WAMU ASSET ACCEPTANCE
CORP.,
Depositor
WASHINGTON MUTUAL BANK,
Seller and Servicer
CITIBANK, N.A.,
Trustee
and
CHRISTIANA BANK & TRUST
COMPANY,
Delaware Trustee
POOLING AND SERVICING
AGREEMENT
Dated as of April 1, 2007
______________________________
WaMu Asset-Backed
Certificates
WaMu Series 2007-HE2
Trust
TABLE OF
CONTENTS
|
|
|
|
|
|
|
|
|
|
|
|
|
Allocation of
Certain Interest Shortfalls.
|
|
|
Rights of the
NIMS Insurer.
|
|
|
|
ARTICLE II
CONVEYANCE OF MORTGAGE LOANS; ORIGINAL ISSUANCE OF
CERTIFICATES
|
|
|
|
|
|
Conveyance of
Mortgage Loans.
|
|
|
Acceptance of
REMIC 1 by the Trustee.
|
|
|
Cure,
Repurchase or Substitution of Mortgage Loans by the Seller;
Remedies for Breaches by Depositor or Servicer; Remedies for
Breaches Relating to Prepayment Charges.
|
|
|
Representations, Warranties and Covenants of the
Servicer.
|
|
|
Representations
and Warranties of the Depositor.
|
|
|
Issuance of
Certificates.
|
|
|
|
|
|
Conveyance of
REMIC Regular Interests and Acceptance of REMICs by the Trustee;
Issuance of Certificates.
|
|
|
|
|
|
Restrictions on
Activities of the Trust.
|
|
|
Separateness
Requirements.
|
|
|
|
ARTICLE III
ADMINISTRATION AND SERVICING OF THE MORTGAGE LOANS
|
|
|
|
|
|
Servicer to Act
as Servicer.
|
|
|
Sub-Servicing
Agreements Between the Servicer and Sub-Servicers.
|
|
|
|
|
|
Liability of
the Servicer.
|
|
|
No Contractual
Relationship Between Sub-Servicers and the NIMS Insurer, the
Trustee or Certificateholders.
|
|
|
Assumption or
Termination of Sub-Servicing Agreements by Trustee.
|
|
|
Collection of
Certain Mortgage Loan Payments.
|
|
|
|
|
|
Collection of
Taxes, Assessments and Similar Items; Servicing
Accounts.
|
|
|
Collection
Account and Distribution Account.
|
|
|
Withdrawals
from the Collection Account and Distribution Account.
|
|
|
Investment of
Funds in the Interest Coverage Account, the Collection Account and
the Distribution Account.
|
|
|
|
|
|
Maintenance of
Hazard Insurance and Errors and Omissions and Fidelity
Coverage.
|
|
|
Enforcement of
Due On Sale Clauses; Assumption Agreements.
|
|
|
Realization
Upon Defaulted Mortgage Loans.
|
|
|
Trustee to
Cooperate; Release of Mortgage Files.
|
|
|
|
|
|
Reports to the
Trustee; Collection Account Statements.
|
|
|
Annual
Statement as to Compliance.
|
|
|
Assessments of
Compliance and Attestation Reports.
|
|
|
Access to
Certain Documentation.
|
|
|
Title,
Management and Disposition of REO Property.
|
|
|
Obligations of
the Servicer in Respect of Prepayment Interest
Shortfalls.
|
|
|
Obligations of
the Servicer in Respect of Mortgage Rates and Monthly
Payments.
|
|
|
|
|
|
|
|
|
PMI Policy;
Claims Under the PMI Policy.
|
|
|
|
|
|
Replacement
Swap Agreement.
|
|
|
Swap
Counterparty Default
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Remittance
Reports; Advances.
|
|
|
Distributions
on the REMIC Regular Interests.
|
|
|
Allocation of
Realized Losses.
|
|
|
Compliance with
Withholding Requirements.
|
|
|
|
|
|
Supplemental
Interest Trust.
|
|
|
Final Maturity
Reserve Trust.
|
|
|
Intention of
the Parties and Interpretation.
|
|
|
Interest
Coverage Account.
|
|
|
|
ARTICLE V THE
CERTIFICATES
|
|
|
|
|
|
|
|
|
Registration of
Transfer and Exchange of Certificates.
|
|
|
Mutilated,
Destroyed, Lost or Stolen Certificates.
|
|
|
|
|
|
|
ARTICLE VI THE
SERVICER AND THE DEPOSITOR
|
|
|
|
|
|
Liability of
the Servicer and the Depositor.
|
|
|
Merger or
Consolidation of the Depositor or the Servicer.
|
|
|
Limitation on
Liability of the Depositor, the Servicer and Others.
|
|
|
Limitation on
Resignation of Servicer.
|
|
|
Rights of the
Depositor, the NIMS Insurer and the Trustee in Respect of the
Servicer.
|
|
|
|
|
|
|
|
|
|
|
Servicer Events
of Default.
|
|
|
Trustee to Act;
Appointment of Successor.
|
|
|
Notification to
Certificateholders.
|
|
|
Waiver of
Servicer Events of Default.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Certain Matters
Affecting the Trustees.
|
|
|
Trustees Not
Liable for Certificates or Mortgage Loans.
|
|
|
Trustees May
Own Certificates.
|
|
|
Trustees’
Fees and Expenses.
|
|
|
Eligibility
Requirements for Trustees.
|
|
|
Resignation or
Removal of Trustees.
|
|
|
|
|
|
Merger or
Consolidation of Trustees.
|
|
|
Appointment of
Co Trustee or Separate Trustee.
|
|
|
Appointment of
Custodians.
|
|
|
Appointment of
Office or Agency.
|
|
|
Representations
and Warranties of the Trustee.
|
|
|
Duties of
Delaware Trustee.
|
|
|
Amendment to
Certificate of Trust.
|
|
|
Trustees Act on
Behalf of Trust.
|
|
|
|
|
|
|
|
|
|
|
Termination
Upon Purchase or Liquidation of All Mortgage Loans.
|
|
|
Additional
Termination Requirements.
|
|
|
Termination of
the Supplemental Interest Trust and the Final Maturity Reserve
Trust.
|
|
|
|
ARTICLE X REMIC
PROVISIONS
|
|
|
|
|
|
|
|
|
Prohibited
Transactions and Activities.
|
|
|
Trustee,
Servicer and Depositor Indemnification.
|
|
|
|
ARTICLE XI
MISCELLANEOUS PROVISIONS
|
|
|
|
|
|
|
|
|
Recordation of
Agreement; Counterparts.
|
|
|
Limitation on
Rights of Certificateholders.
|
|
|
Governing Law;
Jurisdiction.
|
|
|
|
|
|
Severability of
Provisions.
|
|
|
Notice to the
Rating Agencies, the Swap Counterparty and the NIMS
Insurer.
|
|
|
Article and
Section References.
|
|
|
Third-Party
Beneficiaries.
|
|
|
Grant of
Security Interest.
|
Exhibits
|
|
Form of Senior
Certificates
|
|
|
Form of
Subordinate Certificates
|
|
|
Form of Class C
Certificates
|
|
|
Form of Class P
Certificates
|
|
|
Form of
Residual Certificates
|
|
|
Form of Reverse
of Certificates
|
|
|
|
|
|
Form of
Mortgage Loan Purchase Agreement
|
|
|
|
|
|
Request for
Release (for Trustee/Custodian)
|
|
|
Request for
Release (Certificate - Mortgage Loan Paid in Full)
|
|
|
Form of
Mortgage Loan Assignment Agreement
|
|
|
Form of
Trustee’s Initial Certification
|
|
|
Form of
Trustee’s Final Certification
|
|
|
Form of
Residual NIM Holder Certificate
|
|
|
Form of Lost
Note Affidavit
|
|
|
Form of ERISA
Representation
|
|
|
|
|
|
|
|
|
Form of
Investment Letter
|
|
|
Form of Class R
Certificate, Class R CX Certificate and Class R-PX Certificate
Transfer Affidavit
|
|
|
Form of
Transferor Certificate
|
|
|
|
|
|
Criteria to be
Addressed in Assessment of Compliance
|
|
|
Form 10 D, Form
8 K and Form 10 K Reporting Responsibility
|
|
|
Form of Trustee
Certificate
|
Schedules
|
|
Prepayment
Charge Schedule
|
|
|
Swap Notional
Amount Schedule
|
|
|
40 Year Loans
Final Maturity Schedule
|
|
|
PMI Mortgage
Loan Schedule
|
This POOLING AND SERVICING AGREEMENT is dated as
of April 1, 2007 (the “Agreement”), among WAMU ASSET
ACCEPTANCE CORP., as depositor (the “Depositor”),
WASHINGTON MUTUAL BANK, as seller (the “Seller”) and
servicer (the “Servicer”), CITIBANK, N.A., as trustee
(the “Trustee”), supplemental interest trust trustee
and final maturity reserve trust trustee and CHRISTIANA BANK
NATIONAL TRUST COMPANY, as Delaware trustee (the “Delaware
Trustee”).
