POOLING AND SERVICING AGREEMENT

Pooling and Servicing Agreement

You are currently viewing:

This Pooling and Servicing Agreement involves

ACE SECURITIES CORP. | OCWEN LOAN SERVICING, LLC | WELLS FARGO BANK, NATIONAL ASSOCIATION | 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: 3/23/2007

ACE SECURITIES CORP.

Depositor

OCWEN LOAN SERVICING, LLC

Servicer

WELLS FARGO BANK, NATIONAL ASSOCIATION

Master Servicer and Securities Administrator

HSBC BANK USA, NATIONAL ASSOCIATION

Trustee

POOLING AND SERVICING AGREEMENT

Dated as of January 1, 2007

ACE Securities Corp. Home Equity Loan Trust, Series 2007-HE1

Asset Backed Pass-Through Certificates

TABLE OF CONTENTS

ARTICLE I	DEFINITIONS	9
SECTION 1.01.	Defined Terms.	9
SECTION 1.02.	Allocation of Certain Interest Shortfalls.	85

ARTICLE II	CONVEYANCE OF MORTGAGE LOANS; ORIGINAL ISSUANCE OF CERTIFICATES	87
SECTION 2.01.	Conveyance of the Mortgage Loans.	87
SECTION 2.02.	Acceptance of REMIC I by Trustee.	88
SECTION 2.03.	Repurchase or Substitution of Mortgage Loans.	88
SECTION 2.04.	Representations and Warranties of the Master Servicer.	91
SECTION 2.05.	Representations, Warranties and Covenants of the Servicer.	93
SECTION 2.06.	Issuance of the REMIC I Regular Interests and the Class R-I Interest.	95
SECTION 2.07.	Conveyance of the REMIC I Regular Interests; Acceptance of REMIC II and REMIC III by the Trustee.	95
SECTION 2.08.	Issuance of the Residual Certificates.	96
SECTION 2.09.	Establishment of the Trust.	96
SECTION 2.10.	Purpose and Powers of the Trust.	96
SECTION 2.11.	Representations and Warranties of the Trustee.	97

ARTICLE III	ADMINISTRATION AND SERVICING OF THE MORTGAGE LOANS; ACCOUNTS	98
SECTION 3.01.	The Servicer to Act as Servicer.	98
SECTION 3.02.	Sub-Servicing Agreements Between the Servicer and Sub-Servicers.	101
SECTION 3.03.	Successor Sub-Servicers.	102
SECTION 3.04.	No Contractual Relationship Between Sub-Servicer, Subcontractor, Trustee or the Certificateholders.	103
SECTION 3.05.	Assumption or Termination of Sub-Servicing Agreement by Successor Servicer.	103
SECTION 3.06.	Collection of Certain Mortgage Loan Payments.	103
SECTION 3.07.	Collection of Taxes, Assessments and Similar Items; Servicing Accounts.	104
SECTION 3.08.	Collection Account and Distribution Account.	105
SECTION 3.09.	Withdrawals from the Collection Account and Distribution Account.	107
SECTION 3.10.	Investment of Funds in the Investment Accounts.	110
SECTION 3.11.	Maintenance of Hazard Insurance, Errors and Omissions and Fidelity Coverage and Primary Mortgage Insurance.	111
SECTION 3.12.	Enforcement of Due-on-Sale Clauses; Assumption Agreements	114
SECTION 3.13.	Realization Upon Defaulted Mortgage Loans.	115
SECTION 3.14.	Trustee to Cooperate; Release of Mortgage Files.	117
SECTION 3.15.	Servicing Compensation.	118
SECTION 3.16.	Collection Account Statements.	118
SECTION 3.17.	Annual Statement as to Compliance.	119

SECTION 3.18.	Assessments of Compliance and Attestation Reports.	120
SECTION 3.19.	Annual Certification; Additional Information.	121
SECTION 3.20.	Access to Certain Documentation.	122
SECTION 3.21.	Title, Management and Disposition of REO Property.	123
SECTION 3.22.	Obligations of the Servicer in Respect of Prepayment Interest Shortfalls; Relief Act Interest Shortfalls.	126
SECTION 3.23.	Obligations of the Servicer in Respect of Mortgage Rates and Monthly Payments.	126
SECTION 3.24.	Reserve Fund.	127
SECTION 3.25.	Advance Facility.	129
SECTION 3.26.	Indemnification.	131

