Exhibit 4.1

================================================================================

                       MORGAN STANLEY ABS CAPITAL I INC.,

                                  as Depositor,

                   JPMORGAN CHASE BANK, NATIONAL ASSOCIATION,

        as Master Servicer, Backup Servicer and Securities Administrator,

                          SAXON MORTGAGE SERVICES INC.

                                  as Servicer,

                             MASTER FINANCIAL, INC.,

                                  as Servicer,

                         IXIS REAL ESTATE CAPITAL INC.,

                             as Unaffiliated Seller,

                                       and

                      DEUTSCHE BANK NATIONAL TRUST COMPANY,

                            as Trustee and Custodian.

                         POOLING AND SERVICING AGREEMENT

                          Dated as of February 1, 2006

                     IXIS REAL ESTATE CAPITAL TRUST 2006-HE1

                       MORTGAGE PASS-THROUGH CERTIFICATES,
                                 SERIES 2006-HE1

================================================================================



                                TABLE OF CONTENTS



                                                                                        Page
                                                                                        ----

ARTICLE I DEFINITIONS................................................................     20

ARTICLE II CONVEYANCE OF MORTGAGE LOANS; REPRESENTATIONS AND WARRANTIES..............     69

   Section 2.01    Conveyance of Mortgage Loans......................................     69
   Section 2.02    Acceptance by the Custodian of the Mortgage Loans.................     76
   Section 2.03    Representations, Warranties and Covenants of the
                   Unaffiliated Seller and the Servicers.............................     77
   Section 2.04    The Depositor and the Mortgage Loans..............................     82
   Section 2.05    Delivery of Opinion of Counsel in Connection with
                   Substitutions and Non-Qualified Mortgages.........................     82
   Section 2.06    Execution and Delivery of Certificates............................     82
   Section 2.07    REMIC Matters.....................................................     82
   Section 2.08    Representations and Warranties of the Depositor...................     82

ARTICLE III ADMINISTRATION AND SERVICING OF MORTGAGE LOANS...........................     84

   Section 3.01    Servicers to Service Mortgage Loans...............................     84
   Section 3.02    Subservicing Agreements Between the
                   Servicers and Subservicers........................................     86
   Section 3.03    Successor Subservicers............................................     89
   Section 3.04    Liability of the Servicers........................................     89
   Section 3.05    No Contractual Relationship Between Subservicers and
                   the Trustee.......................................................     89
   Section 3.06    Assumption or Termination of Subservicing Agreements by
                   Master Servicer...................................................     90
   Section 3.07    Collection of Certain Mortgage Loan Payments; Establishment of
                   Certain Accounts..................................................     90
   Section 3.08    Subservicing Accounts.............................................     94
   Section 3.09    Collection of Taxes, Assessments and Similar Items;
                   Escrow Accounts...................................................     95
   Section 3.10    Collection Accounts...............................................     96
   Section 3.11    Withdrawals from the Collection Accounts..........................     97
   Section 3.12    Investment of Funds in the Accounts...............................     99
   Section 3.13    Maintenance of Hazard Insurance and Errors and Omissions and
                   Fidelity Coverage.................................................    101
   Section 3.14    Enforcement of Due-On-Sale Clauses Assumption Agreements..........    102
   Section 3.15    Realization Upon Defaulted Mortgage Loans.........................    103
   Section 3.16    Release of Mortgage Files.........................................    104
   Section 3.17    Title, Conservation and Disposition of REO Property...............    106
   Section 3.18    Notification of Adjustments.......................................    107
   Section 3.19    Access to Certain Documentation and Information Regarding the
                   Mortgage Loans....................................................    108
   Section 3.20    Documents, Records and Funds in Possession of each Servicer
                   to be Held for the Securities Administrator.......................    108

   Section 3.21    Servicing Compensation............................................    108
   Section 3.22    Annual Statement as to Compliance.................................    109