PRELIMINARY STATEMENT:
The Depositor intends to sell pass-through
certificates (collectively, the “Certificates”), to be
issued hereunder in multiple classes, which in the aggregate will
evidence the entire beneficial ownership interest in the Trust. The
Certificates will consist of twenty-one classes of certificates,
designated as (i) the Class I-A Certificates, (ii) the Class
II-A1 Certificates, (iii) the Class II-A2 Certificates, (iv) the
Class II-A3 Certificates, (v) the Class II-A4 Certificates, (vi)
the Class M-1 Certificates, (vii) the Class M-2 Certificates,
(viii) the Class M-3 Certificates, (ix) the Class M-4 Certificates,
(x) the Class M-5 Certificates, (xi) the Class M-6 Certificates,
(xii) the Class M-7 Certificates, (xiii) the Class M-8
Certificates, (xiv) the Class M-9 Certificates, (xv) the Class C
Certificates, (xvi) the Class P Certificates, (xvii) the Class
R Certificates, (xviii) the Class R-CX Certificates and (xix) the
Class R-PX Certificates.
REMIC 1
As provided herein, the Trustee shall make an
election to treat the segregated pool of assets consisting of the
Mortgage Loans and certain other related assets subject to this
Agreement (exclusive of the Reserve Fund, the Supplemental Interest
Trust, the Final Maturity Reserve Trust, the Interest Coverage
Account and the Servicer Prepayment Charge Payment Amounts) as a
REMIC for federal income tax purposes, and such segregated pool of
assets will be designated as “REMIC 1.” The Class R-1
Interest shall represent the sole class of “residual
interests” in REMIC 1 for purposes of the REMIC Provisions
(as defined herein) under federal income tax law. The following
table irrevocably sets forth the designation, the Uncertificated
REMIC 1 Pass-Through Rate, the initial Uncertificated Principal
Balance, and solely for purposes of satisfying Treasury regulation
Section 1.860G-1(a)(4)(iii), the “latest possible
maturity date” for each of the REMIC 1 Regular Interests.
None of the REMIC 1 Regular Interests will be
certificated.
|
Designation
|
|
Initial Uncertificated Principal
Balance
|
|
Uncertificated REMIC 1 Pass-Through
Rate
|
|
Assumed Final
Maturity Date
1
|
|
IX
|
|
$129,509,320.86
|
|
Variable 2
|
|
May 25, 2047
|
|
I-1-A
|
|
$
1,955,190.52
|
|
Variable 2
|
|
May 25, 2047
|
|
I-1-B
|
|
$
1,955,190.52
|
|
Variable 2
|
|
May 25, 2047
|
|
I-2-A
|
|
$
2,478,702.37
|
|
Variable 2
|
|
May 25, 2047
|
|
I-2-B
|
|
$
2,478,702.37
|
|
Variable 2
|
|
May 25, 2047
|
|
I-3-A
|
|
$
2,936,857.68
|
|
Variable 2
|
|
May 25, 2047
|
|
I-3-B
|
|
$
2,936,857.68
|
|
Variable 2
|
|
May 25, 2047
|
|
I-4-A
|
|
$
3,383,948.09
|
|
Variable 2
|
|
May 25, 2047
|
|
I-4-B
|
|
$
3,383,948.09
|
|
Variable 2
|
|
May 25, 2047
|
|
I-5-A
|
|
$
1,086,748.06
|
|
Variable 2
|
|
May 25, 2047
|
|
I-5-B
|
|
$
1,086,748.06
|
|
Variable 2
|
|
May 25, 2047
|
|
I-6-A
|
|
$
1,533,744.66
|
|
Variable 2
|
|
May 25, 2047
|
|
I-6-B
|
|
$
1,533,744.66
|
|
Variable 2
|
|
May 25, 2047
|
|
I-7-A
|
|
$
1,933,650.21
|
|
Variable 2
|
|
May 25, 2047
|
|
I-7-B
|
|
$
1,933,650.21
|
|
Variable 2
|
|
May 25, 2047
|
|
I-8-A
|
|
$
2,365,426.69
|
|
Variable 2
|
|
May 25, 2047
|
|
I-8-B
|
|
$
2,365,426.69
|
|
Variable 2
|
|
May 25, 2047
|
|
I-9-A
|
|
$
3,103,020.97
|
|
Variable 2
|
|
May 25, 2047
|
|
I-9-B
|
|
$
3,103,020.97
|
|
Variable 2
|
|
May 25, 2047
|
|
I-10-A
|
|
$
4,330,930.90
|
|
Variable 2
|
|
May 25, 2047
|
|
I-10-B
|
|
$
4,330,930.90
|
|
Variable 2
|
|
May 25, 2047
|
|
I-11-A
|
|
$
5,518,260.80
|
|
Variable 2
|
|
May 25, 2047
|
|
I-11-B
|
|
$
5,518,260.80
|
|
Variable 2
|
|
May 25, 2047
|
|
I-12-A
|
|
$
5,812,419.67
|
|
Variable 2
|
|
May 25, 2047
|
|
I-12-B
|
|
$
5,812,419.67
|
|
Variable 2
|
|
May 25, 2047
|
|
I-13-A
|
|
$
5,579,166.42
|
|
Variable 2
|
|
May 25, 2047
|
|
I-13-B
|
|
$
5,579,166.42
|
|
Variable 2
|
|
May 25, 2047
|
|
I-14-A
|
|
$
5,259,276.62
|
|
Variable 2
|
|
May 25, 2047
|
|
I-14-B
|
|
$
5,259,276.62
|
|
Variable 2
|
|
May 25, 2047
|
|
I-15-A
|
|
$
4,946,674.17
|
|
Variable 2
|
|
May 25, 2047
|
|
I-15-B
|
|
$
4,946,674.17
|
|
Variable 2
|
|
May 25, 2047
|
|
I-16-A
|
|
$
4,677,720.88
|
|
Variable 2
|
|
May 25, 2047
|
|
I-16-B
|
|
$
4,677,720.88
|
|
Variable 2
|
|
May 25, 2047
|
|
I-17-A
|
|
$
4,478,668.50
|
|
Variable 2
|
|
May 25, 2047
|
|
I-17-B
|
|
$
4,478,668.50
|
|
Variable 2
|
|
May 25, 2047
|
|
I-18-A
|
|
$
4,273,483.34
|
|
Variable 2
|
|
May 25, 2047
|
|
I-18-B
|
|
$
4,273,483.34
|
|
Variable 2
|
|
May 25, 2047
|
|
I-19-A
|
|
$
4,049,969.15
|
|
Variable 2
|
|
May 25, 2047
|
|
I-19-B
|
|
$
4,049,969.15
|
|
Variable 2
|
|
May 25, 2047
|
|
I-20-A
|
|
$
3,835,204.58
|
|
Variable 2
|
|
May 25, 2047
|
|
I-20-B
|
|
$
3,835,204.58
|
|
Variable 2
|
|
May 25, 2047
|
|
I-21-A
|
|
$
4,830,929.47
|
|
Variable 2
|
|
May 25, 2047
|
|
I-21-B
|
|
$
4,830,929.47
|
|
Variable 2
|
|
May 25, 2047
|
|
I-22-A
|
|
$ 59,187,491.39
|
|
Variable 2
|
|
May 25, 2047
|
|
I-22-B
|
|
$ 59,187,491.39
|
|
Variable 2
|
|
May 25, 2047
|
|
I-23-A
|
|
$
6,003,384.40
|
|
Variable 2
|
|
May 25, 2047
|
|
I-23-B
|
|
$
6,003,384.40
|
|
Variable 2
|
|
May 25, 2047
|
|
I-24-A
|
|
$
5,129,553.91
|
|
Variable 2
|
|
May 25, 2047
|
|
I-24-B
|
|
$
5,129,553.91
|
|
Variable 2
|
|
May 25, 2047
|
|
I-25-A
|
|
$
4,219,558.16
|
|
Variable 2
|
|
May 25, 2047
|
|
I-25-B
|
|
$
4,219,558.16