ARTICLE IV	ADMINISTRATION AND MASTER SERVICING OF THE MORTGAGE LOANS BY THE MASTER SERVICER	132
SECTION 4.01.	Master Servicer.	132
SECTION 4.02.	REMIC-Related Covenants.	133
SECTION 4.03.	Monitoring of Servicer.	133
SECTION 4.04.	Fidelity Bond.	134
SECTION 4.05.	Power to Act; Procedures.	134
SECTION 4.06.	Due-on-Sale Clauses; Assumption Agreements.	135
SECTION 4.07.	Documents, Records and Funds in Possession of Master Servicer To Be Held for Trustee.	135
SECTION 4.08.	Standard Hazard Insurance and Flood Insurance Policies.	136
SECTION 4.09.	Presentment of Claims and Collection of Proceeds.	136
SECTION 4.10.	Maintenance of Primary Mortgage Insurance Policies.	136
SECTION 4.11.	Trustee to Retain Possession of Certain Insurance Policies and Documents.	137
SECTION 4.12.	Realization Upon Defaulted Mortgage Loans.	137
SECTION 4.13.	Compensation for the Master Servicer.	137
SECTION 4.14.	REO Property.	138
SECTION 4.15.	Master Servicer Annual Statement of Compliance.	138
SECTION 4.16.	Master Servicer Assessments of Compliance.	139
SECTION 4.17.	Master Servicer Attestation Reports.	140
SECTION 4.18.	Annual Certification.	141
SECTION 4.19.	Obligation of the Master Servicer in Respect of Prepayment Interest Shortfalls.	142
SECTION 4.20.	Prepayment Penalty Verification.	142

ARTICLE V	PAYMENTS TO CERTIFICATEHOLDERS	144
SECTION 5.01.	Distributions.	144
SECTION 5.02.	Statements to Certificateholders.	157
SECTION 5.03.	Servicer Reports; P&I Advances.	161
SECTION 5.04.	Allocation of Realized Losses.	163
SECTION 5.05.	Compliance with Withholding Requirements.	166
SECTION 5.06.	Reports Filed with Securities and Exchange Commission.	166
SECTION 5.07.	Supplemental Interest Trust.	171

SECTION 5.08.	Tax Treatment of Swap Payments and Swap Termination Payments.	174
SECTION 5.09.	Swap Collateral Account.	175
SECTION 5.10.	Cap Collateral Accounts.	176

ARTICLE VI	THE CERTIFICATES	178
SECTION 6.01.	The Certificates.	178
SECTION 6.02.	Registration of Transfer and Exchange of Certificates.	180
SECTION 6.03.	Mutilated, Destroyed, Lost or Stolen Certificates.	188
SECTION 6.04.	Persons Deemed Owners.	188
SECTION 6.05.	Certain Available Information.	189

ARTICLE VII	THE DEPOSITOR, THE SERVICER AND THE MASTER SERVICER	190
SECTION 7.01.	Liability of the Depositor, the Servicer and the Master Servicer.	190
SECTION 7.02.	Merger or Consolidation of the Depositor, the Servicer or the Master Servicer.	190
SECTION 7.03.	Limitation on Liability of the Depositor, the Servicer, the Master Servicer and Others.	190
SECTION 7.04.	Limitation on Resignation of the Servicer.	191
SECTION 7.05.	Limitation on Resignation of the Master Servicer.	193
SECTION 7.06.	Assignment of Master Servicing.	193
SECTION 7.07.	Rights of the Depositor in Respect of the Servicer and the Master Servicer.	194
SECTION 7.08.	Duties of the Credit Risk Manager.	195
SECTION 7.09.	Limitation Upon Liability of the Credit Risk Manager.	195
SECTION 7.10.	Removal of the Credit Risk Manager.	195

ARTICLE VIII	DEFAULT	196
SECTION 8.01.	Servicer Events of Default.	196
SECTION 8.02.	Master Servicer to Act; Appointment of Successor.	201
SECTION 8.03.	Notification to Certificateholders.	203
SECTION 8.04.	Waiver of Servicer Events of Default.	203

