POOLING AND SERVICING AGREEMENT

Pooling and Servicing Agreement

You are currently viewing:

This Pooling and Servicing Agreement involves

ACE SECURITIES CORP | OPTION ONE MORTGAGE CORPORATION | WELLS FARGO BANK, N.A | HSBC BANK USA, NATIONAL ASSOCIATION

. RealDealDocs™ contains millions of easily searchable legal documents and clauses from top law firms. Search for free - click here.

Title: POOLING AND SERVICING AGREEMENT
Governing Law: New York Date: 11/16/2006

ACE SECURITIES CORP.

Depositor

OPTION ONE MORTGAGE CORPORATION

Servicer

WELLS FARGO BANK, N.A.

Master Servicer and Securities Administrator

HSBC BANK USA, NATIONAL ASSOCIATION

Trustee

POOLING AND SERVICING AGREEMENT

Dated as of October 1, 2006

ACE Securities Corp. Home Equity Loan Trust, Series 2006-OP2

Asset Backed Pass-Through Certificates

TABLE OF CONTENTS

ARTICLE I DEFINITIONS		10

SECTION 1.01.	Defined Terms	10
SECTION 1.02.	Allocation of Certain Interest Shortfalls	88

ARTICLE II CONVEYANCE OF MORTGAGE LOANS; ORIGINAL ISSUANCE OF CERTIFICATES		90

SECTION 2.01.	Conveyance of the Mortgage Loans	90
SECTION 2.02.	Acceptance of REMIC I by Trustee	91
SECTION 2.03.	Repurchase or Substitution of Mortgage Loans	91
SECTION 2.04.	Representations and Warranties of the Master Servicer	94
SECTION 2.05.	Representations, Warranties and Covenants of the Servicer	96
SECTION 2.06.	Issuance of the REMIC I Regular Interests and the Class R-I Interest	98
SECTION 2.07.	Conveyance of the REMIC I Regular Interests; Acceptance of REMIC II and REMIC III by the Trustee	99
SECTION 2.08.	Issuance of the Residual Certificates	99
SECTION 2.09.	Establishment of the Trust	99
SECTION 2.10.	Purpose and Powers of the Trust	100
SECTION 2.11.	Representations and Warranties of the Trustee	100

ARTICLE III ADMINISTRATION AND SERVICING OF THE MORTGAGE LOANS; ACCOUNTS		101

SECTION 3.01.	The Servicer to Act as Servicer	101
SECTION 3.02.	Sub-Servicing Agreements Between the Servicer and Sub-Servicers	104
SECTION 3.03.	Successor Sub-Servicers	105
SECTION 3.04.	No Contractual Relationship Between Sub-Servicer, Subcontractor, Trustee or the Certificateholders	105
SECTION 3.05.	Assumption or Termination of Sub-Servicing Agreement by Sucessor Servicer	106
SECTION 3.06.	Collection of Certain Mortgage Loan Payments	106
SECTION 3.07.	Collection of Taxes, Assessments and Similar Items; Servicing Accounts	107
SECTION 3.08.	Collection Account and Distribution Account	108
SECTION 3.09.	Withdrawals from the Collection Account and Distribution Account	110
SECTION 3.10.	Investment of Funds in the Investment Accounts	112
SECTION 3.11.	Maintenance of Hazard Insurance, Errors and Omissions and Fidelity Coverage and Primary Mortgage Insurance	114
SECTION 3.12.	Enforcement of Due-on-Sale Clauses; Assumption Agreements	116
SECTION 3.13.	Realization Upon Defaulted Mortgage Loans	117
SECTION 3.14.	Trustee to Cooperate; Release of Mortgage Files	119
SECTION 3.15.	Servicing Compensation	120
SECTION 3.16.	Collection Account Statements	121
SECTION 3.17.	Annual Statement as to Compliance	121

SECTION 3.18.	Assessments of Compliance and Attestation Reports	122
SECTION 3.19.	Annual Certification; Additional Information	123
SECTION 3.20.	Access to Certain Documentation	124
SECTION 3.21.	Title, Management and Disposition of REO Property	125
SECTION 3.22.	Obligations of the Servicer in Respect of Prepayment Interest Shortfalls; Relief Act Interest Shortfalls	128
SECTION 3.23.	Obligations of the Servicer in Respect of Mortgage Rates and Monthly Payments	128
SECTION 3.24.	Reserve Fund	129
SECTION 3.25.	Advance Facility	131
SECTION 3.26.	Indemnification	132