                                        i





   Section 3.23    Annual Independent Public Accountants' Servicing Statement;
                   Financial Statements..............................................    109
   Section 3.24    Master Servicer to Act as Servicer................................    110
   Section 3.25    Compensating Interest.............................................    112
   Section 3.26    Credit Reporting; Gramm-Leach-Bliley Act..........................    112
   Section 3.27    Advance Facilities................................................    113

ARTICLE IV DISTRIBUTIONS AND ADVANCES BY THE SERVICERS...............................    115

   Section 4.01    Advances..........................................................    115
   Section 4.02    Priorities of Distribution........................................    116
   Section 4.03    Monthly Statements to Certificateholders..........................    124
   Section 4.04    Certain Matters Relating to the Determination of LIBOR............    128
   Section 4.05    [Reserved]........................................................    129
   Section 4.06    [Reserved]........................................................    129
   Section 4.07    Allocation of Applied Realized Loss Amounts.......................    129

ARTICLE V THE CERTIFICATES...........................................................    129

   Section 5.01    The Certificates..................................................    129
   Section 5.02    Certificate Register; Registration of Transfer and
                   Exchange of Certificates..........................................    130
   Section 5.03    Mutilated, Destroyed, Lost or Stolen Certificates.................    135
   Section 5.04    Persons Deemed Owners.............................................    136
   Section 5.05    Access to List of Certificateholders' Names and Addresses.........    136
   Section 5.06    Maintenance of Office or Agency...................................    136

ARTICLE VI THE DEPOSITOR AND THE SERVICER............................................    137

   Section 6.01    Respective Liabilities of the Depositor and the Servicers.........    137
   Section 6.02    Merger or Consolidation of the Depositor or the Servicers.........    137
   Section 6.03    Limitation on Liability of the Depositor, the
                   Servicers and Others..............................................    137
   Section 6.04    Limitation on Resignation of the Servicers........................    139
   Section 6.05    Additional Indemnification by the Servicers; Third Party Claims...    139

ARTICLE VII DEFAULT..................................................................    141

   Section 7.01    Events of Default.................................................    141
   Section 7.02    Master Servicer to Act; Appointment of Successor..................    143
   Section 7.03    Notification to Certificateholders................................    145

ARTICLE VIII CONCERNING THE TRUSTEE..................................................    145

   Section 8.01    Duties of the Trustee.............................................    145
   Section 8.02    Certain Matters Affecting the Trustee and the Custodian...........    146
   Section 8.03    Trustee Not Liable for Certificates or Mortgage Loans.............    148
   Section 8.04    Trustee May Own Certificates......................................    148
   Section 8.05    Trustee's and Custodian's Fees and Expenses.......................    148
   Section 8.06    Eligibility Requirements for the Trustee..........................    149
   Section 8.07    Resignation and Removal of the Trustee............................    149
   Section 8.08    Successor Trustee.................................................    150
   Section 8.09    Merger or Consolidation of the Trustee............................    150
   Section 8.10    Appointment of Co-Trustee or Separate Trustee.....................    151



                                       ii





   Section 8.11    Tax Matters.......................................................    152
   Section 8.12    Periodic Filings..................................................    155
   Section 8.13    Tax Classification of the Supplemental Interest Trust, the
                   Excess Reserve Fund Account and the Swap Account..................    160

   Section 8.14    Interest Rate Swap Agreement......................................    161

ARTICLE IX ADMINISTRATION OF THE MORTGAGE LOANS BY THE MASTER SERVICER...............    161

   Section 9.01    Duties of the Master Servicer; Enforcement of the
                   Servicers' Obligations............................................    161
   Section 9.02    Maintenance of Fidelity Bond and Errors and Omissions Insurance...    162
   Section 9.03    Representations and Warranties of the Master Servicer.............    162
   Section 9.04    Master Servicer Events of Default.................................    164
   Section 9.05    Waiver of Default.................................................    165
   Section 9.06    Successor to the Master Servicer..................................    165
   Section 9.07    Compensation of the Master Servicer...............................    167
   Section 9.08    Merger or Consolidation...........................................    167
   Section 9.09    Resignation of the Master Servicer................................    167
   Section 9.10    Assignment or Delegation of Duties by the Master Servicer.........    168
   Section 9.11    Limitation on Liability of the Master Servicer....................    168
   Section 9.12    Indemnification; Third Party Claims...............................    169