ARTICLE IX	CONCERNING THE TRUSTEE AND THE SECURITIES ADMINISTRATOR	204
SECTION 9.01.	Duties of Trustee and Securities Administrator.	204
SECTION 9.02.	Certain Matters Affecting Trustee and Securities Administrator.	205
SECTION 9.03.	Trustee and Securities Administrator not Liable for Certificates or Mortgage Loans.	209
SECTION 9.04.	Trustee and Securities Administrator May Own Certificates.	209
SECTION 9.05.	Fees and Expenses of Trustee, Custodian and Securities Administrator.	209
SECTION 9.06.	Eligibility Requirements for Trustee and Securities Administrator.	210
SECTION 9.07.	Resignation and Removal of Trustee and Securities Administrator.	211
SECTION 9.08.	Successor Trustee or Securities Administrator.	212
SECTION 9.09.	Merger or Consolidation of Trustee or Securities Administrator.	213
SECTION 9.10.	Appointment of Co-Trustee or Separate Trustee.	213

iii

SECTION 9.11.	Appointment of Office or Agency.	214
SECTION 9.12.	Representations and Warranties.	214

ARTICLE X	TERMINATION	216
SECTION 10.01.	Termination Upon Repurchase or Liquidation of All Mortgage Loans.	216
SECTION 10.02.	Additional Termination Requirements.	219

ARTICLE XI	REMIC PROVISIONS	221
SECTION 11.01.	REMIC Administration.	221
SECTION 11.02.	Prohibited Transactions and Activities.	223
SECTION 11.03.	Indemnification.	224

ARTICLE XII	MISCELLANEOUS PROVISIONS	225
SECTION 12.01.	Amendment.	225
SECTION 12.02.	Recordation of Agreement; Counterparts.	226
SECTION 12.03.	Limitation on Rights of Certificateholders.	227
SECTION 12.04.	Governing Law.	227
SECTION 12.05.	Notices.	227
SECTION 12.06.	Severability of Provisions.	228
SECTION 12.07.	Notice to Rating Agencies.	228
SECTION 12.08.	Article and Section References.	229
SECTION 12.09.	Grant of Security Interest.	229
SECTION 12.10.	Survival of Indemnification.	230
SECTION 12.11.	Intention of the Parties and Interpretation.	230
SECTION 12.12.	Indemnification.	230
SECTION 12.13.	Swap Provider as a Third Party Beneficiary.	231

Exhibits
Exhibit A-1	Form of Class A Certificate
Exhibit A-2	Form of Class M Certificate
Exhibit A-3	Form of Class CE Certificate
Exhibit A-4	Form of Class P Certificate
Exhibit A-5	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 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 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 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 and Realized Losses and Gains
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 January 1, 2007, among ACE SECURITIES CORP., as Depositor, OCWEN LOAN SERVICING, LLC, as Servicer, WELLS FARGO BANK, NATIONAL ASSOCIATION, 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⁾
I	Variable ⁽²⁾	$	57,386,278.64	January 25, 2037
I-1-A	Variable ⁽²⁾	$	6,424,149.65	January 25, 2037
I-1-B	Variable ⁽²⁾	$	6,424,149.65	January 25, 2037
I-2-A	Variable ⁽²⁾	$	6,703,321.44	January 25, 2037
I-2-B	Variable ⁽²⁾	$	6,703,321.44	January 25, 2037
I-3-A	Variable ⁽²⁾	$	6,727,920.89	January 25, 2037
I-3-B	Variable ⁽²⁾	$	6,727,920.89	January 25, 2037
I-4-A	Variable ⁽²⁾	$	6,465,023.60	January 25, 2037
I-4-B	Variable ⁽²⁾	$	6,465,023.60	January 25, 2037
I-5-A	Variable ⁽²⁾	$	6,197,744.58	January 25, 2037
I-5-B	Variable ⁽²⁾	$	6,197,744.58	January 25, 2037
I-6-A	Variable ⁽²⁾	$	5,939,538.76	January 25, 2037
I-6-B	Variable ⁽²⁾	$	5,939,538.76	January 25, 2037
I-7-A	Variable ⁽²⁾	$	5,692,117.07	January 25, 2037
I-7-B	Variable ⁽²⁾	$	5,692,117.07	January 25, 2037
I-8-A	Variable ⁽²⁾	$	5,462,111.57	January 25, 2037
I-8-B	Variable ⁽²⁾	$	5,462,111.57	January 25, 2037
I-9-A	Variable ⁽²⁾	$	5,238,762.38	January 25, 2037
I-9-B	Variable ⁽²⁾	$	5,238,762.38	January 25, 2037
I-10-A	Variable ⁽²⁾	$	5,018,631.55	January 25, 2037