ARTICLE IV ADMINISTRATION AND MASTER SERVICING OF THE MORTGAGE LOANS BY THE MASTER SERVICER		134

SECTION 4.01.	Master Servicer	134
SECTION 4.02.	REMIC-Related Covenants	135
SECTION 4.03.	Monitoring of Servicer	135
SECTION 4.04.	Fidelity Bond	136
SECTION 4.05.	Power to Act; Procedures	136
SECTION 4.06.	Due-on-Sale Clauses; Assumption Agreements	137
SECTION 4.07.	Documents, Records and Funds in Possession of Master Servicer To Be Held for Trustee	137
SECTION 4.08.	Standard Hazard Insurance and Flood Insurance Policies	138
SECTION 4.09.	Presentment of Claims and Collection of Proceeds	138
SECTION 4.10.	Maintenance of Primary Mortgage Insurance Policies	138
SECTION 4.11.	Trustee to Retain Possession of Certain Insurance Policies and Documents	139
SECTION 4.12.	Realization Upon Defaulted Mortgage Loans	139
SECTION 4.13.	Compensation for the Master Servicer	139
SECTION 4.14.	REO Property	140
SECTION 4.15.	Master Servicer Annual Statement of Compliance	140
SECTION 4.16.	Master Servicer Assessments of Compliance	141
SECTION 4.17.	Master Servicer Attestation Reports	142
SECTION 4.18.	Annual Certification	143
SECTION 4.19.	Obligation of the Master Servicer in Respect of Prepayment Interest Shortfalls	144
SECTION 4.20.	Prepayment Penalty Verification	144

ARTICLE V PAYMENTS TO CERTIFICATEHOLDERS		146

SECTION 5.01.	Distributions	146
SECTION 5.02.	Statements to Certificateholders	160
SECTION 5.03.	Servicer Reports; P&I Advances	164
SECTION 5.04.	Allocation of Realized Losses	165
SECTION 5.05.	Compliance with Withholding Requirements	168
SECTION 5.06.	Reports Filed with Securities and Exchange Commission	169
SECTION 5.07.	Supplemental Interest Trust	174
SECTION 5.08.	Tax Treatment of Swap Payments and Swap Termination Payments	176

ARTICLE VI THE CERTIFICATES		177

SECTION 6.01.	The Certificates	177
SECTION 6.02.	Registration of Transfer and Exchange of Certificates	179
SECTION 6.03.	Mutilated, Destroyed, Lost or Stolen Certificates	185
SECTION 6.04.	Persons Deemed Owners	186
SECTION 6.05.	Certain Available Information	186

ARTICLE VII THE DEPOSITOR, THE SERVICER AND THE MASTER SERVICER		188

SECTION 7.01.	Liability of the Depositor, the Servicer and the Master Servicer	188
SECTION 7.02.	Merger or Consolidation of the Depositor, the Servicer or the Master Servicer	188
SECTION 7.03.	Limitation on Liability of the Depositor, the Servicer, the Master Servicer and Others	188
SECTION 7.04.	Limitation on Resignation of the Servicer	189
SECTION 7.05.	Limitation on Resignation of the Master Servicer	189
SECTION 7.06.	Assignment of Master Servicing	191
SECTION 7.07.	Rights of the Depositor in Respect of the Servicer and the Master Servicer	191
SECTION 7.08.	Duties of the Credit Risk Manager	192
SECTION 7.09.	Limitation Upon Liability of the Credit Risk Manager	192
SECTION 7.10.	Removal of the Credit Risk Manager	193

ARTICLE VIII DEFAULT		194

SECTION 8.01.	Servicer Events of Default	194
SECTION 8.02.	Master Servicer to Act; Appointment of Successor	199
SECTION 8.03.	Notification to Certificateholders	200
SECTION 8.04.	Waiver of Servicer Events of Default	201

