EXECUTION VERSION
DEUTSCHE ALT-A SECURITIES,
INC.
Depositor
and
WELLS FARGO BANK, N.A.
Master Servicer and Securities
Administrator
and
HSBC BANK USA, NATIONAL
ASSOCIATION
Trustee
_____________________
POOLING AND SERVICING
AGREEMENT
Dated as of February 1, 2007
_____________________
Mortgage Pass-Through
Certificates
Series 2007-BAR1
TABLE OF CONTENTS
ARTICLE
I DEFINITIONS
18
Section
1.1
Definitions.
18
Section
1.2
Allocation of Certain
Interest Shortfalls.
59
ARTICLE
II CONVEYANCE OF TRUST FUND;
ORIGINAL ISSUANCE OF
CERTIFICATES
60
Section
2.1
Conveyance of Trust
Fund.
60
Section
2.2
Acceptance by
Trustee.
61
Section
2.3
Repurchase or
Substitution of Loans.
61
Section
2.4
Authentication and
Delivery of Certificates; Designation of Certificates as
REMIC Regular and
Residual Interests.
64
Section
2.5
Representations and
Warranties of the Master Servicer.
64
Section
2.6
[Reserved].
66
Section
2.7
Establishment of the
Trust.
66
Section
2.8
Purpose and Powers of
the Trust.
66
ARTICLE
III ADMINISTRATION AND SERVICING
OF THE LOANS; ACCOUNTS
67
Section
3.1
Master
Servicer.
67
Section
3.2
REMIC-Related
Covenants.
68
Section
3.3
Monitoring of
Servicers.
68
Section
3.4
Fidelity
Bond.
69
Section
3.5
Power to Act;
Procedures.
70
Section
3.6
Due-on-Sale Clauses;
Assumption Agreements.
71
Section
3.7
Release of Mortgage
Files.
71
Section
3.8
Documents, Records and
Funds in Possession of Master Servicer To Be Held
for Trustee.
72
Section
3.9
Standard Hazard
Insurance and Flood Insurance Policies.
72
Section
3.10
Presentment of Claims
and Collection of Proceeds.
73
Section
3.11
Maintenance of the
Primary Mortgage Insurance Policies.
73
Section
3.12
Trustee to Retain
Possession of Certain Insurance Policies and Documents.
74
Section
3.13
Realization Upon
Defaulted Loans.
74
Section
3.14
Compensation for the
Master Servicer.
74
Section
3.15
REO Property.
75
Section
3.16
Annual Statement as to
Compliance.
76
Section
3.17
Assessments of
Compliance.
76
Section
3.18
Master Servicer and
Securities Administrator Attestation Reports.
77
Section
3.19
Annual
Certification.
78
Section
3.20
Intention of the Parties
and Interpretation and Additional Information; Notice.
79
Section
3.21
Obligation of the Master
Servicer in Respect of Compensating Interest.
80
Section
3.22
Protected
Accounts.
80
Section
3.23
Distribution
Account.
81
Section
3.24
Permitted Withdrawals
and Transfers from the Distribution Account.
82
Section
3.25
Reserve Fund.
84
Section
3.26
Additional Reserve
Fund.
85
Section
3.27
[Reserved].
85
Section
3.28
[Reserved].
85
Section
3.29
Prepayment Penalty
Verification.
85
Section
3.30
Reports Filed with
Securities and Exchange Commission.
86
Section
3.31
Special
Servicing.
92
Section
3.32
Purchase of Delinquent
Loans.
93
ARTICLE
IV PAYMENTS TO CERTIFICATEHOLDERS;
ADVANCES; STATEMENTS
AND REPORTS
94
Section
4.1
Distributions to
Certificateholders.
94
Section
4.2
Allocation of Realized
Losses.
102
Section
4.3
Statements to
Certificateholders.
103
Section
4.4
Advances.
106
Section
4.5
Compliance with
Withholding Requirements.
106
Section
4.6
REMIC
Distributions.
107
Section
4.7
Floor
Account.
107
Section
4.8
Floor Agreement Reserve
Fund
107
Section
4.9
Swap Account.
108
Section
4.10
[Reserved].
109
Section
4.11
[Reserved].
109
Section
4.12
Supplemental Interest
Trust.
109
Section
4.13
Collateral
Accounts.
109
ARTICLE
V THE CERTIFICATES
111
Section
5.1
The
Certificates.
111
Section
5.2
Certificates Issuable in
Classes; Distributions of Principal and Interest;
Authorized
Denominations.
111
Section
5.3
Registration of Transfer
and Exchange of Certificates.
112
Section
5.4
Mutilated, Destroyed,
Lost or Stolen Certificates.
117
Section
5.5
Persons Deemed
Owners.
117
ARTICLE
VI THE DEPOSITOR, MASTER SERVICER
AND THE CREDIT RISK
MANAGER
118
Section
6.1
Liability of the
Depositor and the Master Servicer.
118
Section
6.2
Merger or Consolidation
of the Depositor or the Master Servicer.
118
Section
6.3
Limitation on Liability
of the Depositor, the Master Servicer, the Servicers,
the
Securities Administrator
and Others.
118
Section
6.4
Limitation on
Resignation of the Master Servicer.
119
Section
6.5
Assignment of Master
Servicing.
119
Section
6.6
Rights of the Depositor
in Respect of the Master Servicer.
120
Section
6.7
Duties of the Credit
Risk Manager.
120
Section
6.8
Limitation Upon
Liability of the Credit Risk Manager.
121
Section
6.9
Removal of the Credit
Risk Manager.
121
Section
6.10
Transfer of Servicing by
the Seller of Certain Loans Serviced by GMACM;
Special
Servicer.
121
ARTICLE
VII DEFAULT
124
Section
7.1
Master Servicer Events
of Default.
124
Section
7.2
Trustee to Act;
Appointment of Successor.
126
Section
7.3
Notification to
Certificateholders.
127
Section
7.4
Waiver of Master
Servicer Events of Default.
127
ARTICLE
VIII CONCERNING THE TRUSTEE AND
THE SECURITIES
ADMINISTRATOR
128
Section
8.1
Duties of Trustee and
Securities Administrator.
128
Section
8.2
Certain Matters
Affecting Trustee and Securities Administrator.
129
Section
8.3
Trustee and Securities
Administrator not Liable for Certificates or Loans.
131
Section
8.4
Trustee, Master Servicer
and Securities Administrator May Own Certificates.
131
Section
8.5
Fees and Expenses of
Trustee and Securities Administrator.
131
Section
8.6
Eligibility Requirements
for Trustee and Securities Administrator.
132
Section
8.7
Resignation and Removal
of Trustee and Securities Administrator.
133
Section
8.8
Successor Trustee or
Securities Administrator.
134
Section
8.9
Merger or Consolidation
of Trustee or Securities Administrator.
135
Section
8.10
Appointment of
Co-Trustee or Separate Trustee.
135
Section
8.11
Appointment of Office or
Agency.
136
Section
8.12
Representations and
Warranties of the Trustee.
136
ARTICLE
IX TERMINATION
138
Section
9.1
Termination Upon
Purchase or Liquidation of All Loans.
138
Section
9.2
Additional Termination
Requirements.
140
ARTICLE
X REMIC PROVISIONS
141
Section
10.1
REMIC
Administration.
141
Section
10.2
Prohibited Transactions
and Activities.
144
Section
10.3
Indemnification.
144
ARTICLE
XI MISCELLANEOUS
PROVISIONS
145
Section
11.1
Amendment.
145
Section
11.2
Recordation of
Agreement; Counterparts.