ARTICLE X CONCERNING THE SECURITIES ADMINISTRATOR....................................    170

   Section 10.01   Duties of Securities Administrator................................    170
   Section 10.02   Certain Matters Affecting the Securities Administrator............    171
   Section 10.03   Securities Administrator Not Liable for Certificates or
                   Mortgage Loans....................................................    173
   Section 10.04   Securities Administrator May Own Certificates.....................    173
   Section 10.05   Securities Administrator's Fees and Expenses......................    173
   Section 10.06   Eligibility Requirements for Securities Administrator.............    175
   Section 10.07   Resignation and Removal of Securities Administrator...............    175
   Section 10.08   Successor Securities Administrator................................    176
   Section 10.09   Merger or Consolidation of Securities Administrator...............    176
   Section 10.10   Assignment or Delegation of Duties by the Securities
                   Administrator.....................................................    177

ARTICLE XI TERMINATION...............................................................    177

   Section 11.01   Termination upon Liquidation or Purchase of the
                   Mortgage Loans....................................................    177
   Section 11.02   Final Distribution on the Certificates............................    178
   Section 11.03   Additional Termination Requirements...............................    180

ARTICLE XII MISCELLANEOUS PROVISIONS.................................................    180

   Section 12.01   Amendment.........................................................    180
   Section 12.02   Recordation of Agreement; Counterparts............................    183
   Section 12.03   Governing Law.....................................................    183
   Section 12.04   Intention of Parties..............................................    184
   Section 12.05   Notices...........................................................    184
   Section 12.06   Severability of Provisions........................................    185
   Section 12.07   Assignment........................................................    185
   Section 12.08   Limitation on Rights of Certificateholders........................    186



                                       iii





   Section 12.09   Inspection and Audit Rights.......................................    186
   Section 12.10   Certificates Nonassessable and Fully Paid.........................    187
   Section 12.11   [Reserved]........................................................    187
   Section 12.12   Third Party Beneficiary...........................................    187
   Section 12.13   Waiver of Jury Trial..............................................    187


SCHEDULES

Schedule I      Mortgage Loan Schedule
Schedule IA     Schedule of Master Financial Serviced Loans
Schedule IB     Schedule of Saxon Serviced Loans
Schedule II     Representations and Warranties of Master Financial
Schedule IIA    Further Representations and Warranties of Master Financial
Schedule III    Representations and Warranties of Saxon
Schedule IIIA   Further Representations and Warranties of Saxon
Schedule IV     Representations and Warranties as to the Unaffiliated Seller

EXHIBITS

Exhibit A       Form of Class A-1, Class A-2, Class A-3, Class A-4, Class
                M-1, Class M-2, Class M-3, Class M-4, Class M-5, Class M-6,
                Class B-1, Class B-2 , Class B-3 and Class B-4 Certificate
Exhibit B       [Reserved]
Exhibit C       Form of Class P Certificate
Exhibit D       Form of Class R Certificate
Exhibit E       Form of Class X Certificate
Exhibit F       Form of Initial Certification of Custodian
Exhibit G       Form of Final Certification of Custodian
Exhibit H       Form of Residual Transfer Affidavit
Exhibit I       Form of Transferor Certificate
Exhibit J       Form of Rule 144A Letter
Exhibit K       Form of Request for Release
Exhibit L       Form of Subsequent Transfer Agreement
Exhibit M       Depositor Certification
Exhibit N-1     Servicer Certification to be provided to Depositor
Exhibit N-2     Master Servicer Certification to be provided to Depositor
Exhibit O       Trustee Certification to be provided to Depositor
Exhibit P       Form for Calculation of Realized Loss/Gain
Exhibit Q       Servicing Criteria
Exhibit R       Additional Form 10-D Disclosure
Exhibit S       Additional Form 10-K Disclosure
Exhibit T       Form 8-K Disclosure Information
Exhibit U       Interest Rate Swap Agreement