|
|
Variable 2
|
|
May 25, 2047
|
|
I-26-A
|
|
$
3,618,746.37
|
|
Variable 2
|
|
May 25, 2047
|
|
I-26-B
|
|
$
3,618,746.37
|
|
Variable 2
|
|
May 25, 2047
|
|
I-27-A
|
|
$
3,195,050.89
|
|
Variable 2
|
|
May 25, 2047
|
|
I-27-B
|
|
$
3,195,050.89
|
|
Variable 2
|
|
May 25, 2047
|
|
I-28-A
|
|
$
2,877,192.27
|
|
Variable 2
|
|
May 25, 2047
|
|
I-28-B
|
|
$
2,877,192.27
|
|
Variable 2
|
|
May 25, 2047
|
|
I-29-A
|
|
$
2,606,574.65
|
|
Variable 2
|
|
May 25, 2047
|
|
I-29-B
|
|
$
2,606,574.65
|
|
Variable 2
|
|
May 25, 2047
|
|
I-30-A
|
|
$
2,445,444.33
|
|
Variable 2
|
|
May 25, 2047
|
|
I-30-B
|
|
$
2,445,444.33
|
|
Variable 2
|
|
May 25, 2047
|
|
I-31-A
|
|
$
2,316,424.69
|
|
Variable 2
|
|
May 25, 2047
|
|
I-31-B
|
|
$
2,316,424.69
|
|
Variable 2
|
|
May 25, 2047
|
|
I-32-A
|
|
$
2,217,421.38
|
|
Variable 2
|
|
May 25, 2047
|
|
I-32-B
|
|
$
2,217,421.38
|
|
Variable 2
|
|
May 25, 2047
|
|
I-33-A
|
|
$
2,593,673.98
|
|
Variable 2
|
|
May 25, 2047
|
|
I-33-B
|
|
$
2,593,673.98
|
|
Variable 2
|
|
May 25, 2047
|
|
I-34-A
|
|
$
3,138,512.27
|
|
Variable 2
|
|
May 25, 2047
|
|
I-34-B
|
|
$
3,138,512.27
|
|
Variable 2
|
|
May 25, 2047
|
|
I-35-A
|
|
$
424,034.75
|
|
Variable 2
|
|
May 25, 2047
|
|
I-35-B
|
|
$
424,034.75
|
|
Variable 2
|
|
May 25, 2047
|
|
I-36-A
|
|
$
4,372,967.67
|
|
Variable 2
|
|
May 25, 2047
|
|
I-36-B
|
|
$
4,372,967.67
|
|
Variable 2
|
|
May 25, 2047
|
|
I-37-A
|
|
$
2,121,274.28
|
|
Variable 2
|
|
May 25, 2047
|
|
I-37-B
|
|
$
2,121,274.28
|
|
Variable 2
|
|
May 25, 2047
|
|
I-38-A
|
|
$
1,961,580.35
|
|
Variable 2
|
|
May 25, 2047
|
|
I-38-B
|
|
$ 1,961,580.35
|
|
Variable 2
|
|
May 25, 2047
|
|
I-39-A
|
|
$
1,817,984.10
|
|
Variable 2
|
|
May 25, 2047
|
|
I-39-B
|
|
$
1,817,984.10
|
|
Variable 2
|
|
May 25, 2047
|
|
I-40-A
|
|
$
1,697,199.39
|
|
Variable 2
|
|
May 25, 2047
|
|
I-40-B
|
|
$
1,697,199.39
|
|
Variable 2
|
|
May 25, 2047
|
|
I-41-A
|
|
$
1,593,754.09
|
|
Variable 2
|
|
May 25, 2047
|
|
I-41-B
|
|
$
1,593,754.09
|
|
Variable 2
|
|
May 25, 2047
|
|
I-42-A
|
|
$
1,490,041.84
|
|
Variable 2
|
|
May 25, 2047
|
|
I-42-B
|
|
$
1,490,041.84
|
|
Variable 2
|
|
May 25, 2047
|
|
I-43-A
|
|
$
1,396,433.02
|
|
Variable 2
|
|
May 25, 2047
|
|
I-43-B
|
|
$
1,396,433.02
|
|
Variable 2
|
|
May 25, 2047
|
|
I-44-A
|
|
$
1,291,816.38
|
|
Variable 2
|
|
May 25, 2047
|
|
I-44-B
|
|
$
1,291,816.38
|
|
Variable 2
|
|
May 25, 2047
|
|
I-45-A
|
|
$
1,257,902.84
|
|
Variable 2
|
|
May 25, 2047
|
|
I-45-B
|
|
$
1,257,902.84
|
|
Variable 2
|
|
May 25, 2047
|
|
I-46-A
|
|
$
1,224,724.15
|
|
Variable 2
|
|
May 25, 2047
|
|
I-46-B
|
|
$
1,224,724.15
|
|
Variable 2
|
|
May 25, 2047
|
|
I-47-A
|
|
$
1,183,164.01
|
|
Variable 2
|
|
May 25, 2047
|
|
I-47-B
|
|
$
1,183,164.01
|
|
Variable 2
|
|
May 25, 2047
|
|
I-48-A
|
|
$
1,154,768.08
|
|
Variable 2
|
|
May 25, 2047
|
|
I-48-B
|
|
$
1,154,768.08
|
|
Variable 2
|
|
May 25, 2047
|
|
I-49-A
|
|
$
1,121,669.11
|
|
Variable 2
|
|
May 25, 2047
|
|
I-49-B
|
|
$
1,121,669.11
|
|
Variable 2
|
|
May 25, 2047
|
|
I-50-A
|
|
$
1,099,979.62
|
|
Variable 2
|
|
May 25, 2047
|
|
I-50-B
|
|
$
1,099,979.62
|
|
Variable 2
|
|
May 25, 2047
|
|
I-51-A
|
|
$
1,072,576.92
|
|
Variable 2
|
|
May 25, 2047
|
|
I-51-B
|
|
$
1,072,576.92
|
|
Variable 2
|
|
May 25, 2047
|
|
I-52-A
|
|
$
1,045,428.43
|
|
Variable 2
|
|
May 25, 2047
|
|
I-52-B
|
|
$
1,045,428.43
|
|
Variable 2
|
|
May 25, 2047
|
|
I-53-A
|
|
$
1,018,205.92
|
|
Variable 2
|
|
May 25, 2047
|
|
I-53-B
|
|
$
1,018,205.92
|
|
Variable 2
|
|
May 25, 2047
|
|
I-54-A
|
|
$
991,121.37
|
|
Variable 2
|
|
May 25, 2047
|
|
I-54-B
|
|
$
991,121.37
|
|
Variable 2
|
|
May 25, 2047
|
|
I-55-A
|
|
$
964,810.47
|
|
Variable 2
|
|
May 25, 2047
|
|
I-55-B
|
|
$
964,810.47
|
|
Variable 2
|
|
May 25, 2047
|
|
I-56-A
|
|
$
928,957.07
|
|
Variable 2
|
|
May 25, 2047
|
|
I-56-B
|
|
$
928,957.07
|
|
Variable 2
|
|
May 25, 2047
|
|
I-57-A
|
|
$
891,368.93
|
|
Variable 2
|
|
May 25, 2047
|
|
I-57-B
|
|
$
891,368.93
|
|
Variable 2
|
|
May 25, 2047
|
|
I-58-A
|
|
$
852,206.84
|
|
Variable 2
|
|
May 25, 2047
|
|
I-58-B
|
|
$
852,206.84
|
|
Variable 2
|
|
May 25, 2047
|
|
I-59-A
|
|
$ 27,587,521.32
|
|
Variable 2
|
|
May 25, 2047
|
|
I-59-B
|
|
$ 27,587,521.32
|
|
Variable 2
|
|
May 25, 2047
|
|
IIX
|
|
$210,811,616.18
|
|
Variable 2
|
|
May 25, 2047
|
|
II-1-A
|
|
$
3,182,601.48
|
|
Variable 2
|
|
May 25, 2047
|
|
II-1-B
|
|
$
3,182,601.48
|
|
Variable 2
|
|
May 25, 2047
|
|
II-2-A
|
|
$
4,034,758.63
|
|
Variable 2
|
|
May 25, 2047
|
|
II-2-B
|
|
$
4,034,758.63
|
|
Variable 2
|
|
May 25, 2047
|
|
II-3-A
|
|
$
4,780,530.32
|
|
Variable 2
|
|
May 25, 2047
|
|
II-3-B
|
|
$
4,780,530.32
|
|
Variable 2
|
|
May 25, 2047
|
|
II-4-A
|
|
$
5,508,290.91
|
|
Variable 2
|
|
May 25, 2047
|
|
II-4-B
|
|
$
5,508,290.91
|
|
Variable 2
|
|
May 25, 2047
|
|
II-5-A
|
|
$
1,768,976.44
|
|
Variable 2
|
|
May 25, 2047
|
|
II-5-B
|
|
$
1,768,976.44
|
|
Variable 2
|
|
May 25, 2047
|
|
II-6-A
|
|
$
2,496,584.34
|
|
Variable 2
|
|
May 25, 2047
|
|
II-6-B
|
|
$
2,496,584.34
|
|
Variable 2
|
|
May 25, 2047
|
|
II-7-A
|
|
$
3,147,538.79
|
|
Variable 2
|
|
May 25, 2047
|
|
II-7-B
|
|
$
3,147,538.79
|
|
Variable 2
|
|
May 25, 2047
|
|
II-8-A
|
|
$
3,850,371.81
|
|
Variable 2
|
|
May 25, 2047
|
|
II-8-B
|
|
$
3,850,371.81
|
|
Variable 2
|
