swap Counterparty, the Credit Default SwapAgreement, with respect to the MVS Counterparty, the MVS Agreement and, with respect to the Senior Loan SwapCounterparty, the Senior Loan Swap Agreement.

"Swap Calculation Agent" means, the calculation agent under the Credit Default Swap Agreement, whichshall initially be Citibank, N.A.

"Swap Counterparty" means each of the Credit Default Swap Counterparty, the MVS Counterparty andthe Senior Loan Swap Counterparty.

"Synthetic Security" means any "Component Transaction" (as defined in the Credit Default SwapAgreement) under the Credit Default Swap Agreement that provides for payments closely correlated to the default,recovery upon default and other expected loss characteristics of a Reference Obligation (other than the risk of default of the Credit Default Swap Counterparty), but that may provide for payments based on a maturity shorterthan or a principal amount, interest rate, currency, premium, payment terms or other non-credit terms different fromthat of the related Reference Obligation.

"Target Return Amount" means, as of any Distribution Date, the amount that would be required toprovide a rate of return (for the Interest Period related to such Distribution Date) of 12% per annum, calculated onthe basis of a 360-day year comprised of twelve 30-day months, on the aggregate outstanding principal amount of the Class D Notes, Class E Notes and Subordinated Notes as of such Distribution Date (before giving affect topayments to be made on such Distribution Date pursuant to the Priority of Payments).

"Tax Event" means the occurrence, whether or not as a result of any change in law or interpretations, of any of the following: (i) the Issuer, the Credit Default Swap Counterparty or the MVS Counterparty is required todeduct or withhold from any payment under the Credit Default Swap Agreement or the MVS Agreement for or onaccount of any tax and the Issuer is obligated, or the Credit Default Swap Counterparty or the MVS Counterparty isnot obligated, to make a gross-up payment or (ii) any net-basis tax measured by or based on the income of the Issueris imposed on the Issuer.

"Tax Lien Securities" means Asset-Backed Securities that entitle the holders thereof to receive paymentsthat depend (except for rights or other assets designed to assure the servicing or timely distribution of proceeds to



196

holders of the Asset-Backed Securities) on the cash flow from a pool of tax obligations owed by businesses andindividuals to state and municipal governmental taxing authorities, generally having the following characteristics:(1) the obligations have standardized payment terms and require minimum payments; (2) the tax obligations areobligations of numerous borrowers and accordingly represent a very diversified pool of obligor credit risk; and(3) the repayment stream on the obligation is primarily determined by a payment schedule entered into between therelevant tax authority and obligor, with early repayment on such obligation predominantly dependent upon interestrates and the income of the obligor following the commencement of amortization.

"Tax Materiality Condition" means a condition which will be satisfied during any 12-month period if anycombination of Tax Events results, in aggregate, in a payment by, or charge or tax burden to, the Issuer during suchperiod in excess of U.S.$1,000,000.

"Time Share Securities" means Asset-Backed Securities (other than Residential A Mortgage Securities,Residential B/C Mortgage Securities and Home Equity Loan Securities) that entitle the holders thereof to receivepayments that depend primarily on the cash flow from residential mortgage loans (secured on a first priority basis,subject to permitted liens, easements and other encumbrances) by residential real estate the proceeds of which wereused to purchase fee simple interests in timeshare estates in units in a condominium, generally having the followingcharacteristics: (1) the mortgage loans have standardized payment terms and require minimum monthly payments;(2) the mortgage loans are obligations of numerous borrowers and accordingly represent a diversified pool of obligor credit risk; (3) repayment of such securities can vary substantially from their contractual payment schedules

and depends entirely upon the rate at which the mortgage loans are repaid; and (4) the repayment of such mortgageloans is subject to a contractual payment schedule, with early prepayment of individual loans depending onnumerous factors specific to the particular obligors and upon whether, in the case of loans bearing interest at a fixedrate, such loans or securities include an effective prepayment premium and with early repayment dependingprimarily on interest rates and the sale of the mortgaged real estate and related dwelling and generally no penaltiesfor early repayment.

"Tobacco Bonds" means Structured Settlement Securities resulting from tobacco-related litigation.

"Total Exposure" means, with respect to any Synthetic Security, the sum (without duplication) of (a) themaximum aggregate Credit Protection Payments or other periodic payments and (b) the maximum net settlementamount that, in each case, the seller of protection could be required to pay or otherwise transfer to the buyer of protection thereunder, in each case to the extent such obligation to make such payment or transfer has not expired or

been terminated pursuant to the Credit Default Swap Agreement.

"Underlying Assets" means the assets securing the Reference Obligation for the benefit of the holders of the Reference Obligation and which are expected to generate the cashflows required for the servicing and repayment(in whole or in part) of the Reference Obligation, or the assets to which a holder of such Reference Obligation iseconomically exposed where such exposure is created synthetically.