146
Section
11.3
Limitation on Rights of
Certificateholders.
146
Section
11.4
Governing
Law.
147
Section
11.5
Notices.
147
Section
11.6
Severability of
Provisions.
148
Section
11.7
Notice to Rating
Agencies.
148
Section
11.8
Article and Section
References.
149
Section
11.9
Grant of Security
Interest.
149
EXHIBITS
|
|
|
|
Exhibit A-1 -
|
Form
of Class A Certificates
|
|
Exhibit A-2 -
|
Form
of Class M Certificates
|
|
Exhibit A-3 -
|
Form
of Class CE Certificates
|
|
Exhibit A-4 -
|
Form
of Class P Certificates
|
|
Exhibit A-5 -
|
Form
of Class R Certificates
|
|
Exhibit B -
|
[Reserved]
|
|
Exhibit C -
|
Form
of Transfer Affidavit
|
|
Exhibit D -
|
Form
of Transferor Certificate
|
|
Exhibit E -
|
Form
of Investment Letter (Non-Rule 144A)
|
|
Exhibit F -
|
Form
of Rule 144A Investment Letter
|
|
Exhibit G -
|
[Reserved]
|
|
Exhibit H -
|
[Reserved]
|
|
Exhibit I -
|
[Reserved]
|
|
Exhibit J -
|
Mortgage Loan Purchase Agreement between the Depositor and the
Seller
|
|
Exhibit K-1 -
|
Additional Form 10-D Disclosure
|
|
Exhibit K-2 -
|
Additional Form 10-K Disclosure
|
|
Exhibit K-3 -
|
Form
8-K Disclosure Information
|
|
Exhibit L -
|
Form
of Servicer Certification
|
|
Exhibit M -
|
Servicing Criteria
|
|
Exhibit N -
|
Additional Disclosure Notification
|
|
Exhibit O -
|
ERISA Representation Letter
|
|
Exhibit P -
|
Form of Interest Rate Floor Agreement
|
|
Exhibit Q -
|
Form of Interest Rate Swap Agreement I
|
|
Exhibit R -
|
Form of Interest Rate Swap Agreement II
|
|
|
|
|
Schedule One -
|
Loan
Schedule
|
|
Schedule Two -
|
Prepayment Charge Schedule
|
|
Schedule Three -
|
[Reserved]
|
|
Schedule Four -
|
Interest Rate Floor Agreement Schedule
|
|
Schedule Five -
|
Interest Rate Swap Agreement I Schedule
|
|
Schedule Six -
|
Interest Rate Swap Agreement II Schedule
|
|
Schedule Seven -
|
Trust Prepayment Charge Schedule
|
This Pooling and Servicing Agreement,
dated and effective as of February 1, 2007 (this
“Agreement”), is executed by and among Deutsche Alt-A
Securities, Inc., as depositor (the “Depositor”), Wells
Fargo Bank, N.A., as master servicer (the “Master
Servicer”) and as securities administrator (the
“Securities Administrator”), and HSBC Bank USA,
National Association, as trustee (the “Trustee”).
Capitalized terms used in this Agreement and not otherwise
defined have the meanings ascribed to such terms in Article I
hereof.
PRELIMINARY STATEMENT
The Depositor at the Closing Date is the
owner of the Loans and the other property being conveyed by it to
the Trustee for inclusion in the Trust Fund. The Trust Fund
will consist of a segregated pool of assets comprised of the Loans
and certain other assets. On the Closing Date, the Depositor will
acquire the Certificates from the Trust Fund as consideration for
its transfer to the Trust Fund of the Loans and certain other
assets and will be the owner of the Certificates. The
Depositor has duly authorized the execution and delivery of this
Agreement to provide for the conveyance to the Trustee of the Loans
and the issuance to the Depositor of the Certificates representing
in the aggregate the entire beneficial ownership of the Trust Fund.
All covenants and agreements made by the Depositor, the
Master Servicer, the Securities Administrator and the Trustee
herein with respect to the Loans and the other property
constituting the Trust Fund are for the benefit of the Holders from
time to time of the Certificates. The Depositor, the Master
Servicer, the Securities Administrator and the Trustee are entering
into this Agreement, and the Trustee is accepting the trust created
hereby, for good and valuable consideration, the receipt and
sufficiency of which are hereby acknowledged.
The Certificates issued hereunder, other
than the Class CE, Class P and Class R Certificates, have been
offered for sale pursuant to a Prospectus Supplement dated February
26, 2007 to a Prospectus dated May 19, 2006 (together, the
“Prospectus”). The Trust Fund created hereunder
is intended to be the “Trust” as described in the
Prospectus and the Certificates are intended to be the
“Certificates” described therein.
The Trustee shall elect that each of
REMIC I, REMIC II and REMIC III be treated as a REMIC under Section
860D of the Code. Any inconsistencies or ambiguities in this
Agreement or in the administration of this Agreement shall be
resolved in a manner that preserves the validity of such REMIC
elections. The assets of REMIC I shall include the Loans, the
accounts (other than the Additional Reserve Fund, the Reserve Fund,
the Floor Account and the Swap Account), any REO Property, and any
proceeds of the foregoing. The REMIC I Regular Interests
shall constitute the assets of REMIC II. The REMIC II Regular
Interests shall constitute the assets of REMIC III (the
“Master REMIC”). The Class R Certificate shall
represent ownership of the sole class of residual interest in each
REMIC formed hereby. For purposes of satisfying Treasury
regulation Section 1.860G-1(a)(4)(iii), the “latest possible
maturity date” for each regular interest created hereby shall
be the 36th month following the latest maturity date of any Loan
held in the Trust on the Closing Date.