Designation

REMIC I

Remittance Rate

Initial

Uncertificated Balance

Latest Possible

Maturity Date ⁽¹⁾

I-10-B	Variable ⁽²⁾	$	5,018,631.55	January 25, 2037
I-11-A	Variable ⁽²⁾	$	4,928,869.93	January 25, 2037
I-11-B	Variable ⁽²⁾	$	4,928,869.93	January 25, 2037
I-12-A	Variable ⁽²⁾	$	4,981,835.83	January 25, 2037
I-12-B	Variable ⁽²⁾	$	4,981,835.83	January 25, 2037
I-13-A	Variable ⁽²⁾	$	6,142,018.36	January 25, 2037
I-13-B	Variable ⁽²⁾	$	6,142,018.36	January 25, 2037
I-14-A	Variable ⁽²⁾	$	9,579,347.23	January 25, 2037
I-14-B	Variable ⁽²⁾	$	9,579,347.23	January 25, 2037
I-15-A	Variable ⁽²⁾	$	13,469,684.58	January 25, 2037
I-15-B	Variable ⁽²⁾	$	13,469,684.58	January 25, 2037
I-16-A	Variable ⁽²⁾	$	11,160,401.57	January 25, 2037
I-16-B	Variable ⁽²⁾	$	11,160,401.57	January 25, 2037
I-17-A	Variable ⁽²⁾	$	8,677,220.49	January 25, 2037
I-17-B	Variable ⁽²⁾	$	8,677,220.49	January 25, 2037
I-18-A	Variable ⁽²⁾	$	5,500,031.80	January 25, 2037
I-18-B	Variable ⁽²⁾	$	5,500,031.80	January 25, 2037
I-19-A	Variable ⁽²⁾	$	2,383,308.67	January 25, 2037
I-19-B	Variable ⁽²⁾	$	2,383,308.67	January 25, 2037
I-20-A	Variable ⁽²⁾	$	2,222,201.64	January 25, 2037
I-20-B	Variable ⁽²⁾	$	2,222,201.64	January 25, 2037
I-21-A	Variable ⁽²⁾	$	2,108,238.73	January 25, 2037
I-21-B	Variable ⁽²⁾	$	2,108,238.73	January 25, 2037
I-22-A	Variable ⁽²⁾	$	2,011,159.05	January 25, 2037
I-22-B	Variable ⁽²⁾	$	2,011,159.05	January 25, 2037
I-23-A	Variable ⁽²⁾	$	1,918,710.08	January 25, 2037
I-23-B	Variable ⁽²⁾	$	1,918,710.08	January 25, 2037
I-24-A	Variable ⁽²⁾	$	1,830,564.73	January 25, 2037
I-24-B	Variable ⁽²⁾	$	1,830,564.73	January 25, 2037
I-25-A	Variable ⁽²⁾	$	1,746,506.19	January 25, 2037
I-25-B	Variable ⁽²⁾	$	1,746,506.19	January 25, 2037
I-26-A	Variable ⁽²⁾	$	1,666,306.73	January 25, 2037
I-26-B	Variable ⁽²⁾	$	1,666,306.73	January 25, 2037
I-27-A	Variable ⁽²⁾	$	1,589,823.61	January 25, 2037
I-27-B	Variable ⁽²⁾	$	1,589,823.61	January 25, 2037
I-28-A	Variable ⁽²⁾	$	1,516,919.24	January 25, 2037
I-28-B	Variable ⁽²⁾	$	1,516,919.24	January 25, 2037
I-29-A	Variable ⁽²⁾	$	1,447,476.00	January 25, 2037
I-29-B	Variable ⁽²⁾	$	1,447,476.00	January 25, 2037
I-30-A	Variable ⁽²⁾	$	1,381,255.42	January 25, 2037
I-30-B	Variable ⁽²⁾	$	1,381,255.42	January 25, 2037
I-31-A	Variable ⁽²⁾	$	1,318,108.54	January 25, 2037
I-31-B	Variable ⁽²⁾	$	1,318,108.54	January 25, 2037
I-32-A	Variable ⁽²⁾	$	1,257,890.90	January 25, 2037
I-32-B	Variable ⁽²⁾	$	1,257,890.90	January 25, 2037
I-33-A	Variable ⁽²⁾	$	1,200,463.21	January 25, 2037