|
May 25, 2047
|
|
II-9-A
|
|
$
5,051,006.03
|
|
Variable 2
|
|
May 25, 2047
|
|
II-9-B
|
|
$
5,051,006.03
|
|
Variable 2
|
|
May 25, 2047
|
|
II-10-A
|
|
$
7,049,761.60
|
|
Variable 2
|
|
May 25, 2047
|
|
II-10-B
|
|
$ 7,049,761.60
|
|
Variable 2
|
|
May 25, 2047
|
|
II-11-A
|
|
$
8,982,462.20
|
|
Variable 2
|
|
May 25, 2047
|
|
II-11-B
|
|
$
8,982,462.20
|
|
Variable 2
|
|
May 25, 2047
|
|
II-12-A
|
|
$
9,461,285.33
|
|
Variable 2
|
|
May 25, 2047
|
|
II-12-B
|
|
$
9,461,285.33
|
|
Variable 2
|
|
May 25, 2047
|
|
II-13-A
|
|
$
9,081,602.58
|
|
Variable 2
|
|
May 25, 2047
|
|
II-13-B
|
|
$
9,081,602.58
|
|
Variable 2
|
|
May 25, 2047
|
|
II-14-A
|
|
$
8,560,895.38
|
|
Variable 2
|
|
May 25, 2047
|
|
II-14-B
|
|
$
8,560,895.38
|
|
Variable 2
|
|
May 25, 2047
|
|
II-15-A
|
|
$
8,052,050.33
|
|
Variable 2
|
|
May 25, 2047
|
|
II-15-B
|
|
$
8,052,050.33
|
|
Variable 2
|
|
May 25, 2047
|
|
II-16-A
|
|
$
7,614,256.12
|
|
Variable 2
|
|
May 25, 2047
|
|
II-16-B
|
|
$
7,614,256.12
|
|
Variable 2
|
|
May 25, 2047
|
|
II-17-A
|
|
$
7,290,244.50
|
|
Variable 2
|
|
May 25, 2047
|
|
II-17-B
|
|
$
7,290,244.50
|
|
Variable 2
|
|
May 25, 2047
|
|
II-18-A
|
|
$
6,956,250.16
|
|
Variable 2
|
|
May 25, 2047
|
|
II-18-B
|
|
$
6,956,250.16
|
|
Variable 2
|
|
May 25, 2047
|
|
II-19-A
|
|
$
6,592,420.35
|
|
Variable 2
|
|
May 25, 2047
|
|
II-19-B
|
|
$
6,592,420.35
|
|
Variable 2
|
|
May 25, 2047
|
|
II-20-A
|
|
$
6,242,832.92
|
|
Variable 2
|
|
May 25, 2047
|
|
II-20-B
|
|
$
6,242,832.92
|
|
Variable 2
|
|
May 25, 2047
|
|
II-21-A
|
|
$
7,863,644.53
|
|
Variable 2
|
|
May 25, 2047
|
|
II-21-B
|
|
$
7,863,644.53
|
|
Variable 2
|
|
May 25, 2047
|
|
II-22-A
|
|
$
6,343,653.11
|
|
Variable 2
|
|
May 25, 2047
|
|
II-22-B
|
|
$ 96,343,653.11
|
|
Variable 2
|
|
May 25, 2047
|
|
II-23-A
|
|
$
9,772,132.10
|
|
Variable 2
|
|
May 25, 2047
|
|
II-23-B
|
|
$
9,772,132.10
|
|
Variable 2
|
|
May 25, 2047
|
|
II-24-A
|
|
$
8,349,736.59
|
|
Variable 2
|
|
May 25, 2047
|
|
II-24-B
|
|
$
8,349,736.59
|
|
Variable 2
|
|
May 25, 2047
|
|
II-25-A
|
|
$
6,868,472.34
|
|
Variable 2
|
|
May 25, 2047
|
|
II-25-B
|
|
$
6,868,472.34
|
|
Variable 2
|
|
May 25, 2047
|
|
II-26-A
|
|
$
5,890,488.63
|
|
Variable 2
|
|
May 25, 2047
|
|
II-26-B
|
|
$
5,890,488.63
|
|
Variable 2
|
|
May 25, 2047
|
|
II-27-A
|
|
$
5,200,809.61
|
|
Variable 2
|
|
May 25, 2047
|
|
II-27-B
|
|
$
5,200,809.61
|
|
Variable 2
|
|
May 25, 2047
|
|
II-28-A
|
|
$
4,683,408.73
|
|
Variable 2
|
|
May 25, 2047
|
|
II-28-B
|
|
$
4,683,408.73
|
|
Variable 2
|
|
May 25, 2047
|
|
II-29-A
|
|
$
4,242,905.35
|
|
Variable 2
|
|
May 25, 2047
|
|
II-29-B
|
|
$
4,242,905.35
|
|
Variable 2
|
|
May 25, 2047
|
|
II-30-A
|
|
$
3,980,622.17
|
|
Variable 2
|
|
May 25, 2047
|
|
II-30-B
|
|
$
3,980,622.17
|
|
Variable 2
|
|
May 25, 2047
|
|
II-31-A
|
|
$
3,770,607.81
|
|
Variable 2
|
|
May 25, 2047
|
|
II-31-B
|
|
$
3,770,607.81
|
|
Variable 2
|
|
May 25, 2047
|
|
II-32-A
|
|
$
3,609,453.12
|
|
Variable 2
|
|
May 25, 2047
|
|
II-32-B
|
|
$
3,609,453.12
|
|
Variable 2
|
|
May 25, 2047
|
|
II-33-A
|
|
$
4,221,906.02
|
|
Variable 2
|
|
May 25, 2047
|
|
II-33-B
|
|
$
4,221,906.02
|
|
Variable 2
|
|
May 25, 2047
|
|
II-34-A
|
|
$
5,108,777.73
|
|
Variable 2
|
|
May 25, 2047
|
|
II-34-B
|
|
$
5,108,777.73
|
|
Variable 2
|
|
May 25, 2047
|
|
II-35-A
|
|
$
690,231.25
|
|
Variable 2
|
|
May 25, 2047
|
|
II-35-B
|
|
$
690,231.25
|
|
Variable 2
|
|
May 25, 2047
|
|
II-36-A
|
|
$ 7,118,187.83
|
|
Variable 2
|
|
May 25, 2047
|
|
II-36-B
|
|
$ 7,118,187.83
|
|
Variable 2
|
|
May 25, 2047
|
|
II-37-A
|
|
$
3,452,947.72
|
|
Variable 2
|
|
May 25, 2047
|
|
II-37-B
|
|
$
3,452,947.72
|
|
Variable 2
|
|
May 25, 2047
|
|
II-38-A
|
|
$
3,193,002.65
|
|
Variable 2
|
|
May 25, 2047
|
|
II-38-B
|
|
$
3,193,002.65
|
|
Variable 2
|
|
May 25, 2047
|
|
II-39-A
|
|
$
2,959,260.90
|
|
Variable 2
|
|
May 25, 2047
|
|
II-39-B
|
|
$
2,959,260.90
|
|
Variable 2
|
|
May 25, 2047
|
|
II-40-A
|
|
$
2,762,651.11
|
|
Variable 2
|
|
May 25, 2047
|
|
II-40-B
|
|
$
2,762,651.11
|
|
Variable 2
|
|
May 25, 2047
|
|
II-41-A
|
|
$
2,594,265.91
|
|
Variable 2
|
|
May 25, 2047
|
|
II-41-B
|
|
$
2,594,265.91
|
|
Variable 2
|
|
May 25, 2047
|
|
II-42-A
|
|
$
2,425,446.16
|
|
Variable 2
|
|
May 25, 2047
|
|
II-42-B
|
|
$
2,425,446.16
|
|
Variable 2
|
|
May 25, 2047
|
|
II-43-A
|
|
$
2,273,072.48
|
|
Variable 2
|
|
May 25, 2047
|
|
II-43-B
|
|
$
2,273,072.48
|
|
Variable 2
|
|
May 25, 2047
|
|
II-44-A
|
|
$
2,102,780.62
|
|
Variable 2
|
|
May 25, 2047
|
|
II-44-B
|
|
$
2,102,780.62
|
|
Variable 2
|
|
May 25, 2047
|
|
II-45-A
|
|
$
2,047,577.16
|
|
Variable 2
|
|
May 25, 2047
|
|
II-45-B
|
|
$
2,047,577.16
|
|
Variable 2
|
|
May 25, 2047
|
|
II-46-A
|
|
$
1,993,569.85
|
|
Variable 2
|
|
May 25, 2047
|
|
II-46-B
|
|
$
1,993,569.85
|
|
Variable 2
|
|
May 25, 2047
|
|
II-47-A
|
|
$
1,925,919.49
|
|
Variable 2
|
|
May 25, 2047
|
|
II-47-B
|
|
$
1,925,919.49
|
|
Variable 2
|
|
May 25, 2047
|
|
II-48-A
|
|
$ 1,879,697.42
|
|
Variable 2
|
|
May 25, 2047
|
|
II-48-B
|
|
$ 1,879,697.42
|
|
Variable 2
|
|
May 25, 2047
|
|
II-49-A
|
|
$
1,825,819.89
|
|
Variable 2
|
|
May 25, 2047
|
|
II-49-B
|
|
$
1,825,819.89
|
|
Variable 2
|
|
May 25, 2047
|
|
II-50-A
|
|
$ 1,790,514.38
|
|
Variable 2
|
|
May 25, 2047
|
|
II-50-B
|
|
$
1,790,514.38