"Underlying Instruments" means the indenture or other agreement pursuant to which a ReferenceObligation, Eligible Investment or Eligible MVS Investment has been issued or created and each other agreementthat governs the terms of or secures the obligations represented by such Reference Obligation, Eligible Investmentor Eligible MVS Investment or of which the holders of such Reference Obligation, Eligible Investment or EligibleMVS Investment are the beneficiaries.

"Unfunded Premium Amount" means with respect to any Distribution Date, the sum of (i) the product of (x) the Weighted Average Remaining Unfunded Notional Amount for such Distribution Date, (y) the UnfundedPremium Rate and (z) the number of days in the Interest Period ending immediately prior to such Distribution Datedivided by 360, plus (ii) any unpaid amounts calculated pursuant to clause (i) with respect to prior DistributionDates and accrued and unpaid interest thereon at the Non-default Rate (specified in the Credit Default SwapAgreement) to but excluding such Distribution Date.

"Unfunded Premium Rate" means a rate per annum equal to 0.16%.



197

"U.S. Agency Guaranteed Security" means any Asset-Backed Security as to which the timely payment of interest when due, and the payment of principal no later than stated legal maturity, is fully and unconditionallyguaranteed by a U.S. Federal agency the obligations of which are backed by the full faith and credit of the UnitedStates, but only if such guarantee (x) expires no earlier than such stated maturity and (y) is independent of theperformance by the obligor on the relevant Asset-Backed Security; provided that any Asset-Backed Security fallingwithin this definition shall be excluded from the definition of each other type of Asset-Backed Security.

"Weighted Average Premium" means as of any Measurement Date, the ratio (expressed as a percentageand rounded up to the next 0.001%) obtained by dividing (i) the sum of the products obtained by multiplying (1) thefixed rate premium percentage per annum payable by the Credit Default Swap Counterparty to the Issuer under eachSynthetic Security by (2) the Notional Amount of such Synthetic Security by (ii) the Aggregate Notional Balance of all Synthetic Securities.

"Weighted Average Rating Factor" means, as of any date of determination with respect to the AmortizingReference Obligations or the Eligible Replacement Reference Obligations, as applicable, the number determined bysumming the products obtained by (1) multiplying (i) with respect to (a) each Amortizing Reference Obligation, itsAccumulated Principal and (b) each Eligible Replacement Reference Obligation, the Reinvestment Amountallocable thereto and (ii) the Moody's Rating Factor (as of the date such obligation was first issued) of suchAmortizing Reference Obligation or Eligible Replacement Reference Obligation, as the case may be, (2) dividingsuch sum by the Aggregate Accumulated Principal of all such Amortizing Reference Obligations or the

Reinvestment Amount of all such Eligible Replacement Reference Obligations, as applicable and (3) rounding theresult up to the nearest whole number.

"Weighted Average Remaining Unfunded Notional Amount" means, with respect to any DistributionDate, (a) the sum of (i) the Reported Remaining Unfunded Notional Amount with respect to the immediatelypreceding Distribution Date (or U.S.$1,400,000,000 in the case of the first Distribution Date) and (ii) the ReportedRemaining Unfunded Notional Amount with respect to such current Distribution Date divided by (b) two.

"Written-Down Security" means any Collateral Obligation other than a Defaulted Security as to which theaggregate par amount of such Collateral Obligation and all other securities secured by the same pool of collateralthat rank pari passu with or senior in priority of payment to such Collateral Obligation exceeds the aggregate paramount (including reserved interest or other amounts available for overcollateralization) of all collateral securingsuch securities (excluding defaulted collateral); provided that the Issuer shall notify Standard & Poor's of any

Collateral Obligation that becomes a Written-Down Security.

"Zero Coupon Bond" means a security that, pursuant to the terms of its Underlying Instruments, on thedate on which it is delivered to, or entered into (in the case of a related Synthetic Security) by, the Issuer, does notprovide for the periodic payment of interest or provides that all payments of interest will be deferred until the finalmaturity thereof.



PRINCIPAL OFFICES OF THE CO-ISSUERS

LACERTA ABS CDO 2006-1, Ltd.c/o Maples Finance Limited

P.O. Box 1093 GT, Queensgate HouseSouth Church StreetGeorge Town, Grand Cayman

Cayman Islands

LACERTA ABS CDO 2006-1, Corp.c/o Donald J. Puglisi

850 Library Avenue, Suite 204Newark, Delaware 19711

TRUSTEE, NOTE PAYING AGENT, NOTE REGISTRAR, SUBORDINATED NOTETRANSFER AGENT AND

SUBORDINATED NOTE ISSUING AND PAYING AGENT