REMIC I:
The following table sets forth the
designations, principal balances, and interest rates for each
interest in REMIC I, each of which (other than the R-I interest) is
hereby designated as a regular interest in REMIC I (the
“REMIC I Regular Interests”):
|
|
|
|
|
REMIC
Interest
|
Initial Principal
Balance
of REMIC
Interest
|
Interest
Rate
|
|
T1-A
|
(4)
|
(1)
|
|
T1-F1
|
$
300,735.66
|
(2)
|
|
T1-V1
|
$
300,735.66
|
(3)
|
|
T1-F2
|
$
515,008.68
|
(2)
|
|
T1-V2
|
$
515,008.68
|
(3)
|
|
T1-F3
|
$
730,538.21
|
(2)
|
|
T1-V3
|
$
730,538.21
|
(3)
|
|
T1-F4
|
$
946,596.39
|
(2)
|
|
T1-V4
|
$
946,596.39
|
(3)
|
|
T1-F5
|
$
1,162,435.34
|
(2)
|
|
T1-V5
|
$
1,162,435.34
|
(3)
|
|
T1-F6
|
$
1,377,290.77
|
(2)
|
|
T1-V6
|
$
1,377,290.77
|
(3)
|
|
T1-F7
|
$
1,590,385.91
|
(2)
|
|
T1-V7
|
$
1,590,385.91
|
(3)
|
|
T1-F8
|
$
1,800,935.61
|
(2)
|
|
T1-V8
|
$
1,800,935.61
|
(3)
|
|
T1-F9
|
$
2,008,150.68
|
(2)
|
|
T1-V9
|
$
2,008,150.68
|
(3)
|
|
T1-F10
|
$
2,211,242.41
|
(2)
|
|
T1-V10
|
$
2,211,242.41
|
(3)
|
|
T1-F11
|
$
2,183,033.31
|
(2)
|
|
T1-V11
|
$
2,183,033.31
|
(3)
|
|
T1-F12
|
$
2,155,180.54
|
(2)
|
|
T1-V12
|
$
2,155,180.54
|
(3)
|
|
T1-F13
|
$
2,127,679.62
|
(2)
|
|
T1-V13
|
$
2,127,679.62
|
(3)
|
|
T1-F14
|
$
2,100,526.11
|
(2)
|
|
T1-V14
|
$
2,100,526.11
|
(3)
|
|
T1-F15
|
$
2,073,715.66
|
(2)
|
|
T1-V15
|
$
2,073,715.66
|
(3)
|
|
T1-F16
|
$
2,047,243.94
|
(2)
|
|
T1-V16
|
$
2,047,243.94
|
(3)
|
|
T1-F17
|
$
2,021,106.72
|
(2)
|
|
T1-V17
|
$
2,021,106.72
|
(3)
|
|
T1-F18
|
$
1,995,299.77
|
(2)
|
|
T1-V18
|
$
1,995,299.77
|
(3)
|
|
T1-F19
|
$
1,969,818.96
|
(2)
|
|
T1-V19
|
$
1,969,818.96
|
(3)
|
|
T1-F20
|
$
1,944,660.18
|
(2)
|
|
T1-V20
|
$
1,944,660.18
|
(3)
|
|
T1-F21
|
$
1,919,819.38
|
(2)
|
|
T1-V21
|
$
1,919,819.38
|
(3)
|
|
T1-F22
|
$
1,895,292.57
|
(2)
|
|
T1-V22
|
$
1,895,292.57
|
(3)
|
|
T1-F23
|
$
1,871,075.79
|
(2)
|
|
T1-V23
|
$
1,871,075.79
|
(3)
|
|
T1-F24
|
$
1,847,165.17
|
(2)
|
|
T1-V24
|
$
1,847,165.17
|
(3)
|
|
T1-F25
|
$
1,823,556.84
|
(2)
|
|
T1-V25
|
$
1,823,556.84
|
(3)
|
|
T1-F26
|
$
1,800,246.99
|
(2)
|
|
T1-V26
|
$
1,800,246.99
|
(3)
|
|
T1-F27
|
$
1,777,231.90
|
(2)
|
|
T1-V27
|
$
1,777,231.90
|
(3)
|
|
T1-F28
|
$
1,754,507.83
|
(2)
|
|
T1-V28
|
$
1,754,507.83
|
(3)
|
|
T1-F29
|
$
1,732,071.15
|
(2)
|
|
T1-V29
|
$
1,732,071.15
|
(3)
|
|
T1-F30
|
$
1,709,918.22
|
(2)
|
|
T1-V30
|
$
1,709,918.22
|
(3)
|
|
T1-F31
|
$
1,688,045.50
|
(2)
|
|
T1-V31
|
$
1,688,045.50
|
(3)
|
|
T1-F32
|
$
1,666,449.44
|
(2)
|
|
T1-V32
|
$
1,666,449.44
|
(3)
|
|
T1-F33
|
$
1,645,126.58
|
(2)
|
|
T1-V33
|
$
1,645,126.58
|
(3)
|
|
T1-F34
|
$
1,624,073.47
|
(2)
|
|
T1-V34
|
$
1,624,073.47
|
(3)
|
|
T1-F35
|
$
1,603,286.72
|
(2)
|
|
T1-V35
|
$
1,603,286.72
|
(3)
|
|
T1-F36
|
$
1,582,763.00
|
(2)
|
|
T1-V36
|
$
1,582,763.00
|
(3)
|
|
T1-F37
|
$
1,562,498.98
|
(2)
|
|
T1-V37
|
$
1,562,498.98
|
(3)
|
|
T1-F38
|
$
1,542,491.40
|
(2)
|
|
T1-V38
|
$
1,542,491.40
|
(3)
|
|
T1-F39
|
$
1,522,737.04
|
(2)
|
|
T1-V39
|
$
1,522,737.04
|
(3)
|
|
T1-F40
|
$
1,503,232.70
|
(2)
|
|
T1-V40
|
$
1,503,232.70
|
(3)
|
|
T1-F41
|
$
1,483,975.25
|
(2)
|
|
T1-V41
|
$
1,483,975.25
|
(3)
|
|
T1-F42
|
$
1,464,961.58
|
(2)
|
|
T1-V42
|
$
1,464,961.58
|
(3)
|
|
T1-F43
|
$
1,446,188.61
|
(2)
|
|
T1-V43
|
$
1,446,188.61
|
(3)
|
|
T1-F44
|
$
1,427,653.35
|
(2)
|
|
T1-V44
|
$
1,427,653.35
|
(3)
|
|
T1-F45
|
$
1,409,352.76
|
(2)
|
|
T1-V45
|
$
1,409,352.76
|
(3)
|
|
T1-F46
|
$
1,391,283.92
|
(2)
|
|
T1-V46
|
$
1,391,283.92
|
(3)
|
|
T1-F47
|
$
1,373,443.91
|
(2)
|
|
T1-V47
|
$
1,373,443.91
|
(3)
|
|
T1-F48
|
$
1,355,829.83
|
(2)
|
|
T1-V48
|
$
1,355,829.83
|
(3)
|
|
T1-F49
|
$
1,338,438.86
|
(2)
|
|
T1-V49
|
$
1,338,438.86
|
(3)
|
|
T1-F50
|
$
1,321,268.19
|
(2)
|
|
T1-V50
|
$
1,321,268.19
|
(3)
|
|
T1-F51
|
$
1,304,315.04
|
(2)
|
|
T1-V51
|
$
1,304,315.04
|
(3)
|
|
T1-F52
|
$
1,287,576.68
|
(2)
|
|
T1-V52
|
$
1,287,576.68
|
(3)
|
|
T1-F53
|
$
1,271,050.39
|
(2)
|
|
T1-V53
|
$
1,271,050.39
|
(3)
|
|
T1-F54
|
$
1,254,733.52
|
(2)
|
|
T1-V54
|
$
1,254,733.52
|
(3)
|
|
T1-F55
|
$
1,238,623.43
|
(2)
|
|
T1-V55
|
$
1,238,623.43
|
(3)
|
|
T1-F56
|
$
1,222,717.50
|
(2)
|
|
T1-V56
|
$
1,222,717.50
|
(3)
|
|
T1-F57
|
$
1,207,013.18
|
(2)
|
|
T1-V57
|
$
1,207,013.18
|
(3)
|
|
T1-F58
|
$
1,191,577.16
|
(2)
|
|
T1-V58
|
$
1,191,577.16
|
(3)
|
|
T1-F59
|
$
1,176,319.64
|
(2)
|
|
T1-V59
|
$
1,176,319.64
|
(3)
|
|
T1-F60
|
$
1,161,202.73
|
(2)
|
|
T1-V60
|
$
1,161,202.73
|
(3)
|
|
T1-F61
|
$
1,146,277.49
|
(2)
|
|
T1-V61
|
$
1,146,277.49
|
(3)
|
|
T1-F62
|
$
1,131,541.52
|
(2)
|
|
T1-V62
|
$
1,131,541.52
|
(3)
|
|
T1-F63
|
$
1,116,992.43
|
(2)
|
|
T1-V63
|
$
1,116,992.43
|
(3)
|
|
T1-F64
|
$
1,102,627.86
|
(2)
|
|
T1-V64
|
$
1,102,627.86
|
(3)
|
|
T1-F65
|
$
1,088,445.50
|
(2)
|
|
T1-V65
|
$
1,088,445.50
|
(3)
|
|
T1-F66
|
$
1,074,443.05
|
(2)
|
|
T1-V66