                                       iv



          THIS POOLING AND SERVICING AGREEMENT, dated as of February 1, 2006,
among MORGAN STANLEY ABS CAPITAL I INC., a Delaware corporation, as depositor
(the "Depositor"), JPMORGAN CHASE BANK, National Association, a banking
association organized under the laws of the United States, as master servicer,
backup servicer and securities administrator (in each such capacity,
respectively, the "Master Servicer", "Backup Servicer" and the "Securities
Administrator"), SAXON MORTGAGE SERVICES INC., a Texas Corporation ("Saxon"),
MASTER FINANCIAL, INC., a California corporation ("Master Financial" and
together with Saxon, the "Servicers"), IXIS REAL ESTATE CAPITAL INC. (f/k/a CDC
Mortgage Capital Inc.), a New York corporation, as unaffiliated seller (the
"Unaffiliated Seller") and DEUTSCHE BANK NATIONAL TRUST COMPANY, a national
banking association, as trustee and custodian (in each such capacity
respectively, the "Trustee" and the "Custodian").

                                   WITNESSETH:

In consideration of the mutual agreements herein contained, the parties hereto
agree as follows:

                              PRELIMINARY STATEMENT

          The Securities Administrator on behalf of the Trustee shall elect that
five segregated asset pools within the Trust Fund be treated for federal income
tax purposes as comprising five REMICs (each a "REMIC" or, in the alternative,
REMIC I, REMIC II, REMIC III, REMIC IV and REMIC V, respectively). Each Class of
Certificates, other than the Class P and Class R Certificates and other than the
right of each Class of LIBOR Certificates to receive Basis Risk Carry Forward
Amounts and the right of the Class X Certificates to receive payments from the
Interest Rate Swap Agreement and the Pre-Funding Reserve Account, represents
ownership of one or more regular interests in REMIC V for purposes of the REMIC
Provisions. Additionally, the Class X Certificates represent the obligation to
make certain payments of Basis Risk Carry Forward Amounts to Holders of LIBOR
Certificates, and the LIBOR Certificates represent the obligation to make
certain payments to the Class X Certificateholder to the extent that the
interest accrued on its corresponding REMIC V Regular Interest is in excess of
the interest accrued on such LIBOR Certificate. The Class P Certificates
represent beneficial ownership of the Prepayment Charges, which portion of the
Trust Fund shall be treated as a grantor trust. The Class I Interests are
uncertificated REMIC V Regular Interests and are designed to fund net swap
payments, in full or in part, on the Interest Rate Swap Agreement. The Class R
Certificate represents ownership of the sole class of residual interest in each
of REMIC I, REMIC II, REMIC III, REMIC IV and REMIC V for purposes of the REMIC
Provisions. The Class R-V, Class R-IV, Class R-III, Class R-II and Class R-I
Interests comprise the Class R Certificate. The Startup Day for each REMIC
described herein is the Closing Date. The latest possible maturity date for each
regular interest is the date referenced for such regular interest in this
preliminary statement.

          REMIC V shall hold as assets the several classes of uncertificated
REMIC IV Regular Interests. Each such REMIC IV Regular Interest is hereby
designated as a regular interest in REMIC IV. The Class IV-A-1, Class IV-A-2,
Class IV-A-3, Class IV-A-4, Class IV-M-1, Class IV-M-2, Class IV-M-3, Class
IV-M-4, Class IV-M-5, Class IV-M-6, Class IV-B-1,


                                       1



Class IV-B-2, Class IV-B-3, and Class IV-B-4 Interests are hereby
designated the REMIC IV Accretion Directed Classes.