|
|
Variable 2
|
|
May 25, 2047
|
|
II-51-A
|
|
$
1,745,909.08
|
|
Variable 2
|
|
May 25, 2047
|
|
II-51-B
|
|
$
1,745,909.08
|
|
Variable 2
|
|
May 25, 2047
|
|
II-52-A
|
|
$
1,701,717.57
|
|
Variable 2
|
|
May 25, 2047
|
|
II-52-B
|
|
$
1,701,717.57
|
|
Variable 2
|
|
May 25, 2047
|
|
II-53-A
|
|
$
1,657,405.58
|
|
Variable 2
|
|
May 25, 2047
|
|
II-53-B
|
|
$ 1,657,405.58
|
|
Variable 2
|
|
May 25, 2047
|
|
II-54-A
|
|
$
1,613,318.13
|
|
Variable 2
|
|
May 25, 2047
|
|
II-54-B
|
|
$
1,613,318.13
|
|
Variable 2
|
|
May 25, 2047
|
|
II-55-A
|
|
$
1,570,490.03
|
|
Variable 2
|
|
May 25, 2047
|
|
II-55-B
|
|
$
1,570,490.03
|
|
Variable 2
|
|
May 25, 2047
|
|
II-56-A
|
|
$
1,512,128.93
|
|
Variable 2
|
|
May 25, 2047
|
|
II-56-B
|
|
$
1,512,128.93
|
|
Variable 2
|
|
May 25, 2047
|
|
II-57-A
|
|
$
1,450,944.07
|
|
Variable 2
|
|
May 25, 2047
|
|
II-57-B
|
|
$
1,450,944.07
|
|
Variable 2
|
|
May 25, 2047
|
|
II-58-A
|
|
$
1,387,197.16
|
|
Variable 2
|
|
May 25, 2047
|
|
II-58-B
|
|
$
1,387,197.16
|
|
Variable 2
|
|
May 25, 2047
|
|
II-59-A
|
|
$ 44,906,153.68
|
|
Variable 2
|
|
May 25, 2047
|
|
II-59-B
|
|
$ 44,906,153.68
|
|
Variable 2
|
|
May 25, 2047
|
|
P
|
|
$
100.00
|
|
Variable 2
|
|
May 25, 2047
|
_________________________
1
Solely for purposes of Section
1.860G-1(a)(4)(iii) of the Treasury regulations, the Distribution
Date in the month following the maturity date for the Mortgage Loan
with the latest maturity date has been designated as the
“latest possible maturity date” for each REMIC 1
Regular Interest.
2
Calculated in accordance with the
definition of “Uncertificated REMIC 1 Pass-Through
Rate” herein.
REMIC 2
As provided herein, the Trustee shall make an
election to treat the segregated pool of assets consisting of the
REMIC 1 Regular Interests and certain other related assets subject
to this Agreement (exclusive of the Reserve Fund, the Supplemental
Interest Trust, the Final Maturity Reserve Trust, the Interest
Coverage Account and the Servicer Prepayment Charge Payment
Amounts) as a REMIC for federal income tax purposes, and such
segregated pool of assets will be designated as “REMIC
2.” The Class R-2 Interest shall represent the sole class of
“residual interests” in REMIC 2 for purposes of the
REMIC Provisions (as defined herein) under federal income tax law.
The following table irrevocably sets forth the designation, the
Uncertificated REMIC 2 Pass-Through Rate, the initial
Uncertificated Principal Balance, and solely for purposes of
satisfying Treasury regulation Section 1.860G-1(a)(4)(iii), the
“latest possible maturity date” for each of the REMIC 2
Regular Interests. None of the REMIC 2 Regular Interests will be
certificated.
|
Designation
|
|
Initial Uncertificated
Principal Balance
|
|
Uncertificated
REMIC 2
Pass-Through
Rate
|
|
Assumed Final
Maturity Date
1
|
|
AA
|
|
$780,895,878.44
|
|
Variable 2
|
|
May 25, 2047
|
|
A-IA
|
|
$
2,457,750.00
|
|
Variable 2
|
|
May 25, 2047
|
|
A-IIA1
|
|
$
1,787,125.00
|
|
Variable 2
|
|
May 25, 2047
|
|
A-IIA2
|
|
$
626,610.00
|
|
Variable 2
|
|
May 25, 2047
|
|
A-IIA3
|
|
$
997,070.00
|
|
Variable 2
|
|
May 25, 2047
|
|
A-IIA4
|
|
$
589,775.00
|
|
Variable 2
|
|
May 25, 2047
|
|
M1
|
|
$
254,985.00
|
|
Variable 2
|
|
May 25, 2047
|
|
M2
|
|
$
223,115.00
|
|
Variable 2
|
|
May 25, 2047
|
|
M3
|
|
$
135,460.00
|
|
Variable 2
|
|
May 25, 2047
|
|
M4
|
|
$
119,525.00
|
|
Variable 2
|
|
May 25, 2047
|
|
M5
|
|
$
115,540.00
|
|
Variable 2
|
|
May 25, 2047
|
|
M6
|
|
$
107,570.00
|
|
Variable 2
|
|
May 25, 2047
|
|
M7
|
|
$
103,590.00
|
|
Variable 2
|
|
May 25, 2047
|
|
M8
|
|
$
63,745.00
|
|
Variable 2
|
|
May 25, 2047
|
|
M9
|
|
$
87,655.00
|
|
Variable 2
|
|
May 25, 2047
|
|
ZZ
|
|
$
8,267,135.58
|
|
Variable 2
|
|
May 25, 2047
|
|
1GRP
|
|
$
11,492.04
|
|
Variable 2
|
|
May 25, 2047
|
|
1SUB
|
|
$
60,647.04
|
|
Variable 2
|
|
May 25, 2047
|
|
2GRP
|
|
$
18,707.87
|
|
Variable 2
|
|
May 25, 2047
|
|
2SUB
|
|
$
98,719.47
|
|
Variable 2
|
|
May 25, 2047
|
|
Swap IO
|
|
|
|
Variable 2
|
|
May 25, 2047
|
|
FMR IO
|
|
|
|
Variable 2
|
|
May 25, 2047
|
|
XX
|
|
$796,642,962.59
|
|
Variable 2
|
|
May 25, 2047
|
1
Solely for purposes of Section
1.860G-1(a)(4)(iii) of the Treasury regulations, the Distribution
Date in the month following the month of the maturity date for the
Mortgage Loan with the latest maturity date has been designated as
the “latest possible maturity date” for each REMIC 2
Regular Interest.
2
Calculated in accordance with the
definition of “Uncertificated REMIC 2 Pass-Through
Rate” herein.
3
REMIC 2 Regular Interest Swap IO
will not have a principal amount but will accrue interest on its
Uncertificated Notional Amount, as defined herein.
4
REMIC 2 Regular Interest FMR IO will
not have a principal amount but will at all times have a notional
amount equal to the aggregate principal amounts of all of the REMIC
1 Regular Interests.
REMIC 3
As provided herein, the Trustee shall make an
election to treat the segregated pool of assets consisting of the
REMIC 2 Regular Interests as a REMIC for federal income tax
purposes, and such segregated pool of assets shall be designated as
“REMIC 3.” The Class R-3 Interest represents the sole
class of “residual interests” in REMIC 3 for purposes
of the REMIC Provisions.