|
$
1,074,443.05
|
(3)
|
|
T1-F67
|
$
1,060,618.24
|
(2)
|
|
T1-V67
|
$
1,060,618.24
|
(3)
|
|
T1-F68
|
$
1,046,968.82
|
(2)
|
|
T1-V68
|
$
1,046,968.82
|
(3)
|
|
T1-F69
|
$
1,033,492.61
|
(2)
|
|
T1-V69
|
$
1,033,492.61
|
(3)
|
|
T1-F70
|
$
1,020,187.42
|
(2)
|
|
T1-V70
|
$
1,020,187.42
|
(3)
|
|
T1-F71
|
$
1,007,051.07
|
(2)
|
|
T1-V71
|
$
1,007,051.07
|
(3)
|
|
T1-F72
|
$
994,081.47
|
(2)
|
|
T1-V72
|
$
994,081.47
|
(3)
|
|
T1-F73
|
$
981,276.49
|
(2)
|
|
T1-V73
|
$
981,276.49
|
(3)
|
|
T1-F74
|
$
968,634.08
|
(2)
|
|
T1-V74
|
$
968,634.08
|
(3)
|
|
T1-F75
|
$
956,152.17
|
(2)
|
|
T1-V75
|
$
956,152.17
|
(3)
|
|
T1-F76
|
$
943,828.75
|
(2)
|
|
T1-V76
|
$
943,828.75
|
(3)
|
|
T1-F77
|
$
931,661.83
|
(2)
|
|
T1-V77
|
$
931,661.83
|
(3)
|
|
T1-F78
|
$
919,649.42
|
(2)
|
|
T1-V78
|
$
919,649.42
|
(3)
|
|
T1-F79
|
$
907,789.59
|
(2)
|
|
T1-V89
|
$
907,789.59
|
(3)
|
|
T1-F80
|
$
896,080.39
|
(2)
|
|
T1-V80
|
$
896,080.39
|
(3)
|
|
T1-F81
|
$
884,519.97
|
(2)
|
|
T1-V81
|
$
884,519.97
|
(3)
|
|
T1-F82
|
$
873,106.39
|
(2)
|
|
T1-V82
|
$
873,106.39
|
(3)
|
|
T1-F83
|
$
861,837.87
|
(2)
|
|
T1-V83
|
$
861,837.87
|
(3)
|
|
T1-F84
|
$
850,712.52
|
(2)
|
|
T1-V84
|
$
850,712.52
|
(3)
|
|
T1-F85
|
$
839,728.57
|
(2)
|
|
T1-V85
|
$
839,728.57
|
(3)
|
|
T1-F86
|
$
828,884.23
|
(2)
|
|
T1-V86
|
$
828,884.23
|
(3)
|
|
T1-F87
|
$
818,177.74
|
(2)
|
|
T1-V87
|
$
818,177.74
|
(3)
|
|
T1-F88
|
$
807,607.36
|
(2)
|
|
T1-V88
|
$
807,607.36
|
(3)
|
|
T1-F89
|
$
797,171.37
|
(2)
|
|
T1-V89
|
$
797,171.37
|
(3)
|
|
T1-F90
|
$
786,868.09
|
(2)
|
|
T1-V90
|
$
786,868.09
|
(3)
|
|
T1-F91
|
$
776,695.83
|
(2)
|
|
T1-V91
|
$
776,695.83
|
(3)
|
|
T1-F92
|
$
766,652.94
|
(2)
|
|
T1-V92
|
$
766,652.94
|
(3)
|
|
T1-F93
|
$
756,737.80
|
(2)
|
|
T1-V93
|
$
756,737.80
|
(3)
|
|
T1-F94
|
$
746,948.79
|
(2)
|
|
T1-V94
|
$
746,948.79
|
(3)
|
|
T1-F95
|
$
737,284.32
|
(2)
|
|
T1-V95
|
$
737,284.32
|
(3)
|
|
T1-F96
|
$
727,742.81
|
(2)
|
|
T1-V96
|
$
727,742.81
|
(3)
|
|
T1-F97
|
$
718,322.74
|
(2)
|
|
T1-V97
|
$
718,322.74
|
(3)
|
|
T1-F98
|
$
709,022.54
|
(2)
|
|
T1-V98
|
$
709,022.54
|
(3)
|
|
T1-F99
|
$
699,840.73
|
(2)
|
|
T1-V99
|
$
699,840.73
|
(3)
|
|
T1-F100
|
$
690,775.79
|
(2)
|
|
T1-V100
|
$
690,775.79
|
(3)
|
|
T1-F101
|
$
681,826.26
|
(2)
|
|
T1-V101
|
$
681,826.26
|
(3)
|
|
T1-F102
|
$
672,990.68
|
(2)
|
|
T1-V102
|
$
672,990.68
|
(3)
|
|
T1-F103
|
$
664,267.61
|
(2)
|
|
T1-V103
|
$
664,267.61
|
(3)
|
|
T1-F104
|
$
655,655.63
|
(2)
|
|
T1-V104
|
$
655,655.63
|
(3)
|
|
T1-F105
|
$
647,153.35
|
(2)
|
|
T1-V105
|
$
647,153.35
|
(3)
|
|
T1-F106
|
$
638,759.38
|
(2)
|
|
T1-V106
|
$
638,759.38
|
(3)
|
|
T1-F107
|
$
630,472.33
|
(2)
|
|
T1-V107
|
$
630,472.33
|
(3)
|
|
T1-F108
|
$
622,290.88
|
(2)
|
|
T1-V108
|
$
622,290.88
|
(3)
|
|
T1-F109
|
$
614,213.69
|
(2)
|
|
T1-V109
|
$
614,213.69
|
(3)
|
|
T1-F110
|
$
606,239.44
|
(2)
|
|
T1-V110
|
$
606,239.44
|
(3)
|
|
T1-F111
|
$
598,366.83
|
(2)
|
|
T1-V111
|
$
598,366.83
|
(3)
|
|
T1-F112
|
$
590,594.56
|
(2)
|
|
T1-V112
|
$
590,594.56
|
(3)
|
|
T1-F113
|
$
582,921.41
|
(2)
|
|
T1-V113
|
$
582,921.41
|
(3)
|
|
T1-F114
|
$
575,346.09
|
(2)
|
|
T1-V114
|
$
575,346.09
|
(3)
|
|
T1-F115
|
$
567,867.35
|
(2)
|
|
T1-V115
|
$
567,867.35
|
(3)
|
|
T1-F116
|
$
560,484.03
|
(2)
|
|
T1-V116
|
$
560,484.03
|
(3)
|
|
T1-F117
|
$
554,679.17
|
(2)
|
|
T1-V117
|
$
554,679.17
|
(3)
|
|
T1-F118
|
$
575,621.27
|
(2)
|
|
T1-V118
|
$
575,621.27
|
(3)
|
|
T1-F119
|
$
575,991.15
|
(2)
|
|
T1-V119
|
$
575,991.15
|
(3)
|
|
T1-F120
|
$
568,308.98
|
(2)
|
|
T1-V120
|
$
568,308.98
|
(3)
|
|
T1-F121
|
$
560,681.96
|
(2)
|
|
T1-V121
|
$
560,681.96
|
(3)
|
|
T1-F122
|
$
553,153.73
|
(2)
|
|
T1-V122
|
$
553,153.73
|
(3)
|
|
T1-F123
|
$
545,723.07
|
(2)
|
|
T1-V123
|
$
545,723.07
|
(3)
|
|
T1-F124
|
$
538,388.72
|
(2)
|
|
T1-V124
|
$
538,388.72
|
(3)
|
|
T1-F125
|
$
531,149.43
|
(2)
|
|
T1-V125
|
$
531,149.43
|
(3)
|
|
T1-F126
|
$
524,004.04
|
(2)
|
|
T1-V126
|
$
524,004.04
|
(3)
|
|
T1-F127
|
$
516,951.32
|
(2)
|
|
T1-V127
|
$
516,951.32
|
(3)
|
|
T1-F128
|
$
509,990.09
|
(2)
|
|
T1-V128
|
$
509,990.09
|
(3)
|
|
T1-F129
|
$
503,119.19
|
(2)
|
|
T1-V129
|
$
503,119.19
|
(3)
|
|
T1-F130
|
$
496,337.47
|
(2)
|
|
T1-V130
|
$
496,337.47
|
(3)
|
|
T1-F131
|
$
489,643.81
|
(2)
|
|
T1-V131
|
$
489,643.81
|
(3)
|
|
T1-F132
|
$
483,037.06
|
(2)
|
|
T1-V132
|
$
483,037.06
|
(3)
|
|
T1-F133
|
$
476,516.11
|
(2)
|
|
T1-V133
|
$
476,516.11
|
(3)
|
|
T1-F134
|
$
470,079.90
|
(2)
|
|
T1-V134
|
$
470,079.90
|
(3)
|
|
T1-F135
|
$
463,727.32
|
(2)
|
|
T1-V135
|
$
463,727.32
|
(3)
|
|
T1-F136
|
$
457,457.31
|
(2)
|
|
T1-V136
|
$
457,457.31
|
(3)
|
|
T1-F137
|
$
451,268.83
|
(2)
|
|
T1-V137
|
$
451,268.83
|
(3)
|
|
T1-F138
|
$
445,160.81
|
(2)
|
|
T1-V138
|
$
445,160.81
|
(3)
|
|
T1-F139
|
$
29,594,507.67
|
(2)
|
|
T1-V139 (8)
|
$
29,594,507.67