          REMIC IV shall hold as assets the several classes of uncertificated
REMIC III Regular Interests. Each such REMIC III Regular Interest is hereby
designated as a regular interest in REMIC III.

          REMIC III shall hold as assets the several classes of uncertificated
REMIC II Regular Interests. Each such REMIC II Regular Interest is hereby
designated as a regular interest in REMIC II.

          REMIC II shall hold as assets the several classes of uncertificated
REMIC I Regular Interests. Each such REMIC I Regular Interest is hereby
designated as a regular interest in REMIC I.

          REMIC I shall hold as assets all of the assets included in the Trust
Fund other than the Prepayment Charges, the Supplemental Interest Trust, the
Excess Reserve Fund Account, the Swap Account, the Pre-Funding Account, the
Pre-Funding Reserve Account, the Capitalized Interest Account and the Interest
Rate Swap Agreement.

          The REMIC I Regular Interests and the Class R-I Interest shall have
the following tier interest rate, initial tier principal amount and latest
possible maturity date as set forth in the table below.



  REMIC I CLASS   TIER INTEREST   INITIAL TIER PRINCIPAL
   DESIGNATION        RATE               AMOUNT            LATEST POSSIBLE MATURITY DATE
---------------   -------------   ----------------------   ------------------------------

Class I-C1            (1)            $775,775,736.39               March 25, 2037
Class I-PO1           (2)            $152,059,315.17               March 25, 2037
Class I-N             (3)                           (4)             May 25, 2006
Class R-I             (5)                           (5)            March 25, 2037


(1)  The interest rate with respect to any Distribution Date for this Class I-C1
     Interest is (i) for the first three Distribution Dates, a per annum
     variable rate equal to the weighted average of the Adjusted Net Mortgage
     Rates for then in effect on the beginning of the related Prepayment Period
     on the Initial Mortgage Loans, and (ii) thereafter, a per annum variable
     rate equal to the weighted average of the Adjusted Net Mortgage Rates then
     in effect on the beginning of the related Prepayment Period on the Mortgage
     Loans.

(2)  The interest rate with respect to any Distribution Date for the Class I-PO1
     Interest is (i) for the first three Distribution Dates, 0.00% and (ii)
     thereafter, a per annum variable rate equal to the weighted average of the
     Adjusted Net Mortgage Rates then in effect on the beginning of the related
     Prepayment Period on the Mortgage Loans.


                                       2



(3)  The interest rate with respect to any Distribution Date for the Class I-N
     Interest is (i) for the first three Distribution Dates, all interest on the
     Subsequent Mortgage Loans for such Distribution Date divided by
     $152,059,315.17, and (ii) thereafter, 0.00%.

(4)  The Class I-N Interest will have a notional principal balance equal to
     $152,059,315.17.

(5)  The Class R-I Interest is the sole class of residual interest in REMIC I.
     The Class R-I does not have a principal amount or an interest rate.

          During the Pre-Funding Period, all principal payments (scheduled and
prepaid) and Realized Losses with respect to the Initial Mortgage Loans shall be
allocated to the Class I-C1 Interest, until such Class is paid in full or
eliminated by such losses. All principal payments (scheduled and prepaid) and
Realized Losses generated with respect to the Subsequent Mortgage Loans and any
amounts transferred from the Pre-Funding Account to REMIC I shall be allocated
to the Class I-PO1 Interest.

          On each Distribution Date thereafter, all principal payments
(scheduled and prepaid) and Realized Losses generated with respect to the
Mortgage Loans shall be allocated, pro rata, to the Class I-C1 and Class I-PO1
Interests, until such Classes are paid in full or eliminated by such losses..