ARTICLE IX CONCERNING THE TRUSTEE AND THE SECURITIES ADMINISTRATOR		202

SECTION 9.01.	Duties of Trustee and Securities Administrator	202
SECTION 9.02.	Certain Matters Affecting Trustee and Securities Administrator	203
SECTION 9.03.	Trustee and Securities Administrator not Liable for Certificates or Mortgage Loans	206
SECTION 9.04.	Trustee and Securities Administrator May Own Certificates	206
SECTION 9.05.	Fees and Expenses of Trustee, Custodian and Securities Administrator	206
SECTION 9.06.	Eligibility Requirements for Trustee and Securities Administrator	207
SECTION 9.07.	Resignation and Removal of Trustee and Securities Administrator	208
SECTION 9.08.	Successor Trustee or Securities Administrator	209
SECTION 9.09.	Merger or Consolidation of Trustee or Securities Administrator	209
SECTION 9.10.	Appointment of Co-Trustee or Separate Trustee	210
SECTION 9.11.	Appointment of Office or Agency	211
SECTION 9.12.	Representations and Warranties	211

iii

ARTICLE X TERMINATION		213

SECTION 10.01.	Termination Upon Repurchase or Liquidation of All Mortgage Loans	213
SECTION 10.02.	Additional Termination Requirements	215

ARTICLE XI REMIC PROVISIONS		216

SECTION 11.01.	REMIC Administration	216
SECTION 11.02.	Prohibited Transactions and Activities	218
SECTION 11.03.	Indemnification	219

ARTICLE XII MISCELLANEOUS PROVISIONS		220

SECTION 12.01.	Amendment	220
SECTION 12.02.	Recordation of Agreement; Counterparts	221
SECTION 12.03.	Limitation on Rights of Certificateholders	221
SECTION 12.04.	Governing Law	222
SECTION 12.05.	Notices	222
SECTION 12.06.	Severability of Provisions	223
SECTION 12.07.	Notice to Rating Agencies	223
SECTION 12.08.	Article and Section References	224
SECTION 12.09.	Grant of Security Interest	224
SECTION 12.10.	Survival of Indemnification	225
SECTION 12.11.	Intention of the Parties and Interpretation	225
SECTION 12.12.	Indemnification	225

Exhibits

Exhibit A-1	Form of Class A Certificate
Exhibit A-2	Form of Class M-[1][2][3][4][5][6][7][8][9][10] Certificate
Exhibit A-3	Form of Class M-11 Certificate
Exhibit A-4	Form of Class CE Certificate
Exhibit A-5	Form of Class P Certificate
Exhibit A-6	Form of Class R Certificate
Exhibit B-1	Form of Transferor Representation Letter and Form of Transferee Representation Letter in Connection with Transfer of the Class M-11 Certificates, Class P Certificates, Class CE Certificates and Residual Certificates Pursuant to Rule 144A Under the Securities Act
Exhibit B-2	Form of Transferor Representation Letter and Form of Transferee Representation Letter in Connection with Transfer of the Class M-11 Certificates, Class P Certificates and Class CE Certificates to Regulation S Under the Securities Act
Exhibit B-3	Form of Transferor Representation Letter and Form of Transferee Representation Letter in Connection with Transfer of the Class M-11 Certificates, Class P Certificates, Class CE Certificates and Residual Certificates Pursuant to Rule 501(a) Under the Securities Act
Exhibit B-4	Form of Transfer Affidavit and Agreement and Form of Transferor Affidavit in Connection with Transfer of Residual Certificates
Exhibit C	Form of Back-Up Certification
Exhibit D	Form of Power of Attorney
Exhibit E	Servicing Criteria
Exhibit F	Mortgage Loan Purchase Agreement
Exhibit G	Form 10-D, Form 8-K and Form 10-K Reporting Responsibility
Exhibit H	Additional Disclosure Notification
Exhibit I	Swap Agreement
Exhibit J	Cap Contracts

Schedule 1	Mortgage Loan Schedule
Schedule 2	Prepayment Charge Schedule
Schedule 3	Reserved
Schedule 4	Standard File Layout - Delinquency Reporting
Schedule 5	Standard File Layout - Master Servicing
Schedule 6	Data Requirements of Servicing Advances Incurred Prior to Cut-off Date

This Pooling and Servicing Agreement, is dated and effective as of October 1, 2006, among ACE SECURITIES CORP., as Depositor, OPTION ONE MORTGAGE CORPORATION, as Servicer, WELLS FARGO BANK, N.A., Master Servicer and Securities Administrator and HSBC BANK USA, NATIONAL ASSOCIATION, as Trustee.