The following table sets forth (or describes)
the Class designation, Pass-Through Rate and Original Class
Certificate Principal Balance for each Class of Certificates that
represents one or more of the “regular interests” in
REMIC 3 and each class of uncertificated “regular
interests” in REMIC 3:
|
Class Designation
|
|
Original Class
Certificate Principal
Balance
|
|
Pass-Through
Rate
|
|
Assumed Final
Maturity Date1
|
|
I-A
|
|
$491,550,000.00
|
|
Variable 2
|
|
May 25, 2047
|
|
II-A1
|
|
$357,425,000.00
|
|
Variable 2
|
|
May 25, 2047
|
|
II-A2
|
|
$125,322,000.00
|
|
Variable 2
|
|
May 25, 2047
|
|
II-A3
|
|
$199,414,000.00
|
|
Variable 2
|
|
May 25, 2047
|
|
II-A4
|
|
$117,955,000.00
|
|
Variable 2
|
|
May 25, 2047
|
|
M-1
|
|
$ 50,997,000.00
|
|
Variable 2
|
|
May 25, 2047
|
|
M-2
|
|
$ 44,623,000.00
|
|
Variable 2
|
|
May 25, 2047
|
|
M-3
|
|
$ 27,092,000.00
|
|
Variable 2
|
|
May 25, 2047
|
|
M-4
|
|
$ 23,905,000.00
|
|
Variable 2
|
|
May 25, 2047
|
|
M-5
|
|
$ 23,108,000.00
|
|
Variable 2
|
|
May 25, 2047
|
|
M-6
|
|
$ 21,514,000.00
|
|
Variable 2
|
|
May 25, 2047
|
|
M-7
|
|
$ 20,718,000.00
|
|
Variable 2
|
|
May 25, 2047
|
|
M-8
|
|
$ 12,749,000.00
|
|
Variable 2
|
|
May 25, 2047
|
|
M-9
|
|
$ 17,531,000.00
|
|
Variable 2
|
|
May 25, 2047
|
|
Swap IO
|
|
N/A
|
|
Variable 5
|
|
May 25, 2047
|
|
FM Reserve IO
|
|
N/A
|
|
Variable 5
|
|
May 25, 2047
|
|
Class C Interest
3
|
|
$ 59,762,058.04
|
|
Variable 2
|
|
May 25, 2047
|
|
Class P Interest
|
|
$
100.00
|
|
N/A 4
|
|
May 25, 2047
|
1
Solely for purposes of Section
1.860G-1(a)(4)(iii) of the Treasury regulations, the Distribution
Date in the month following the month of the maturity date for the
Mortgage Loan with the latest maturity date has been designated as
the “latest possible maturity date” for each Class of
Certificates or uncertificated interests that represents one or
more of the “regular interests” in REMIC 3.
2
Calculated in accordance with the
definition of “Pass-Through Rate” herein.
3
The Class C Interest will accrue
interest at its variable Pass-Through Rate on its Notional Amount
outstanding from time to time, which shall equal the aggregate of
the Uncertificated Principal Balances of the REMIC 2 Regular
Interests. The Class C Interest will not accrue interest on its
Uncertificated Principal Balance.
4
The Class P Interest will not accrue
interest.
5
The interests designated “Swap
IO” and “FM Reserve IO” will not have principal
amounts or interest rates but will be entitled to 100% of the
interest paid on REMIC 2 Regular Interests Swap IO and FMR IO,
respectively. These interests will not be certificated.
REMIC CX
As provided herein, the Trustee shall make an
election to treat the segregated pool of assets consisting of the
Class C Interest as a REMIC for federal income tax purposes, and
such segregated pool of assets will be designated as
“REMIC CX.” The Class R-CX Interest shall
represent the sole class of “residual interests” in
REMIC CX for purposes of the REMIC Provisions (as defined
herein) under federal income tax law. The following table
irrevocably sets forth the designation, the Pass-Through Rate,
initial Uncertificated Principal Balance, and solely for purposes
of satisfying Treasury regulation Section 1.860G-1(a)(4)(iii),
the “latest possible maturity date” for each of the
REMIC CX Regular Interests.
|
Designation
|
|
Uncertificated
REMIC CX
Pass-Through Rate
|
|
Initial Uncertificated
Principal Balance
|
|
Assumed Final
Maturity Date
1
|
|
Class C
|
|
Variable 2
|
|
$59,762,058.04
|
|
May 25, 2047
|
_________________________
1
Solely for purposes of
Section 1.860G-1(a)(4)(iii) of the Treasury regulations, the
Distribution Date in the month following the month of the maturity
date for the Mortgage Loan with the latest maturity date has been
designated as the “latest possible maturity date” for
each REMIC CX Regular Interest.
2
The Class C Certificates will not
accrue interest on their Certificate Principal Balance. Instead,
the monthly interest due on the Class C Certificates will be 100%
of the interest paid on the Class C Interest.
REMIC PX
As provided herein, the Trustee shall make an
election to treat the segregated pool of assets consisting of the
Class P Interest as a REMIC for federal income tax purposes, and
such segregated pool of assets will be designated as
“REMIC PX.” The Class R-PX Interest shall
represent the sole class of “residual interests” in
REMIC PX for purposes of the REMIC Provisions (as defined
herein) under federal income tax law. The following table
irrevocably sets forth the designation, the Pass-Through Rate,
initial Uncertificated Principal Balance, and solely for purposes
of satisfying Treasury regulation Section 1.860G-1(a)(4)(iii),
the “latest possible maturity date” for each of the
REMIC PX Regular Interests.
|
Designation
|
|
Uncertificated
REMIC PX
Pass-Through Rate
|
|
Initial Uncertificated
Principal Balance
|
|
Assumed Final
Maturity Date
1
|
|
Class P
|
|
N/A 2
|
|
$100.00
|
|
May 25, 2047
|
_________________________
1
Solely for purposes of
Section 1.860G-1(a)(4)(iii) of the Treasury regulations, the
Distribution Date in the month following the month of the maturity
date for the Mortgage Loan with the latest maturity date has been
designated as the “latest possible maturity date” for
each REMIC PX Regular Interest.
2
The Class P Certificates will not
accrue interest.
REMIC SwapX
As provided herein, the Trustee shall make an
election to treat the segregated pool of assets consisting of the
REMIC Swap IO as a REMIC for federal income tax purposes, and such
segregated pool of assets will be designated as “REMIC
SwapX.” The Class R-SwapX Interest shall represent the sole
class of “residual interests” in REMIC SwapX for
purposes of the REMIC Provisions (as defined herein) under federal
income tax law. The following table irrevocably sets forth the
designation, the Pass-Through Rate, initial Uncertificated
Principal Balance, and solely for purposes of satisfying Treasury
regulation Section 1.860G-1(a)(4)(iii), the “latest possible
maturity date” for each of the REMIC SwapX Regular
Interests.
|
Designation
|
|
Uncertificated REMIC
SwapX
Pass-Through Rate
|
|
Initial Uncertificated
Principal Balance
|
|
Assumed Final
Maturity Date
1
|
|
Class Swap IO
|
|
N/A 2
|
|
N/A 2
|
|
May 25, 2047
|
_________________________
1
Solely for purposes of Section
1.860G-1(a)(4)(iii) of the Treasury regulations, the Distribution
Date in the month following the month of the maturity date for the
Mortgage Loan with the latest maturity date has been designated as
the “latest possible maturity date” for each REMIC
SwapX Regular Interest.
2 The Class Swap IO Interest will not have an
Uncertificated REMIC SwapX Pass-Through Rate or an Uncertificated
Principal Balance, but will be entitled to 100% of the interest
paid on REMIC 2 Regular Interest Swap IO Interest.
ARTICLE I
DEFINITIONS
Section
1.01 Defined Terms .
Whenever used in this Agreement or in the
Preliminary Statement, the following words and phrases, unless the
context otherwise requires, shall have the meanings specified in
this Article. Unless otherwise specified, all calculations in
respect of interest on the Class A Certificates, the Mezzanine
Certificates and the payments to the Final Maturity Reserve Trust
shall be made on the basis of the actual number of days elapsed on
the basis of a 360-day year and all other calculations of interest
described herein shall be made on the basis of a 360-day year
consisting of twelve 30-day months. The Class P Certificates and
the Residual Certificates are not entitled to distributions in
respect of interest and, accordingly, will not accrue
interest.
“ 1933 Act ”: The Securities
Act of 1933, as amended.
“ 1934 Act ”: The Exchange
Act of 1934, as amended.
“ Account ”: Either of the
Collection Account and Distribution Account.
“ Accrual Period ”: With
respect to the Class C Certificates, the REMIC 1 Regular
Interests and the Class C Interest, and each Distribution Date, the
calendar month prior to the month of such Distribution Date. With
respect to the Class A Certificates and the Mezzanine Certificates,
and each Distribution Date, the period commencing on the
immediately preceding Distribution Date (or in the case of the
first such Accrual Period, commencing on the Closing Date) and
ending on the day immediately preceding such Distribution
Date.
“ Additional Termination Event
”: As defined in the Swap Agreement.