Designation

REMIC I

Remittance Rate

Initial

Uncertificated Balance

Latest Possible

Maturity Date ⁽¹⁾

I-33-B	Variable ⁽²⁾	$	1,200,463.21	January 25, 2037
I-34-A	Variable ⁽²⁾	$	1,145,693.01	January 25, 2037
I-34-B	Variable ⁽²⁾	$	1,145,693.01	January 25, 2037
I-35-A	Variable ⁽²⁾	$	1,093,463.55	January 25, 2037
I-35-B	Variable ⁽²⁾	$	1,093,463.55	January 25, 2037
I-36-A	Variable ⁽²⁾	$	1,043,649.90	January 25, 2037
I-36-B	Variable ⁽²⁾	$	1,043,649.90	January 25, 2037
I-37-A	Variable ⁽²⁾	$	996,140.03	January 25, 2037
I-37-B	Variable ⁽²⁾	$	996,140.03	January 25, 2037
I-38-A	Variable ⁽²⁾	$	950,825.96	January 25, 2037
I-38-B	Variable ⁽²⁾	$	950,825.96	January 25, 2037
I-39-A	Variable ⁽²⁾	$	907,604.88	January 25, 2037
I-54-B	Variable ⁽²⁾	$	907,604.88	January 25, 2037
I-40-A	Variable ⁽²⁾	$	866,377.63	January 25, 2037
I-40-B	Variable ⁽²⁾	$	866,377.63	January 25, 2037
I-41-A	Variable ⁽²⁾	$	827,052.98	January 25, 2037
I-41-B	Variable ⁽²⁾	$	827,052.98	January 25, 2037
I-42-A	Variable ⁽²⁾	$	789,541.20	January 25, 2037
I-42-B	Variable ⁽²⁾	$	789,541.20	January 25, 2037
I-43-A	Variable ⁽²⁾	$	753,757.74	January 25, 2037
I-43-B	Variable ⁽²⁾	$	753,757.74	January 25, 2037
I-44-A	Variable ⁽²⁾	$	719,621.67	January 25, 2037
I-44-B	Variable ⁽²⁾	$	719,621.67	January 25, 2037
I-45-A	Variable ⁽²⁾	$	687,056.36	January 25, 2037
I-45-B	Variable ⁽²⁾	$	687,056.36	January 25, 2037
I-46-A	Variable ⁽²⁾	$	655,990.34	January 25, 2037
I-46-B	Variable ⁽²⁾	$	655,990.34	January 25, 2037
I-47-A	Variable ⁽²⁾	$	626,349.98	January 25, 2037
I-47-B	Variable ⁽²⁾	$	626,349.98	January 25, 2037
I-48-A	Variable ⁽²⁾	$	598,070.68	January 25, 2037
I-48-B	Variable ⁽²⁾	$	598,070.68	January 25, 2037
I-49-A	Variable ⁽²⁾	$	571,131.61	January 25, 2037
I-49-B	Variable ⁽²⁾	$	571,131.61	January 25, 2037
I-50-A	Variable ⁽²⁾	$	545,408.50	January 25, 2037
I-50-B	Variable ⁽²⁾	$	545,408.50	January 25, 2037
I-51-A	Variable ⁽²⁾	$	521,125.21	January 25, 2037
I-51-B	Variable ⁽²⁾	$	521,125.21	January 25, 2037
I-52-A	Variable ⁽²⁾	$	498,796.48	January 25, 2037
I-52-B	Variable ⁽²⁾	$	498,796.48	January 25, 2037
I-53-A	Variable ⁽²⁾	$	476,333.16	January 25, 2037
I-53-B	Variable ⁽²⁾	$	476,333.16	January 25, 2037
I-54-A	Variable ⁽²⁾	$	10,295,776.72	January 25, 2037
I-54-B	Variable ⁽²⁾	$	10,295,776.72	January 25, 2037
II	Variable ⁽²⁾	$	76,291,733.36	January 25, 2037
II-1-A	Variable ⁽²⁾	$	8,540,534.85	January 25, 2037
II-1-B	Variable ⁽²⁾	$	8,540,534.85	January 25, 2037