|
(3)
|
|
T1-F140
|
$
452,632.15
|
(6)
|
|
T1-V140
|
$
452,632.15
|
(7)
|
|
T1-F141
|
$
1,011,246.05
|
(6)
|
|
T1-V141
|
$
1,011,246.05
|
(7)
|
|
T1-F142
|
$
1,580,532.84
|
(6)
|
|
T1-V142
|
$
1,580,532.84
|
(7)
|
|
T1-F143
|
$
2,156,532.38
|
(6)
|
|
T1-V143
|
$
2,156,532.38
|
(7)
|
|
T1-F144
|
$
2,734,994.80
|
(6)
|
|
T1-V144
|
$
2,734,994.80
|
(7)
|
|
T1-F145
|
$
3,311,413.38
|
(6)
|
|
T1-V145
|
$
3,311,413.38
|
(7)
|
|
T1-F146
|
$
3,881,063.80
|
(6)
|
|
T1-V146
|
$
3,881,063.80
|
(7)
|
|
T1-F147
|
$
4,439,050.09
|
(6)
|
|
T1-V147
|
$
4,439,050.09
|
(7)
|
|
T1-F148
|
$
4,980,356.55
|
(6)
|
|
T1-V148
|
$
4,980,356.55
|
(7)
|
|
T1-F149
|
$
5,499,905.91
|
(6)
|
|
T1-V149
|
$
5,499,905.91
|
(7)
|
|
T1-F150
|
$
5,992,568.46
|
(6)
|
|
T1-V150
|
$
5,992,568.46
|
(7)
|
|
T1-F151
|
$
6,453,452.94
|
(6)
|
|
T1-V151
|
$
6,453,452.94
|
(7)
|
|
T1-F152
|
$
6,204,930.55
|
(6)
|
|
T1-V152
|
$
6,204,930.55
|
(7)
|
|
T1-F153
|
$
5,965,974.63
|
(6)
|
|
T1-V153
|
$
5,965,974.63
|
(7)
|
|
T1-F154
|
$
5,736,217.01
|
(6)
|
|
T1-V154
|
$
5,736,217.01
|
(7)
|
|
T1-F155
|
$
5,515,303.76
|
(6)
|
|
T1-V155
|
$
5,515,303.76
|
(7)
|
|
T1-F156
|
$
5,302,894.56
|
(6)
|
|
T1-V156
|
$
5,302,894.56
|
(7)
|
|
T1-F157
|
$
5,098,662.15
|
(6)
|
|
T1-V157
|
$
5,098,662.15
|
(7)
|
|
T1-F158
|
$
4,902,291.89
|
(6)
|
|
T1-V158
|
$
4,902,291.89
|
(7)
|
|
T1-F159
|
$
4,713,481.22
|
(6)
|
|
T1-V159
|
$
4,713,481.22
|
(7)
|
|
T1-F160
|
$
4,531,939.23
|
(6)
|
|
T1-V160
|
$
4,531,939.23
|
(7)
|
|
T1-F161
|
$
4,357,383.17
|
(6)
|
|
T1-V161
|
$
4,357,383.17
|
(7)
|
|
T1-F162
|
$
8,545,417.89
|
(6)
|
|
T1-V162
|
$
8,545,417.89
|
(7)
|
|
T1-F163
|
$
7,873,739.26
|
(6)
|
|
T1-V163
|
$
7,873,739.26
|
(7)
|
|
T1-F164
|
$
7,254,867.94
|
(6)
|
|
T1-V164
|
$
7,254,867.94
|
(7)
|
|
T1-F165
|
$
6,684,633.94
|
(6)
|
|
T1-V165
|
$
6,684,633.94
|
(7)
|
|
T1-F166
|
$
6,159,215.24
|
(6)
|
|
T1-V166
|
$
6,159,215.24
|
(7)
|
|
T1-F167
|
$
3,389,215.11
|
(6)
|
|
T1-V167
|
$
3,389,215.11
|
(7)
|
|
T1-F168
|
$
3,230,159.08
|
(6)
|
|
T1-V168
|
$
3,230,159.08
|
(7)
|
|
T1-F169
|
$
3,078,565.07
|
(6)
|
|
T1-V169
|
$
3,078,565.07
|
(7)
|
|
T1-F170
|
$
2,934,074.41
|
(6)
|
|
T1-V170
|
$
2,934,074.41
|
(7)
|
|
T1-F171
|
$
2,796,367.19
|
(6)
|
|
T1-V171
|
$
2,796,367.19
|
(7)
|
|
T1-F172
|
$
2,665,109.44
|
(6)
|
|
T1-V172
|
$
2,665,109.44
|
(7)
|
|
T1-F173
|
$
2,539,966.21
|
(6)
|
|
T1-V173
|
$
2,539,966.21
|
(7)
|
|
T1-F174
|
$
2,420,753.11
|
(6)
|
|
T1-V174
|
$
2,420,753.11
|
(7)
|
|
T1-F175
|
$
2,307,145.25
|
(6)
|
|
T1-V175
|
$
2,307,145.25
|
(7)
|
|
T1-F176
|
$
2,198,859.61
|
(6)
|
|
T1-V176
|
$
2,198,859.61
|
(7)
|
|
T1-F177
|
$
2,095,654.57
|
(6)
|
|
T1-V177
|
$
2,095,654.57
|
(7)
|
|
T1-F178
|
$
1,997,291.83
|
(6)
|
|
T1-V178
|
$
1,997,291.83
|
(7)
|
|
T1-F179
|
$
1,903,544.27
|
(6)
|
|
T1-V179
|
$
1,903,544.27
|
(7)
|
|
T1-F180
|
$
1,814,195.39
|
(6)
|
|
T1-V180
|
$
1,814,195.39
|
(7)
|
|
T1-F181
|
$
1,729,038.88
|
(6)
|
|
T1-V181
|
$
1,729,038.88
|
(7)
|
|
T1-F182
|
$
1,647,878.10
|
(6)
|
|
T1-V182
|
$
1,647,878.10
|
(7)
|
|
T1-F183
|
$
1,570,525.59
|
(6)
|
|
T1-V183
|
$
1,570,525.59
|
(7)
|
|
T1-F184
|
$
1,496,802.73
|
(6)
|
|
T1-V184
|
$
1,496,802.73
|
(7)
|
|
T1-F185
|
$
1,426,539.27
|
(6)
|
|
T1-V185
|
$
1,426,539.27
|
(7)
|
|
T1-F186
|
$
1,359,572.91
|
(6)
|
|
T1-V186
|
$
1,359,572.91
|
(7)
|
|
T1-F187
|
$
1,295,748.99
|
(6)
|
|
T1-V187
|
$
1,295,748.99
|
(7)
|
|
T1-F188
|
$
1,234,920.10
|
(6)
|
|
T1-V188
|
$
1,234,920.10
|
(7)
|
|
T1-F189
|
$
1,176,945.73
|
(6)
|
|
T1-V189
|
$
1,176,945.73
|
(7)
|
|
T1-F190
|
$
1,121,691.99
|
(6)
|
|
T1-V190
|
$
1,121,691.99
|
(7)
|
|
T1-F191
|
$
1,069,031.23
|
(6)
|
|
T1-V191
|
$
1,069,031.23
|
(7)
|
|
T1-F192
|
$
1,018,841.80
|
(6)
|
|
T1-V192
|
$
1,018,841.80
|
(7)
|
|
T1-F193
|
$
971,007.79
|
(6)
|
|
T1-V193
|
$
971,007.79
|
(7)
|
|
T1-F194
|
$
925,458.06
|
(6)
|
|
T1-V194
|
$
925,458.06
|
(7)
|
|
T1-F195
|
$
881,997.25
|
(6)
|
|
T1-V195
|
$
881,997.25
|
(7)
|
|
T1-F196
|
$
840,618.25
|
(6)
|
|
T1-V196
|
$
840,618.25
|
(7)
|
|
T1-F197
|
$
801,490.68
|
(6)
|
|
T1-V197
|
$
801,490.68
|
(7)
|
|
T1-F198
|
$
763,981.33
|
(6)
|
|
T1-V198
|
$
763,981.33
|
(7)
|
|
T1-F199
|
$ 15,487,535.44
|
(6)
|
|
T1-V199
|
$ 15,487,535.44
|
(7)
|
|
R-I
|
(5)
|
(5)
|
___________________
(1)
The interest rate with
respect to any Distribution Date (and the related Interest Accrual
Period) for the T1-A Interest is a per annum rate equal to the
weighted average of the Net Mortgage Rate of the Loans (the
“REMIC I Net WAC Rate”).
(2)
The interest rate with
respect to any Distribution Date (and the related Interest Accrual
Period) for this interest is a per annum rate equal to the lesser
of (i) the REMIC Swap I Rate, and (ii) the product of (a) the REMIC
I Net WAC Rate and (b) 2.
(3)
For any Distribution Date
(and the related Interest Accrual Period) the interest rate for