“ Adjustable Rate Mortgage Loan
”: A Mortgage Loan which provides for an adjustable Mortgage
Rate payable with respect thereto.
“ Adjusted Net Maximum Mortgage
Rate ”: With respect to any Mortgage Loan (or the related
REO Property), as of any Distribution Date, a per annum rate of
interest equal to the Maximum Mortgage Rate for such Mortgage Loan
(if such Mortgage Loan is an Adjustable Rate Mortgage Loan) or the
Mortgage Rate for such Mortgage Loan (if such Mortgage Loan is a
Fixed Rate Mortgage Loan), in either case as of the first day of
the month preceding the month in which such Distribution Date
occurs, minus the sum of (i) the Servicing Fee Rate, (ii) the PMI
Insurer Fee Rate, if applicable, and (iii) the Trustee Fee
Rate.
“ Adjusted Net Mortgage Rate
”: With respect to any Mortgage Loan (or the related REO
Property), as of any Distribution Date, a per annum rate of
interest equal to the Mortgage Rate for such Mortgage Loan as of
the first day of the month preceding the month in which such
Distribution Date occurs, minus the sum of (i) the Servicing
Fee Rate, (ii) the PMI Insurer Fee Rate, if applicable, and
(iii) the Trustee Fee Rate.
“ Adjustment Date ”: With
respect to each Adjustable Rate Mortgage Loan, each date, on which
the Mortgage Rate of such Mortgage Loan changes pursuant to the
related Mortgage Note. The first Adjustment Date following the
Cut-off Date as to each Adjustable Rate Mortgage Loan is set forth
in the Mortgage Loan Schedule.
“ Advance ”: As to any
Mortgage Loan or REO Property, any advance made by the Servicer in
respect of any Distribution Date pursuant to
Section 4.04.
“ Advancing Person ”: As
defined in Section 3.27 hereof.
“ Adverse REMIC Event ”: As
defined in Section 10.01(f) hereof.
“ Affiliate ”: With respect
to any Person, any other Person controlling, controlled by or under
common control with such Person. For purposes of this definition,
“control” means the power to direct the management and
policies of a Person, directly or indirectly, whether through
ownership of voting securities, by contract or otherwise and
“controlling” and “controlled” shall have
meanings correlative to the foregoing.
“ Aggregate Final Maturity Reserve
Amount ”: With respect any Distribution Date, the sum of
the Group I Final Maturity Reserve Amount and the Group II Final
Maturity Reserve Amount.
“ Agreement ”: This Pooling
and Servicing Agreement and all amendments hereof and supplements
hereto.
“ Allocated Realized Loss Amount
”: With respect to any Distribution Date and any Class of the
Mezzanine Certificates, an amount equal to (a) the sum of
(i) any Realized Losses allocated to such Class of
Certificates on such Distribution Date and (ii) any Allocated
Realized Loss Amount for such Class of Certificates remaining
unpaid from the previous Distribution Date less (b) any Allocated
Realized Loss Amounts that have been reinstated with respect to
such Class of Certificates on prior Distribution Dates due to
Subsequent Recoveries.
“ Annual Statement of Compliance
”: As defined in Section 3.20(a) hereof.
“ Appraised Value ”: With
respect to any Mortgaged Property, the value thereof as determined
by an appraisal made for the originator of the related Mortgage
Loan at the time of origination of such Mortgage Loan by an
appraiser who met the minimum requirements of Fannie
Mae.
“ Assessment of Compliance ”:
As defined in Section 3.21(a) hereof.
“ Assignment ”: An assignment
of Mortgage, notice of transfer or equivalent instrument, in
recordable form (excepting therefrom, if applicable, the mortgage
recordation information which has not been required pursuant to
Section 2.01 hereof or returned by the applicable
recorder’s office), which is sufficient under the laws of the
jurisdiction in which the related Mortgaged Property is located to
reflect of record the sale of the Mortgage.
“ Attestation Report ”: As
defined in Section 3.21(b) hereof.
“ Available Funds ”: With
respect to any Distribution Date, an amount equal to the excess of
(i) the sum of (a) the aggregate of the Monthly Payments
on the Mortgage Loans due on the related Due Date and received on
or prior to the related Determination Date,
(b) Liquidation Proceeds, Insurance Proceeds, Principal
Prepayments, Gross Subsequent Recoveries and other unscheduled
recoveries of principal and interest in respect of the Mortgage
Loans during the related Prepayment Period (other than any
prepayment charges collected by the Servicer in connection with the
full or partial prepayment of any of the Mortgage Loans, any
Servicer Prepayment Charge Payment Amount in connection with the
Mortgage Loans and any Prepayment Interest Excess), (c) the
aggregate of any amounts received in respect of an REO Property
acquired in respect of a Mortgage Loan withdrawn from any REO
Account and deposited in the Collection Account for such
Distribution Date, (d) the aggregate of any amounts deposited
in the Collection Account by the Servicer in respect of related
Prepayment Interest Shortfalls on the Mortgage Loans for such
Distribution Date, (e) the aggregate of any Advances made by
the Servicer or the Trustee for such Distribution Date with respect
to the Mortgage Loans, (f) the aggregate of any related advances
made by or on behalf of the Trustee for such Distribution Date with
respect to the Mortgage Loans pursuant to Section 7.02(b) and
(g) the aggregate of any amounts constituting proceeds of
repurchases or substitutions of the Mortgage Loans occurring during
the related Prepayment Period over (ii) the sum, without
duplication, of (a) amounts reimbursable or payable to the
Depositor, the Servicer, the Trustee, the Delaware Trustee, the
Seller, the NIMS Insurer or any Sub-Servicer pursuant to
Section 3.11 or Section 3.12 and any amounts otherwise
payable to such parties in respect of Extraordinary Trust Fund
Expenses, (b) amounts deposited in the Collection Account or
the Distribution Account pursuant to clauses (i)(a) through
(g) above, as the case may be, in error, (c) Stayed Funds,
(d) any Trustee Fee pursuant to Section 8.05 and any
indemnification payments or expense reimbursements made by the
Trust pursuant to Section 8.05, (e) the PMI Insurer Fee payable
from the Collection Account and (f) amounts reimbursable to the
Trustee for an advance made pursuant to Section 7.02(b) which
advance the Trustee has determined to be nonrecoverable from the
Stayed Funds in respect of which it was made.
“ Balloon Mortgage Loan ”: A
Mortgage Loan that provides for a Balloon Payment.
“ Balloon Payment ”: With
respect to any Balloon Mortgage Loan, the payment of the
unamortized principal balance of a Mortgage Loan in a single
payment at the maturity of such Mortgage Loan.
“ Bankruptcy Code ”: The
Bankruptcy Reform Act of 1978 (Title 11 of the United States Code),
as amended.
“ Bankruptcy Loss ”: With
respect to any Mortgage Loan, a Realized Loss resulting from a
Deficient Valuation or Debt Service Reduction.
“ Book-Entry Certificates ”:
Any of the Certificates that shall be registered in the name of the
Depository or its nominee, the ownership of which is reflected on
the books of the Depository or on the books of a Person maintaining
an account with the Depository (directly, as a “Depository
Participant,” or indirectly, as an indirect participant in
accordance with the rules of the Depository and as described in
Section 5.02 hereof). On the Closing Date, the Class A
Certificates and the Mezzanine Certificates shall be Book-Entry
Certificates.
“ Book-Entry Custodian ”: The
custodian appointed pursuant to Section 5.01(b).
“ Business Day ”: Any day
other than a Saturday, a Sunday or a day on which banking or
savings institutions in the State of California, the State of
Delaware, the State of New York, the State of Washington, or in the
city in which the Corporate Trust Office of the Trustee is located,
are authorized or obligated by law or executive order to be
closed.
“ Calculation Period ”: As
such term is defined in the Swap Agreement.
“ Certificate ”: Any Regular
Certificate or Residual Certificate.
“ Certificate Margin ”: With
respect to the Class I-A Certificates on each Distribution Date
(A) on or prior to the Optional Termination Date, 0.260% per
annum and (B) after the Optional Termination Date, 0.520% per
annum. With respect to the Class II-A1 Certificates on each
Distribution Date (A) on or prior to the Optional Termination
Date, 0.110% per annum and (B) after the Optional Termination
Date, 0.220% per annum. With respect to the Class II-A2
Certificates on each Distribution Date (A) on or prior to the
Optional Termination Date, 0.190% per annum and (B) after the
Optional Termination Date, 0.380% per annum. With respect to the
Class II-A3 Certificates on each Distribution Date (A) on or
prior to the Optional Termination Date, 0.250% per annum and
(B) after the Optional Termination Date, 0.500% per annum.