          The REMIC II Regular Interests and the Class R-II Interest shall have
the following tier interest rate, initial tier principal amount and latest
possible maturity date as set forth in the table below.



 REMIC II CLASS   TIER INTEREST   INITIAL TIER PRINCIPAL
  DESIGNATION          RATE               AMOUNT           LATEST POSSIBLE MATURITY DATE
---------------   -------------   ----------------------   -----------------------------

Class II-C1            (1)            $13,380,997.10              March 25, 2037
Class II-C2            (1)            $18,875,651.30              March 25, 2037
Class II-C3            (1)            $18,099,249.50              March 25, 2037
Class II-C4            (1)            $16,953,794.10              March 25, 2037
Class II-C5            (1)            $32,948,629.60              March 25, 2037
Class II-C6            (1)            $31,600,281.80              March 25, 2037
Class II-C7            (1)            $30,286,576.30              March 25, 2037
Class II-C8            (1)            $29,057,385.80              March 25, 2037
Class II-C9            (1)            $28,933,963.90              March 25, 2037
Class II-C10           (1)            $28,160,357.80              March 25, 2037
Class II-C11           (1)            $25,731,102.50              March 25, 2037
Class II-C12           (1)            $24,693,639.60              March 25, 2037
Class II-C13           (1)            $23,529,627.80              March 25, 2037



                                       3





 REMIC II CLASS   TIER INTEREST   INITIAL TIER PRINCIPAL
  DESIGNATION          RATE               AMOUNT           LATEST POSSIBLE MATURITY DATE
---------------   -------------   ----------------------   -----------------------------

Class II-C14           (1)            $ 22,515,501.60             March 25, 2037
Class II-C15           (1)            $ 21,533,898.40             March 25, 2037
Class II-C16           (1)            $ 20,593,062.70             March 25, 2037
Class II-C17           (1)            $ 19,702,857.70             March 25, 2037
Class II-C18           (1)            $ 18,886,848.10             March 25, 2037
Class II-C19           (1)            $ 19,177,598.10             March 25, 2037
Class II-C20           (1)            $ 17,805,584.70             March 25, 2037
Class II-C21           (1)            $215,422,954.30             March 25, 2037
Class II-C22           (1)            $ 52,817,432.70             March 25, 2037
Class II-C23           (1)            $ 20,853,963.70             March 25, 2037
Class II-C24           (1)            $ 17,519,866.50             March 25, 2037
Class II-C25           (1)            $  5,484,328.70             March 25, 2037
Class II-C26           (1)            $  2,606,036.00             March 25, 2037
Class II-C27           (1)            $  2,312,234.10             March 25, 2037
Class II-C28           (1)            $  2,328,377.80             March 25, 2037
Class II-C29           (1)            $  2,131,768.90             March 25, 2037
Class II-C30           (1)            $  2,089,533.30             March 25, 2037
Class II-C31           (1)            $  1,951,784.20             March 25, 2037
Class II-C32           (1)            $  3,183,190.10             March 25, 2037
Class II-C33           (1)            $ 17,614,058.10             March 25, 2037
Class II-C34           (1)            $  7,028,358.60             March 25, 2037
Class II-C35           (1)            $  2,010,608.10             March 25, 2037
Class II-C36           (1)            $  1,625,738.40             March 25, 2037
Class II-C37           (1)            $    859,124.40             March 25, 2037
Class II-C38           (1)            $    489,835.00             March 25, 2037
Class II-C39           (1)            $    432,271.80             March 25, 2037
Class II-C40           (1)            $    418,578.30             March 25, 2037
Class II-C41           (1)            $    405,282.60             March 25, 2037
Class II-C42           (1)            $    392,381.70             March 25, 2037


                                       4





 REMIC II CLASS   TIER INTEREST   INITIAL TIER PRINCIPAL
  DESIGNATION          RATE               AMOUNT           LATEST POSSIBLE MATURITY DATE
---------------   -------------   ----------------------   -----------------------------