PRELIMINARY STATEMENT:

The Depositor intends to sell pass-through certificates to be issued hereunder in multiple classes, which in the aggregate will evidence the entire beneficial ownership interest of the Trust Fund created hereunder. The Trust Fund will consist of a segregated pool of assets comprised of the Mortgage Loans and certain other related assets subject to this Agreement.

REMIC I

As provided herein, the Securities Administrator will elect to treat the segregated pool of assets consisting of the Mortgage Loans and certain other related assets subject to this Agreement (other than the Reserve Fund and, for the avoidance of doubt, the Supplemental Interest Trust, the Cap Contracts and the Swap Agreement) as a REMIC for federal income tax purposes, and such segregated pool of assets will be designated as “REMIC I”. The Class R-I Interest will be the sole class of “residual interests” in REMIC I for purposes of the REMIC Provisions (as defined herein). The following table irrevocably sets forth the designation, the REMIC I Remittance Rate, the initial Uncertificated Balance and, for purposes of satisfying Treasury regulation Section 1.860G-1(a)(4)(iii), the “latest possible maturity date” for each of the REMIC I Regular Interests (as defined herein). None of the REMIC I Regular Interests will be certificated.

Designation

REMIC I

Remittance Rate

Initial

Uncertificated Balance

Latest Possible

Maturity Date ⁽¹⁾

Variable ⁽²⁾

72,264,184.40

August 25, 2036

I-1-A

Variable ⁽²⁾

7,934,108.99

August 25, 2036

I-1-B

Variable ⁽²⁾

7,934,108.99

August 25, 2036

I-2-A

Variable ⁽²⁾

8,176,389.98

August 25, 2036

I-2-B

Variable ⁽²⁾

8,176,389.98

August 25, 2036

I-3-A

Variable ⁽²⁾

7,829,727.91

August 25, 2036

I-3-B

Variable ⁽²⁾

7,829,727.91

August 25, 2036

I-4-A

Variable ⁽²⁾

7,497,304.25

August 25, 2036

I-4-B

Variable ⁽²⁾

7,497,304.25

August 25, 2036

I-5-A

Variable ⁽²⁾

7,178,988.56

August 25, 2036

I-5-B

Variable ⁽²⁾

7,178,988.56

August 25, 2036

I-6-A

Variable ⁽²⁾

6,874,181.81

August 25, 2036

I-6-B

Variable ⁽²⁾

6,874,181.81

August 25, 2036

I-7-A

Variable ⁽²⁾

6,582,311.48

August 25, 2036

I-7-B

Variable ⁽²⁾

6,582,311.48

August 25, 2036

I-8-A

Variable ⁽²⁾

6,302,828.14

August 25, 2036

I-8-B

Variable ⁽²⁾

6,302,828.14

August 25, 2036

I-9-A

Variable ⁽²⁾

6,035,206.23

August 25, 2036

Designation

REMIC I

Remittance Rate

Initial

Uncertificated Balance

Latest Possible

Maturity Date ⁽¹⁾

I-9-B

Variable ⁽²⁾

6,035,206.23

August 25, 2036

I-10-A

Variable ⁽²⁾

5,778,943.23

August 25, 2036

I-10-B

Variable ⁽²⁾

5,778,943.23

August 25, 2036

I-11-A

Variable ⁽²⁾

5,586,563.15

August 25, 2036

I-11-B

Variable ⁽²⁾

5,586,563.15