each of these Lower Tier Interests shall be the excess, if any, of
(i) the product of (a) the REMIC I Net WAC Rate and (b) 2, over
(ii) the REMIC Swap I Rate.
(4)
This interest shall have
an initial principal balance equal to the excess of (i) the
aggregate initial principal balance of the Loans over (ii) the
aggregate initial principal balance of all remaining REMIC I
Regular Interests.
(5)
The R-I interest shall
not have a principal balance and shall not bear interest. The
R-I interest is hereby designated as the sole class of residual
interest in REMIC I.
(6)
The interest rate with
respect to any Distribution Date (and the related Interest Accrual
Period) for this interest is a per annum rate equal to the lesser
of (i) the REMIC Swap II Rate, and (ii) the product of (a) the
REMIC I Net WAC Rate and (b) 2.
(7)
For any Distribution Date
(and the related Interest Accrual Period) the interest rate for
each of these Lower Tier Interests shall be the excess, if any, of
(i) the product of (a) the REMIC I Net WAC Rate and (b) 2, over
(ii) the REMIC Swap II Rate.
(8)
This interest shall also
be entitled to all Trust Prepayment Charges received in respect of
the Loans.
On each Distribution Date, interest shall
be allocated with respect to the interests in REMIC I based on the
above-described interest rates.
On each Distribution Date, all Realized
Losses and all payments of principal with respect to the Loans
shall be allocated in the following order of priority:
(a)
First, to the T1-A interest until the
outstanding principal balance of such interest is reduced to zero,
and
(b)
Second, until the 61 st
Distribution Date, pro rata to (i) the Class T1-F1 through Class
T1-V139 Interests and (ii) the Class T1-F140 through Class T1-V199
Interests based on the aggregate principal balance of the Interests
described in clause (i) and the aggregate principal balance of the
Interests described in clause (ii), in each case sequentially, in
ascending order of their numerical designation, and, with respect
to each pair of REMIC I Regular Interests having the same numerical
designation, in equal amounts to each such REMIC I Regular
Interest, until the principal balance of each is reduced to
zero;
(c)
Third, sequentially, to the Class T1-F140
through Class T1-V199 Interests in ascending order of their
numerical designation, and, with respect to each pair of REMIC I
Regular Interests having the same numerical designation, in equal
amounts to each such REMIC I Regular Interest, until the principal
balance of each is reduced to zero; and
(d)
Fourth, sequentially, to the Class T1-F1
through Class T1-V139 Interests in ascending order of their
numerical designation, and, with respect to each pair of REMIC I
Regular Interests having the same numerical designation, in equal
amounts to each such REMIC I Regular Interest, until the principal
balance of each is reduced to zero.
.
REMIC II:
The following table sets forth the
designations, principal balances, and interest rates for each
interest in REMIC II, each of which (other than the R-II interest)
is hereby designated as a regular interest in REMIC II (the
“REMIC II Regular Interests”):
|
|
|
|
|
|
REMIC Interest
|
Initial Principal
Balance of REMIC
Interest
|
Interest
Rate
|
Corresponding Class of
Certificate
|
|
T2-A-1 (6)
|
(4)
|
(1)
|
A-1
|
|
T2-A-2 (6)
|
(4)
|
(1)
|
A-2
|
|
T2-A-3 (6)
|
(4)
|
(1)
|
A-3
|
|
T2-A-4 (6)
|
(4)
|
(1)
|
A-4
|
|
T2-A-5 (6)
|
(4)
|
(1)
|
A-5
|
|
T2-M-1 (6)
|
(4)
|
(1)
|
M-1
|
|
T2-M-2 (6)
|
(4)
|
(1)
|
M-2
|
|
T2-M-3 (6)
|
(4)
|
(1)
|
M-3
|
|
T2-M-4 (6)
|
(4)
|
(1)
|
M-4
|
|
T2-M-5 (6)
|
(4)
|
(1)
|
M-5
|
|
T2-M-6 (6)
|
(4)
|
(1)
|
M-6
|
|
T2-M-7 (6)
|
(4)
|
(1)
|
M-7
|
|
T2-M-8 (6)
|
(4)
|
(1)
|
M-8
|
|
T2-M-9 (6)
|
(4)
|
(1)
|
M-9
|
|
T2-M-10 (6)
|
(4)
|
(1)
|
M-10
|
|
T2-Accrual Interest (7) .
|
(5)
|
(1)
|
N/A
|
|
T2-IO
|
(2)
|
(2)
|
N/A
|
|
R-II
|
(3)
|
(3)
|
N/A
|
____________________
___________________
(1)
The interest rate for
each of these interests (the “REMIC Maximum Rate”) with
respect to any Distribution Date (and the related Interest Accrual
Period) is a per annum rate equal to the weighted average of the
interest rates of the regular interests in REMIC I provided
, however , that for any Distribution Date on which the
Class T2-IO Interest is entitled to a portion of the interest
accruals on a REMIC I Regular Interest having an “F” in
its class designation, as described in footnote two below, such
weighted average shall be computed by first subjecting the rate on
such REMIC I interest to a cap equal to the product of the interest
rate used to compute the Net Swap Payment for the related Swap
Agreement adjusted to reflect the day count convention used for
such interest rate (“Swap LIBOR”) for such Distribution
Date and 2.