Class II-C43           (1)            $   379,870.70              March 25, 2037
Class II-C44           (1)            $   367,738.80              March 25, 2037
Class II-C45           (1)            $   355,975.40              March 25, 2037
Class II-C46           (1)            $   344,570.80              March 25, 2037
Class II-C47           (1)            $   333,514.90              March 25, 2037
Class II-C48           (1)            $   322,797.80              March 25, 2037
Class II-C49           (1)            $   312,410.00              March 25, 2037
Class II-C50           (1)            $   302,341.70              March 25, 2037
Class II-C51           (1)            $   292,584.20              March 25, 2037
Class II-C52           (1)            $ 8,490,302.50              March 25, 2037
Class II-J1            (1)            $93,888,629.06              March 25, 2037
Class II-N             (2)                          (3)           May 25, 2006
Class R-II             (4)                          (4)


(1)  The interest rate with respect to any Distribution Date for these interests
     is the weighted average of the interest rates of the Class I-C1 and Class
     I-PO1 Interests.

(2)  The Class II-N Interest is entitled to all distributions of interest on the
     Class I-N Interest.

(3)  The Class II-N Interest will have a notional principal balance equal to the
     notional principal balance of the Class I-N Interest.

(4)  The Class R-II Interest is the sole class of residual interest in REMIC II.
     The Class R-II Interest does not have a principal amount or an interest
     rate.

          On each Distribution Date, all principal payments (scheduled and
prepaid) and Realized Losses generated with respect to the Mortgage Loans and
any amounts transferred from the Pre-Funding Account to REMIC I shall be
allocated in the following order: (i) first, to the Class II-J1 Interest until
such Class is paid in full or eliminated by such losses, (ii) second, to the
Class II-C1, Class II-C2, Class II-C3 and Class II-C4, in reverse numerical
order, until such Classes are paid in full or eliminated by such losses and
(iii) third to the Class II-C5 through Class II-C52 Interests, sequentially,
until such Classes are paid in full or eliminated by such losses.

          The REMIC III Regular Interests and the Class R-III Interest shall
have the following, Corresponding REMIC II Regular Interest, tier interest rate,
initial tier principal amount and latest possible maturity date as set forth in
the table below.


                                       5





                    CORRESPONDING                     INITIAL TIER  LATEST POSSIBLE
REMIC III CLASS   REMIC II REGULAR   TIER INTEREST     PRINCIPAL       MATURITY
  DESIGNATION         INTEREST            RATE          AMOUNT           DATE
---------------   ----------------   -------------   ------------   ---------------

Class III-C1a        Class II-C1           (1)            (2)        March 25, 2037
Class III-C1b        Class II-C1           (5)            (3)        March 25, 2037
Class III-C1c        Class II-C1           (6)            (4)        March 25, 2037
Class III-C2a        Class II-C2           (1)            (2)        March 25, 2037
Class III-C2b        Class II-C2           (5)            (3)        March 25, 2037
Class III-C2c        Class II-C2           (6)            (4)        March 25, 2037
Class III-C3a        Class II-C3           (1)            (2)        March 25, 2037
Class III-C3b        Class II-C3           (5)            (3)        March 25, 2037
Class III-C3c        Class II-C3           (6)            (4)        March 25, 2037
Class III-C4a        Class II-C4           (1)            (2)        March 25, 2037
Class III-C4b        Class II-C4           (5)            (3)        March 25, 2037
Class III-C4c        Class II-C4           (6)            (4)        March 25, 2037
Class III-C5a        Class II-C5           (7)            (2)        March 25, 2037
Class III-C5b        Class II-C5           (8)            (3)        March 25, 2037
Class III-C5c        Class II-C5           (9)            (4)        March 25, 2037
Class III-C6a        Class II-C6          (10)            (2)        March 25, 2037
Class III-C6b        Class II-C6          (11)            (3)        March 25, 2037
Class III-C6c        Class II-C6          (12)            (4)        March 25, 2037
Class III-C7a        Class II-C7          (10)            (2)        March 25, 2037
Class III-C7b        Class II-C7          (11)            (3)        March 25, 2037
Class III-C7c        Class II-C7          (12)            (4)        March 25, 2037
Class III-C8a        Class II-C8          (10)            (2)        March 25, 2037
Class III-C8b        Class II-C8          (11)            (3)        March 25, 2037
Class III-C8c        Class II-C8          (12)            (4)        March 25, 2037
Class III-C9a        Class II-C9          (10)            (2)        March 25, 2037
Class III-C9b        Class II-C9          (11)            (3)        March 25, 2037
Class III-C9c        Class II-C9          (12)            (4)        March 25, 2037
Class III-C10a       Class II-C10         (10)            (2)        March 25, 2037