August 25, 2036

I-12-A

Variable ⁽²⁾

5,416,048.64

August 25, 2036

I-12-B

Variable ⁽²⁾

5,416,048.64

August 25, 2036

I-13-A

Variable ⁽²⁾

9,086,360.13

August 25, 2036

I-13-B

Variable ⁽²⁾

9,086,360.13

August 25, 2036

I-14-A

Variable ⁽²⁾

18,695,500.46

August 25, 2036

I-14-B

Variable ⁽²⁾

18,695,500.46

August 25, 2036

I-15-A

Variable ⁽²⁾

15,421,867.57

August 25, 2036

I-15-B

Variable ⁽²⁾

15,421,867.57

August 25, 2036

I-16-A

Variable ⁽²⁾

12,712,557.83

August 25, 2036

I-16-B

Variable ⁽²⁾

12,712,557.83

August 25, 2036

I-17-A

Variable ⁽²⁾

8,778,511.05

August 25, 2036

I-17-B

Variable ⁽²⁾

8,778,511.05

August 25, 2036

I-18-A

Variable ⁽²⁾

2,621,559.73

August 25, 2036

I-18-B

Variable ⁽²⁾

2,621,559.73

August 25, 2036

I-19-A

Variable ⁽²⁾

2,490,416.41

August 25, 2036

I-19-B

Variable ⁽²⁾

2,490,416.41

August 25, 2036

I-20-A

Variable ⁽²⁾

2,370,129.24

August 25, 2036

I-20-B

Variable ⁽²⁾

2,370,129.24

August 25, 2036

I-21-A

Variable ⁽²⁾

2,255,951.37

August 25, 2036

I-21-B

Variable ⁽²⁾

2,255,951.37

August 25, 2036

I-22-A

Variable ⁽²⁾

2,147,359.61

August 25, 2036

I-22-B

Variable ⁽²⁾

2,147,359.61

August 25, 2036

I-23-A

Variable ⁽²⁾

2,044,010.85

August 25, 2036

I-23-B

Variable ⁽²⁾

2,044,010.85

August 25, 2036

I-24-A

Variable ⁽²⁾

1,945,629.56

August 25, 2036

I-24-B

Variable ⁽²⁾

1,945,629.56

August 25, 2036

I-25-A

Variable ⁽²⁾

1,852,007.58

August 25, 2036

I-25-B

Variable ⁽²⁾

1,852,007.58

August 25, 2036

I-26-A

Variable ⁽²⁾

1,762,878.41

August 25, 2036

I-26-B

Variable ⁽²⁾

1,762,878.41

August 25, 2036

I-27-A

Variable ⁽²⁾

1,677,988.28

August 25, 2036

I-27-B

Variable ⁽²⁾

1,677,988.28

August 25, 2036

I-28-A

Variable ⁽²⁾

1,597,301.67

August 25, 2036

I-28-B

Variable ⁽²⁾

1,597,301.67

August 25, 2036

I-29-A

Variable ⁽²⁾

1,520,507.78

August 25, 2036

I-29-B

Variable ⁽²⁾

1,520,507.78

August 25, 2036

I-30-A

Variable ⁽²⁾

1,447,414.64

August 25, 2036

I-30-B

Variable ⁽²⁾

1,447,414.64

August 25, 2036

I-31-A

Variable ⁽²⁾

1,377,848.82

August 25, 2036

I-31-B

Variable ⁽²⁾

1,377,848.82

August 25, 2036

I-32-A

Variable ⁽²⁾

1,311,636.11

August 25, 2036

Designation

REMIC I

Remittance Rate

Initial

Uncertificated Balance

Latest Possible

Maturity Date ⁽¹⁾

I-32-B

Variable ⁽²⁾

1,311,636.11

August 25, 2036

I-33-A

Variable ⁽²⁾

1,248,613.94

August 25, 2036

I-33-B

Variable ⁽²⁾

1,248,613.94

August 25, 2036

I-34-A

Variable ⁽²⁾

1,188,636.75

August 25, 2036

I-34-B

Variable ⁽²⁾

1,188,636.75

August 25, 2036

I-35-A

Variable ⁽²⁾

1,131,551.00

August 25, 2036

I-35-B

Variable ⁽²⁾

1,131,551.00

August 25, 2036

I-36-A

Variable ⁽²⁾

1,077,216.14

August 25, 2036

I-36-B