Designation

REMIC I

Remittance Rate

Initial

Uncertificated Balance

Latest Possible

Maturity Date ⁽¹⁾

II-2-A	Variable ⁽²⁾	$	8,911,677.56	January 25, 2037
II-2-B	Variable ⁽²⁾	$	8,911,677.56	January 25, 2037
II-3-A	Variable ⁽²⁾	$	8,944,381.11	January 25, 2037
II-3-B	Variable ⁽²⁾	$	8,944,381.11	January 25, 2037
II-4-A	Variable ⁽²⁾	$	8,594,874.40	January 25, 2037
II-4-B	Variable ⁽²⁾	$	8,594,874.40	January 25, 2037
II-5-A	Variable ⁽²⁾	$	8,239,542.42	January 25, 2037
II-5-B	Variable ⁽²⁾	$	8,239,542.42	January 25, 2037
II-6-A	Variable ⁽²⁾	$	7,896,272.74	January 25, 2037
II-6-B	Variable ⁽²⁾	$	7,896,272.74	January 25, 2037
II-7-A	Variable ⁽²⁾	$	7,567,339.93	January 25, 2037
II-7-B	Variable ⁽²⁾	$	7,567,339.93	January 25, 2037
II-8-A	Variable ⁽²⁾	$	7,261,560.93	January 25, 2037
II-8-B	Variable ⁽²⁾	$	7,261,560.93	January 25, 2037
II-9-A	Variable ⁽²⁾	$	6,964,631.12	January 25, 2037
II-9-B	Variable ⁽²⁾	$	6,964,631.12	January 25, 2037
II-10-A	Variable ⁽²⁾	$	6,671,979.95	January 25, 2037
II-10-B	Variable ⁽²⁾	$	6,671,979.95	January 25, 2037
II-11-A	Variable ⁽²⁾	$	6,552,647.07	January 25, 2037
II-11-B	Variable ⁽²⁾	$	6,552,647.07	January 25, 2037
II-12-A	Variable ⁽²⁾	$	6,623,062.17	January 25, 2037
II-12-B	Variable ⁽²⁾	$	6,623,062.17	January 25, 2037
II-13-A	Variable ⁽²⁾	$	8,165,457.64	January 25, 2037
II-13-B	Variable ⁽²⁾	$	8,165,457.64	January 25, 2037
II-14-A	Variable ⁽²⁾	$	12,735,187.27	January 25, 2037
II-14-B	Variable ⁽²⁾	$	12,735,187.27	January 25, 2037
II-15-A	Variable ⁽²⁾	$	17,907,165.42	January 25, 2037
II-15-B	Variable ⁽²⁾	$	17,907,165.42	January 25, 2037
II-16-A	Variable ⁽²⁾	$	14,837,107.43	January 25, 2037
II-16-B	Variable ⁽²⁾	$	14,837,107.43	January 25, 2037
II-17-A	Variable ⁽²⁾	$	11,535,862.01	January 25, 2037
II-17-B	Variable ⁽²⁾	$	11,535,862.01	January 25, 2037
II-18-A	Variable ⁽²⁾	$	7,311,973.70	January 25, 2037
II-18-B	Variable ⁽²⁾	$	7,311,973.70	January 25, 2037
II-19-A	Variable ⁽²⁾	$	3,168,470.83	January 25, 2037
II-19-B	Variable ⁽²⁾	$	3,168,470.83	January 25, 2037
II-20-A	Variable ⁽²⁾	$	2,954,288.36	January 25, 2037
II-20-B	Variable ⁽²⁾	$	2,954,288.36	January 25, 2037
II-21-A	Variable ⁽²⁾	$	2,802,781.27	January 25, 2037
II-21-B	Variable ⁽²⁾	$	2,802,781.27	January 25, 2037
II-22-A	Variable ⁽²⁾	$	2,673,719.45	January 25, 2037
II-22-B	Variable ⁽²⁾	$	2,673,719.45	January 25, 2037
II-23-A	Variable ⁽²⁾	$	2,550,813.92	January 25, 2037
II-23-B	Variable ⁽²⁾	$	2,550,813.92	January 25, 2037
II-24-A	Variable ⁽²⁾	$	2,433,629.77	January 25, 2037
II-24-B	Variable ⁽²⁾	$	2,433,629.77	January 25, 2037