(2)
The Class T2-IO is an
interest only class that does not have a principal balance.
For only those Distribution Dates listed in the first column
in the table below, the Class T2-IO shall be entitled to interest
accrued on the REMIC I Regular Interest(s) listed in the
second column in the table below at a per annum rate equal to the
excess, if any, of (i) the interest rate for such REMIC I
Regular Interest for such Distribution Date over (ii) Swap
LIBOR for such Distribution Date.
|
|
|
|
Distribution
Dates
|
REMIC II
Designation
|
|
1
|
T2-F1, T2-F140
|
|
1-2
|
T2-F2, T2-F141
|
|
1-3
|
T2-F3, T2-F142
|
|
1-4
|
T2-F4, T2-F143
|
|
1-5
|
T2-F5, T2-F144
|
|
1-6
|
T2-F6, T2-F145
|
|
1-7
|
T2-F7, T2-F146
|
|
1-8
|
T2-F8, T2-F147
|
|
1-9
|
T2-F9, T2-F148
|
|
1-10
|
T2-F10, T2-F149
|
|
1-11
|
T2-F11, T2-F150
|
|
1-12
|
T2-F12, T2-F151
|
|
1-13
|
T2-F13, T2-F152
|
|
1-14
|
T2-F14, T2-F153
|
|
1-15
|
T2-F15, T2-F154
|
|
1-16
|
T2-F16, T2-F155
|
|
1-17
|
T2-F17, T2-F156
|
|
1-18
|
T2-F18, T2-F157
|
|
1-19
|
T2-F19, T2-F158
|
|
1-20
|
T2-F20, T2-F159
|
|
1-21
|
T2-F21, T2-F160
|
|
1-22
|
T2-F22, T2-F161
|
|
1-23
|
T2-F23, T2-F162
|
|
1-24
|
T2-F24, T2-F163
|
|
1-25
|
T2-F25, T2-F164
|
|
1-26
|
T2-F26, T2-F165
|
|
1-27
|
T2-F27, T2-F166
|
|
1-28
|
T2-F28, T2-F167
|
|
1-29
|
T2-F29, T2-F168
|
|
1-30
|
T2-F30, T2-F169
|
|
1-31
|
T2-F31, T2-F170
|
|
1-32
|
T2-F32, T2-F171
|
|
1-33
|
T2-F33, T2-F172
|
|
1-34
|
T2-F34, T2-F173
|
|
1-35
|
T2-F35, T2-F174
|
|
1-36
|
T2-F36, T2-F175
|
|
1-37
|
T2-F37, T2-F176
|
|
1-38
|
T2-F38, T2-F177
|
|
1-39
|
T2-F39, T2-F178
|
|
1-40
|
T2-F40, T2-F179
|
|
1-41
|
T2-F41, T2-F180
|
|
1-42
|
T2-F42, T2-F181
|
|
1-43
|
T2-F43, T2-F182
|
|
1-44
|
T2-F44, T2-F183
|
|
1-45
|
T2-F45, T2-F184
|
|
1-46
|
T2-F46, T2-F185
|
|
1-47
|
T2-F47, T2-F186
|
|
1-48
|
T2-F48, T2-F187
|
|
1-49
|
T2-F49, T2-F188
|
|
1-50
|
T2-F50, T2-F189
|
|
1-51
|
T2-F51, T2-F190
|
|
1-52
|
T2-F52, T2-F191
|
|
1-53
|
T2-F53, T2-F192
|
|
1-54
|
T2-F54, T2-F193
|
|
1-55
|
T2-F55, T2-F194
|
|
1-56
|
T2-F56, T2-F195
|
|
1-57
|
T2-F57, T2-F196
|
|
1-58
|
T2-F58, T2-F197
|
|
1-59
|
T2-F59, T2-F198
|
|
1-60
|
T2-F60, T2-F199
|
|
1-61
|
T2-F61
|
|
1-62
|
T2-F62
|
|
1-63
|
T2-F63
|
|
1-64
|
T2-F64
|
|
1-65
|
T2-F65
|
|
1-66
|
T2-F66
|
|
1-67
|
T2-F67
|
|
1-68
|
T2-F68
|
|
1-69
|
T2-F69
|
|
1-70
|
T2-F70
|
|
1-71
|
T2-F71
|
|
1-72
|
T2-F72
|
|
1-73
|
T2-F73
|
|
1-74
|
T2-F74
|
|
1-75
|
T2-F75
|
|
1-76
|
T2-F76
|
|
1-77
|
T2-F77
|
|
1-78
|
T2-F78
|
|
1-79
|
T2-F79
|
|
1-80
|
T2-F80
|
|
1-81
|
T2-F81
|
|
1-82
|
T2-F82
|
|
1-83
|
T2-F83
|
|
1-84
|
T2-F84
|
|
1-85
|
T2-F85
|
|
1-86
|
T2-F86
|
|
1-87
|
T2-F87
|
|
1-88
|
T2-F88
|
|
1-89
|
T2-F89
|
|
1-90
|
T2-F90
|
|
1-91
|
T2-F91
|
|
1-92
|
T2-F92
|
|
1-93
|
T2-F93
|
|
1-94
|
T2-F94
|
|
1-95
|
T2-F95
|
|
1-96
|
T2-F96
|
|
1-97
|
T2-F97
|
|
1-98
|
T2-F98
|
|
1-99
|
T2-F99
|
|
1-100
|
T2-F100
|
|
1-101
|
T2-F101
|
|
1-102
|
T2-F102
|
|
1-103
|
T2-F103
|
|
1-104
|
T2-F104
|
|
1-105
|
T2-F105
|
|
1-106
|
T2-F106
|
|
1-107
|
T2-F107
|
|
1-108
|
T2-F108
|
|
1-109
|
T2-F109
|
|
1-110
|
T2-F110
|
|
1-111
|
T2-F111
|
|
1-112
|
T2-F112
|
|
1-113
|
T2-F113
|
|
1-114
|
T2-F114
|
|
1-115
|
T2-F115
|
|
1-116
|
T2-F116
|
|
1-117
|
T2-F117
|
|
1-118
|
T2-F118
|
|
1-119
|
T2-F119
|
|
1-120
|
T2-F120
|
|
1-121
|
T2-F121
|
|
1-122
|
T2-F122
|
|
1-123
|
T2-F123
|
|
1-124
|
T2-F124
|
|
1-125
|
T2-F125
|
|
1-126
|
T2-F126
|
|
1-127
|
T2-F127
|
|
1-128
|
T2-F128
|
|
1-129
|
T2-F129
|
|
1-130
|
T2-F130
|
|
1-131
|
T2-F131
|
|
1-132
|
T2-F132
|
|
1-133
|
T2-F133
|
|
1-134
|
T2-F134
|
|
1-135
|
T2-F135
|
|
1-136
|
T2-F136
|
|
1-137
|
T2-F137
|
|
1-138
|
T2-F138
|
|
1-139
|
T2-F139
|
(3)
The R-II interest shall
not have a principal balance and shall not bear interest. The
R-II interest is hereby designated as the sole class of residual
interest in REMIC II.