Variable ⁽²⁾

1,077,216.14

August 25, 2036

I-37-A

Variable ⁽²⁾

1,025,499.60

August 25, 2036

I-37-B

Variable ⁽²⁾

1,025,499.60

August 25, 2036

I-38-A

Variable ⁽²⁾

976,275.94

August 25, 2036

I-38-B

Variable ⁽²⁾

976,275.94

August 25, 2036

I-39-A

Variable ⁽²⁾

929,424.24

August 25, 2036

I-39-B

Variable ⁽²⁾

929,424.24

August 25, 2036

I-40-A

Variable ⁽²⁾

884,829.17

August 25, 2036

I-40-B

Variable ⁽²⁾

884,829.17

August 25, 2036

I-41-A

Variable ⁽²⁾

842,382.78

August 25, 2036

I-41-B

Variable ⁽²⁾

842,382.78

August 25, 2036

I-42-A

Variable ⁽²⁾

801,980.34

August 25, 2036

I-42-B

Variable ⁽²⁾

801,980.34

August 25, 2036

I-43-A

Variable ⁽²⁾

763,523.47

August 25, 2036

I-43-B

Variable ⁽²⁾

763,523.47

August 25, 2036

I-44-A

Variable ⁽²⁾

726,918.03

August 25, 2036

I-44-B

Variable ⁽²⁾

726,918.03

August 25, 2036

I-45-A

Variable ⁽²⁾

692,075.19

August 25, 2036

I-45-B

Variable ⁽²⁾

692,075.19

August 25, 2036

I-46-A

Variable ⁽²⁾

658,908.77

August 25, 2036

I-46-B

Variable ⁽²⁾

658,908.77

August 25, 2036

I-47-A

Variable ⁽²⁾

627,339.22

August 25, 2036

I-47-B

Variable ⁽²⁾

627,339.22

August 25, 2036

I-48-A

Variable ⁽²⁾

597,288.31

August 25, 2036

I-48-B

Variable ⁽²⁾

597,288.31

August 25, 2036

I-49-A

Variable ⁽²⁾

568,678.08

August 25, 2036

I-49-B

Variable ⁽²⁾

568,678.08

August 25, 2036

I-50-A

Variable ⁽²⁾

541,420.22

August 25, 2036

I-50-B

Variable ⁽²⁾

541,420.22

August 25, 2036

I-51-A

Variable ⁽²⁾

516,138.70

August 25, 2036

I-51-B

Variable ⁽²⁾

516,138.70

August 25, 2036

I-52-A

Variable ⁽²⁾

491,416.43

August 25, 2036

I-52-B

Variable ⁽²⁾

491,416.43

August 25, 2036

I-53-A

Variable ⁽²⁾

467,880.00

August 25, 2036

I-53-B

Variable ⁽²⁾

467,880.00

August 25, 2036

I-54-A

Variable ⁽²⁾

9,361,449.03

August 25, 2036

I-54-B

Variable ⁽²⁾

9,361,449.03

August 25, 2036

Variable ⁽²⁾

63,994,851.18

August 25, 2036

Designation

REMIC I

Remittance Rate

Initial

Uncertificated Balance

Latest Possible

Maturity Date ⁽¹⁾

II-1-A

Variable ⁽²⁾

7,026,183.51

August 25, 2036

II-1-B

Variable ⁽²⁾

7,026,183.51

August 25, 2036

II-2-A

Variable ⁽²⁾

7,240,739.52

August 25, 2036

II-2-B

Variable ⁽²⁾

7,240,739.52

August 25, 2036

II-3-A

Variable ⁽²⁾

6,933,747.09

August 25, 2036

II-3-B

Variable ⁽²⁾

6,933,747.09

August 25, 2036

II-4-A

Variable ⁽²⁾

6,639,363.75

August 25, 2036

II-4-B

Variable ⁽²⁾

6,639,363.75

August 25, 2036

II-5-A

Variable ⁽²⁾

6,357,473.94

August 25, 2036

II-5-B

Variable ⁽²⁾

6,357,473.94

August 25, 2036

II-6-A

Variable ⁽²⁾

6,087,547.19

August 25, 2036

II-6-B

Variable ⁽²⁾

6,087,547.19

August 25, 2036

II-7-A

Variable ⁽²⁾

5,829,076.52

August 25, 2036

II-7-B