Designation

REMIC I

Remittance Rate

Initial

Uncertificated Balance

Latest Possible

Maturity Date ⁽¹⁾

II-25-A	Variable ⁽²⁾	$	2,321,878.81	January 25, 2037
II-25-B	Variable ⁽²⁾	$	2,321,878.81	January 25, 2037
II-26-A	Variable ⁽²⁾	$	2,215,258.27	January 25, 2037
II-26-B	Variable ⁽²⁾	$	2,215,258.27	January 25, 2037
II-27-A	Variable ⁽²⁾	$	2,113,578.39	January 25, 2037
II-27-B	Variable ⁽²⁾	$	2,113,578.39	January 25, 2037
II-28-A	Variable ⁽²⁾	$	2,016,656.26	January 25, 2037
II-28-B	Variable ⁽²⁾	$	2,016,656.26	January 25, 2037
II-29-A	Variable ⁽²⁾	$	1,924,335.50	January 25, 2037
II-29-B	Variable ⁽²⁾	$	1,924,335.50	January 25, 2037
II-30-A	Variable ⁽²⁾	$	1,836,299.08	January 25, 2037
II-30-B	Variable ⁽²⁾	$	1,836,299.08	January 25, 2037
II-31-A	Variable ⁽²⁾	$	1,752,348.96	January 25, 2037
II-31-B	Variable ⁽²⁾	$	1,752,348.96	January 25, 2037
II-32-A	Variable ⁽²⁾	$	1,672,293.10	January 25, 2037
II-32-B	Variable ⁽²⁾	$	1,672,293.10	January 25, 2037
II-33-A	Variable ⁽²⁾	$	1,595,946.29	January 25, 2037
II-33-B	Variable ⁽²⁾	$	1,595,946.29	January 25, 2037
II-34-A	Variable ⁽²⁾	$	1,523,132.49	January 25, 2037
II-34-B	Variable ⁽²⁾	$	1,523,132.49	January 25, 2037
II-35-A	Variable ⁽²⁾	$	1,453,696.45	January 25, 2037
II-35-B	Variable ⁽²⁾	$	1,453,696.45	January 25, 2037
II-36-A	Variable ⁽²⁾	$	1,387,472.10	January 25, 2037
II-36-B	Variable ⁽²⁾	$	1,387,472.10	January 25, 2037
II-37-A	Variable ⁽²⁾	$	1,324,310.47	January 25, 2037
II-37-B	Variable ⁽²⁾	$	1,324,310.47	January 25, 2037
II-38-A	Variable ⁽²⁾	$	1,264,068.04	January 25, 2037
II-38-B	Variable ⁽²⁾	$	1,264,068.04	January 25, 2037
II-39-A	Variable ⁽²⁾	$	1,206,608.12	January 25, 2037
II-54-B	Variable ⁽²⁾	$	1,206,608.12	January 25, 2037
II-40-A	Variable ⁽²⁾	$	1,151,798.87	January 25, 2037
II-40-B	Variable ⁽²⁾	$	1,151,798.87	January 25, 2037
II-41-A	Variable ⁽²⁾	$	1,099,519.02	January 25, 2037
II-41-B	Variable ⁽²⁾	$	1,099,519.02	January 25, 2037
II-42-A	Variable ⁽²⁾	$	1,049,649.30	January 25, 2037
II-42-B	Variable ⁽²⁾	$	1,049,649.30	January 25, 2037
II-43-A	Variable ⁽²⁾	$	1,002,077.26	January 25, 2037
II-43-B	Variable ⁽²⁾	$	1,002,077.26	January 25, 2037
II-44-A	Variable ⁽²⁾	$	956,695.33	January 25, 2037
II-44-B	Variable ⁽²⁾	$	956,695.33	January 25, 2037
II-45-A	Variable ⁽²⁾	$	913,401.64	January 25, 2037
II-45-B	Variable ⁽²⁾	$	913,401.64	January 25, 2037
II-46-A	Variable ⁽²⁾	$	872,101.16	January 25, 2037
II-46-B	Variable ⁽²⁾	$	872,101.16	January 25, 2037
II-47-A	Variable ⁽²⁾	$	832,696.02	January 25, 2037
II-47-B	Variable ⁽²⁾	$	832,696.02	January 25, 2037

Designation

REMIC I

Remittance Rate

Initial

Uncertificated Balance

Latest Possible

Maturity Date ⁽¹⁾

II-48-A	Variable ⁽²⁾	$	795,100.32	January 25, 2037
II-48-B	Variable ⁽²⁾	$	795,100.32	January 25, 2037
II-49-A	Variable ⁽²⁾	$	759,286.39	January 25, 2037
II-49-B	Variable ⁽²⁾	$	759,286.39	January 25, 2037
II-50-A	Variable ⁽²⁾	$	725,089.00