With respect to the Class II-A4 Certificates on each Distribution
Date (A) on or prior to the Optional Termination Date, 0.360%
per annum and (B) after the Optional Termination Date, 0.720%
per annum. With respect to the Class M-1 Certificates on each
Distribution Date (A) on or prior to the Optional Termination
Date, 0.470% per annum and (B) after the Optional Termination
Date, 0.705% per annum. With respect to the Class M-2 Certificates
on each Distribution Date (A) on or prior to the Optional
Termination Date, 0.550% per annum and (B) after the Optional
Termination Date, 0.825% per annum. With respect to the Class M-3
Certificates on each Distribution Date (A) on or prior to the
Optional Termination Date, 0.750% per annum and (B) after the
Optional Termination Date, 1.125% per annum. With respect to the
Class M-4 Certificates on each Distribution Date (A) on or
prior to the Optional Termination Date, 1.350% per annum and
(B) after the Optional Termination Date, 2.025% per annum.
With respect to the Class M-5 Certificates on each Distribution
Date (A) on or prior to the Optional Termination Date, 1.700%
per annum and (B) after the Optional Termination Date, 2.550%
per annum. With respect to the Class M-6 Certificates on each
Distribution Date (A) on or prior to the Optional Termination
Date, 2.250% per annum and (B) after the Optional Termination
Date, 3.375% per annum. With respect to the Class M-7 Certificates
on each Distribution Date (A) on or prior to the Optional
Termination Date, 2.250% per annum and (B) after the Optional
Termination Date, 3.375% per annum. With respect to the Class M-8
Certificates on each Distribution Date (A) on or prior to the
Optional Termination Date, 2.250% per annum and (B) after the
Optional Termination Date, 3.375% per annum. With respect to the
Class M-9 Certificates on each Distribution Date (A) on or
prior to the Optional Termination Date, 2.250% per annum and
(B) after the Optional Termination Date, 3.375% per
annum.
“ Certificate of Trust ”: The
certificate of trust filed with respect to the Trust with the
Secretary of State in accordance with Section 3810(a) of the
Statutory Trust Statute.
“ Certificate Owner ”: With
respect to each Book-Entry Certificate, any beneficial owner
thereof.
“ Certificate Principal Balance
”: With respect to any Class A Certificates, Mezzanine
Certificates or Class P Certificates immediately prior to any
Distribution Date, an amount equal to the Initial Certificate
Principal Balance thereof reduced by the sum of all amounts
actually distributed in respect of principal of such Class and, in
the case of a Mezzanine Certificate, Realized Losses allocated
thereto on all prior Distribution Dates and, in the case of a
Mezzanine Certificate, increased by the Allocated Realized Loss
Amounts reinstated thereto on all prior Distribution Dates due to
Subsequent Recoveries. With respect to any Class C Certificates as
of any date of determination, an amount equal to the Uncertificated
Principal Balance of the Class C Interest. The Residual
Certificates will not have a Certificate Principal
Balance.
“ Certificate Register ”: The
register established and maintained pursuant to Section 5.02
hereof.
“ Certificateholder ” or
“ Holder ”: The Person in whose name a
Certificate is registered in the Certificate Register, except that
a Disqualified Organization or a Non-United States Person shall not
be a Holder of a Residual Certificate for any purposes hereof and,
solely for the purposes of giving any consent, direction or taking
any other action pursuant to this Agreement, any Certificate
registered in the name of the Depositor or the Servicer or any
Affiliate thereof shall be deemed not to be outstanding and the
Voting Rights to which it is entitled shall not be taken into
account in determining whether the requisite percentage of Voting
Rights necessary to effect any such consent, direction or other
action has been obtained, except as otherwise provided in
Section 11.01. The Trustee and the NIMS Insurer may
conclusively rely upon a certificate of the Depositor or the
Servicer in determining whether a Certificate is held by an
Affiliate thereof. All references herein to “Holders”
or “Certificateholders” shall reflect the rights of
Certificate Owners as they may indirectly exercise such rights
through the Depository and participating members thereof, except as
otherwise specified herein; provided, however, that the Trustee and
the NIMS Insurer shall be required to recognize as a
“Holder” or “Certificateholder” only the
Person in whose name a Certificate is registered in the Certificate
Register.
“ Certification ”: As defined
in Section 4.08(b) hereof.
“ Class ”: Collectively,
Certificates which have the same priority of payment and bear the
same class designation and the form of which is identical except
for variation in the Percentage Interest evidenced
thereby.
“ Class I-A Certificate ”:
Any one of the Class I-A Certificates as designated on the face
thereof substantially in the form annexed hereto as Exhibit A
executed, authenticated and delivered by the Trustee, representing
the right to distributions as set forth herein and therein and
evidencing (i) a regular interest in REMIC 3, (ii) the right
to receive the related Net WAC Rate Carryover Amount and (iii) the
obligation to pay any Class IO Distribution Amount.
“ Class II-A1 Certificate ”:
Any one of the Class II-A1 Certificates as designated on the face
thereof substantially in the form annexed hereto as Exhibit A
executed, authenticated and delivered by the Trustee, representing
the right to distributions as set forth herein and therein and
evidencing a regular interest in REMIC 3, (ii) the right to
receive the related Net WAC Rate Carryover Amount and (iii) the
obligation to pay any Class IO Distribution Amount.
“ Class II-A2 Certificate ”:
Any one of the Class II-A2 Certificates as designated on the face
thereof substantially in the form annexed hereto as Exhibit A
executed, authenticated and delivered by the Trustee, representing
the right to distributions as set forth herein and therein and
evidencing a regular interest in REMIC 3, (ii) the right to
receive the related Net WAC Rate Carryover Amount and (iii) the
obligation to pay any Class IO Distribution Amount.
“ Class II-A3 Certificate ”:
Any one of the Class II-A3 Certificates as designated on the face
thereof substantially in the form annexed hereto as Exhibit A
executed, authenticated and delivered by the Trustee, representing
the right to distributions as set forth herein and therein and
evidencing a regular interest in REMIC 3, (ii) the right to
receive the related Net WAC Rate Carryover Amount and (iii) the
obligation to pay any Class IO Distribution Amount.
“ Class II-A4 Certificate ”:
Any one of the Class II-A4 Certificates as designated on the face
thereof substantially in the form annexed hereto as Exhibit A
executed, authenticated and delivered by the Trustee, representing
the right to distributions as set forth herein and therein and
evidencing a regular interest in REMIC 3, (ii) the right to
receive the related Net WAC Rate Carryover Amount and (iii) the
obligation to pay any Class IO Distribution Amount.
“ Class A Certificates ”: The
Group I Senior Certificates and the Group II Senior
Certificates.
“ Class A Principal Distribution
Amount ”: With respect to any Distribution Date, the sum
of the Group I Senior Principal Distribution Amount and the Group
II Senior Principal Distribution Amount.
“ Class C Certificate ”: Any
one of the Class C Certificates as designated on the face thereof
substantially in the form annexed hereto as Exhibit A,
executed, authenticated and delivered by the Trustee, representing
the right to distributions as set forth herein and therein and
evidencing a (ii) regular interest in REMIC CX, (ii) the
obligation to pay Net WAC Rate Carryover Amounts and (iii) the
obligation to pay any Class IO Distribution Amount.
“ Class C Interest ” An
uncertificated interest in the Trust Fund held by the Trustee on
behalf of the Holders of the Class C Certificates and the Class
R-CX Interest, evidencing a Regular Interest in REMIC 3 for
purposes of the REMIC Provisions.
“ Class C NIM Payment Amount
”: For any Distribution Date (I) on or before the date the
NIM Notes are issued, zero, (II) from the first Distribution Date
after the date on which the NIM Notes are issued until the
principal balance of the NIM Notes has been reduced to zero, the
amount necessary to pay in full the NIM Notes as provided in the
Indenture and to pay in full any amounts owed to the NIMS Insurer
as provided in the Indenture less the amounts payable to the Class
C Certificates from the Reserve Fund on such Distribution Date and
(III) thereafter, zero.
“ Class C Shortfall ”: As
defined in Section 10.01(l) hereof.
“ Class FMR IO Interest ” An
uncertificated interest in the Trust Fund, evidencing a Regular
Interest in REMIC 3 for purposes of the REMIC
Provisions.
“ Class IO Distribution Amount
”: As defined in Section 4.09 hereof. For purposes of
clarity, the Class IO Distribution Amount for any Distribution Date
shall equal the amount payable to the Supplemental Interest Trust
on such Distribution Date in excess of the amount payable on the
Class Swap-IO Interest on such Distribution Date, all as further
provided in Section 4.09 hereof. The Class IO Distribution Amount
will reduce amounts actually paid to the Class A, Class M and Class
C Certificates.
“ Class M-1 Certificate
”: Any one of the Class M-1 Certificates as designated
on the face thereof substantially in the form annexed hereto as
Exhibit A, executed, authenticated and delivered by the
Trustee, |