Variable ⁽²⁾

5,829,076.52

August 25, 2036

II-8-A

Variable ⁽²⁾

5,581,575.36

August 25, 2036

II-8-B

Variable ⁽²⁾

5,581,575.36

August 25, 2036

II-9-A

Variable ⁽²⁾

5,344,578.27

August 25, 2036

II-9-B

Variable ⁽²⁾

5,344,578.27

August 25, 2036

II-10-A

Variable ⁽²⁾

5,117,640.27

August 25, 2036

II-10-B

Variable ⁽²⁾

5,117,640.27

August 25, 2036

II-11-A

Variable ⁽²⁾

4,947,274.85

August 25, 2036

II-11-B

Variable ⁽²⁾

4,947,274.85

August 25, 2036

II-12-A

Variable ⁽²⁾

4,796,272.86

August 25, 2036

II-12-B

Variable ⁽²⁾

4,796,272.86

August 25, 2036

II-13-A

Variable ⁽²⁾

8,046,578.87

August 25, 2036

II-13-B

Variable ⁽²⁾

8,046,578.87

August 25, 2036

II-14-A

Variable ⁽²⁾

16,556,114.54

August 25, 2036

II-14-B

Variable ⁽²⁾

16,556,114.54

August 25, 2036

II-15-A

Variable ⁽²⁾

13,657,093.93

August 25, 2036

II-15-B

Variable ⁽²⁾

13,657,093.93

August 25, 2036

II-16-A

Variable ⁽²⁾

11,257,819.17

August 25, 2036

II-16-B

Variable ⁽²⁾

11,257,819.17

August 25, 2036

II-17-A

Variable ⁽²⁾

7,773,957.95

August 25, 2036

II-17-B

Variable ⁽²⁾

7,773,957.95

August 25, 2036

II-18-A

Variable ⁽²⁾

2,321,566.27

August 25, 2036

II-18-B

Variable ⁽²⁾

2,321,566.27

August 25, 2036

II-19-A

Variable ⁽²⁾

2,205,430.09

August 25, 2036

II-19-B

Variable ⁽²⁾

2,205,430.09

August 25, 2036

II-20-A

Variable ⁽²⁾

2,098,907.76

August 25, 2036

II-20-B

Variable ⁽²⁾

2,098,907.76

August 25, 2036

II-21-A

Variable ⁽²⁾

1,997,795.63

August 25, 2036

II-21-B

Variable ⁽²⁾

1,997,795.63

August 25, 2036

II-22-A

Variable ⁽²⁾

1,901,630.39

August 25, 2036

II-22-B

Variable ⁽²⁾

1,901,630.39

August 25, 2036

II-23-A

Variable ⁽²⁾

1,810,108.15

August 25, 2036

II-23-B

Variable ⁽²⁾

1,810,108.15

August 25, 2036

Designation

REMIC I

Remittance Rate

Initial

Uncertificated Balance

Latest Possible

Maturity Date ⁽¹⁾

II-24-A

Variable ⁽²⁾

1,722,984.94

August 25, 2036

II-24-B

Variable ⁽²⁾

1,722,984.94

August 25, 2036

II-25-A

Variable ⁽²⁾

1,640,076.42

August 25, 2036

II-25-B

Variable ⁽²⁾

1,640,076.42

August 25, 2036

II-26-A

Variable ⁽²⁾

1,561,146.59

August 25, 2036

II-26-B

Variable ⁽²⁾

1,561,146.59

August 25, 2036

II-27-A

Variable ⁽²⁾

1,485,970.72

August 25, 2036

II-27-B

Variable ⁽²⁾

1,485,970.72

August 25, 2036

II-28-A

Variable ⁽²⁾

1,414,517.33

August 25, 2036

II-28-B

Variable ⁽²⁾

1,414,517.33

August 25, 2036

II-29-A

Variable ⁽²⁾

1,346,511.22

August 25, 2036

II-29-B

Variable ⁽²⁾

1,346,511.22

August 25, 2036

II-30-A

Variable ⁽²⁾

1,281,782.36

August 25, 2036

II-30-B

Variable ⁽²⁾

1,281,782.36

August 25, 2036

II-31-A

Variable ⁽²⁾

1,220,177.18

August 25, 2036

II-31-B

Variable ⁽²⁾

1,220,177.18

August 25, 2036