(4)
This interest shall have
an initial principal balance equal to one-half of the initial
Certificate Principal Balance of its Corresponding Class of
Certificates.
(5)
This interest shall have
an initial principal balance equal to the excess of (i) the
aggregate initial principal balance of the REMIC I Regular
Interests over (ii) the aggregate initial principal balance of
the REMIC II Accretion Directed Classes.
(6)
This interest is a REMIC
II Accretion Directed Class.
(7)
This interest shall also
be entitled to all Trust Prepayment Charges received in respect of
the Loans.
On each Distribution Date, interest shall
be allocated with respect to the interests in REMIC II based on the
above-described interest rates, provided however, that interest
that accrues on the T2-Accrual Interest shall be deferred to the
extent necessary to make the distributions of principal described
below. Any interest so deferred shall itself bear interest at
the interest rate for the T2-Accrual Interest.
On each Distribution Date the principal
distributed on the interests in REMIC I (together with an amount
equal to the interest deferred on the T2-Accrual Interest for such
Distribution Date) shall be distributed, and Realized Losses shall
be allocated, among the interests in REMIC II in the following
order of priority:
(a)
First, to each interest in REMIC II
having a Corresponding Class in REMIC III until the outstanding
principal amount of each such interest equals one-half of the
outstanding principal amount of such Corresponding Class for such
interest immediately after such Distribution Date; and
(b)
Second, to the T2-Accrual Interest, any
remaining amounts.
REMIC III:
The following table sets forth the
designations, principal balances, and interest rates for each
interest in REMIC III, each of which (other than the R-III
interest) is hereby designated as a regular interest in REMIC III
(the “REMIC III Regular Interests”):
|
|
|
|
|
|
REMIC Interests
|
Initial Balance
|
Interest Rate
|
Corresponding
Class of
Certificates (6)
|
|
T3-A-1
|
(1)
|
(3)
|
A-1
|
|
T3-A-2
|
(1)
|
(3)
|
A-2
|
|
T3-A-3
|
(1)
|
(3)
|
A-3
|
|
T3-A-4
|
(1)
|
(3)
|
A-4
|
|
T3-A-5
|
(1)
|
(3)
|
A-5
|
|
T3-M-1
|
(1)
|
(3)
|
M-1
|
|
T3-M-2
|
(1)
|
(3)
|
M-2
|
|
T3-M-3
|
(1)
|
(3)
|
M-3
|
|
T3-M-4
|
(1)
|
(3)
|
M-4
|
|
T3-M-5
|
(1)
|
(3)
|
M-5
|
|
T3-M-6
|
(1)
|
(3)
|
M-6
|
|
T3-M-7
|
(1)
|
(3)
|
M-7
|
|
T3-M-8
|
(1)
|
(3)
|
M-8
|
|
T3-M-9
|
(1)
|
(3)
|
M-9
|
|
T3-M-10
|
(1)
|
(3)
|
M-10
|
|
T3-P
|
(1)
|
(6)
|
P
|
|
T3-X
|
(1)
|
(2)
|
CE
|
|
R-III
|
(5)
|
(5)
|
R
|
____________________
(1)
This interest shall have
an initial principal balance equal to the Initial Certificate
Principal Balance of its Corresponding Class of
Certificates.
(2)
The T3-X interest has a
notional balance equal to the aggregate initial principal balance
of the REMIC II Regular Interests. The interest rate of the
T3-X interest shall be a rate sufficient to cause all net interest
from the Loans to accrue on the T3-X interest that is in excess of
the total amount of interest that accrues on each other regular
interest in REMIC III. For any Distribution Date, the
interest rate in respect of the T3-X interest shall be the excess
of: (i) the weighted average interest rate of all interests in
REMIC II (other than any interest-only regular interest) over
(ii) the product of: (A) two and (B) the weighted
average interest rate of the REMIC II Accretion Directed Classes
and the T2-Accrual Interest, where the T2-Accrual Interest is
subject to a cap equal to zero and each REMIC II Accretion Directed
Class is subject to a cap equal to the Pass-Through Rate on its
Corresponding Class of Certificates, provided that, for purposes of
determining the Pass-Through Rate, the REMIC Maximum Rate shall be
substituted for the Net WAC Pass-Through Rate in the definition
thereof. The T3-X interest shall also be entitled to
principal equal to the excess of the sum of the aggregate Principal
Balance of the Loans as of the Cut-off Date over the aggregate
Initial Certificate Principal Balance of the other Certificates the
Closing Date. Such principal balance shall not bear interest.
Finally, the T3-X Interest shall be entitled to receive all
amounts payable on the T2-IO interest.
(3)
The T3-P interest shall
not be entitled to payments of interest, but shall be entitled to
receive all Trust Prepayment Charges in respect of the Loans.
(4)
This interest shall bear
interest at the Pass-Through Rate for its Corresponding Class of
Certificates, provided that, for purposes of determining the
Pass-Through Rate, the REMIC Maximum Rate shall be substituted for
the Net WAC Pass-Through Rate in the definition thereof.
(5)
REMIC III shall also
issue the R-III interest, which shall not have a principal amount
and shall not bear interest. The R-III interest is hereby
designated as the sole class of residual interest in REMIC
III.
(6)
For purposes of the REMIC
Provisions, the Class of Certificates corresponding to an interest
in the Master REMIC shall represent beneficial ownership of such
interest in the Master REMIC. Any amount distributed on a
Corresponding Class of Certificates on any Distribution Date in
excess of the amount distributable on each interest in the Master
REMIC corresponding to such Class of Certificates shall be treated
as having been paid from the Reserve Fund or the Supplemental
Interest Trust, as applicable, and any amount distributable on each
interest in the Master REMIC corresponding to such Class of
Certificates on such Distribution Date in excess of the amount
distributable on that Class of Certificates on such Distribution
Date shall be treated as having been paid to the Supplemental
Interest Trust, all pursuant to and as further provided in Section
10.1(l) hereof.
On each Distribution Date, interest shall
be allocated with respect to the interests in REMIC III based on
the above-described interest rates.
On each Distribution Date, the principal
distributed on the REMIC II interests shall be distributed,
and Realized Losses shall be allocated, among the interests in
REMIC III in an amount equal to the principal distributions and
Realized Loss allocations for such Distribution Date with respect
to the Corresponding Class of Certificates related to such
interests, determined without regard to either Swap
Agreement.
The Certificates:
The following table irrevocably sets
forth the designations, initial Certificate Principal Balance or
Notional Amount and Pass-Through Rate for each Class of
Certificates:
|
|
|
|
|
|
Class Designation
|
Initial Certificate Principal
Balance
|
Pass-Through Rate
|
Final Maturity Date
(1)
|
|
A-1
|
$ 207,017,000
|
(2)
|
March 2037
|
|
A-2
|
$ 112,366,000
|
(2)
|
March 2037
|
|
A-3
|
$ 237,685,000
|
(2)
|
March 2037
|
|
A-4
|
$ 98,020,000
|
(2)
|
March 2037
|
|
A-5
|
$ 62,596,000
|
(2)
|
March 2037
|
|
M-1
|
$
7,680,000
|
(2)
|
March 2037
|
|
M-2
|
$ 11,136,000
|
(2)
|
March 2037
|
|
| |