                                        6





                    CORRESPONDING                    INITIAL TIER   LATEST POSSIBLE
REMIC III CLASS   REMIC II REGULAR   TIER INTEREST     PRINCIPAL        MATURITY
  DESIGNATION         INTEREST            RATE          AMOUNT            DATE
---------------   ----------------   -------------   ------------   ---------------

Class III-C10b      Class II-C10          (11)            (3)        March 25, 2037
Class III-C10c      Class II-C10          (12)            (4)        March 25, 2037
Class III-C11a      Class II-C11          (10)            (2)        March 25, 2037
Class III-C11b      Class II-C11          (11)            (3)        March 25, 2037
Class III-C11c      Class II-C11          (12)            (4)        March 25, 2037
Class III-C12a      Class II-C12          (10)            (2)        March 25, 2037
Class III-C12b      Class II-C12          (11)            (3)        March 25, 2037
Class III-C12c      Class II-C12          (12)            (4)        March 25, 2037
Class III-C13a      Class II-C13          (10)            (2)        March 25, 2037
Class III-C13b      Class II-C13          (11)            (3)        March 25, 2037
Class III-C13c      Class II-C13          (12)            (4)        March 25, 2037
Class III-C14a      Class II-C14          (10)            (2)        March 25, 2037
Class III-C14b      Class II-C14          (11)            (3)        March 25, 2037
Class III-C14c      Class II-C14          (12)            (4)        March 25, 2037
Class III-C15a      Class II-C15          (10)            (2)        March 25, 2037
Class III-C15b      Class II-C15          (11)            (3)        March 25, 2037
Class III-C15c      Class II-C15          (12)            (4)        March 25, 2037
Class III-C16a      Class II-C16          (10)            (2)        March 25, 2037
Class III-C16b      Class II-C16          (11)            (3)        March 25, 2037
Class III-C16c      Class II-C16          (12)            (4)        March 25, 2037
Class III-C17a      Class II-C17          (10)            (2)        March 25, 2037
Class III-C17b      Class II-C17          (11)            (3)        March 25, 2037
Class III-C17c      Class II-C17          (12)            (4)        March 25, 2037
Class III-C18a      Class II-C18          (10)            (2)        March 25, 2037
Class III-C18b      Class II-C18          (11)            (3)        March 25, 2037
Class III-C18c      Class II-C18          (12)            (4)        March 25, 2037
Class III-C19a      Class II-C19          (10)            (2)        March 25, 2037
Class III-C19b      Class II-C19          (11)            (3)        March 25, 2037



                                        7





                    CORRESPONDING                    INITIAL TIER   LATEST POSSIBLE
REMIC III CLASS   REMIC II REGULAR   TIER INTEREST     PRINCIPAL        MATURITY
  DESIGNATION         INTEREST            RATE          AMOUNT            DATE
---------------   ----------------   -------------   ------------   ---------------

Class III-C19c      Class II-C19          (12)            (4)        March 25, 2037
Class III-C20a      Class II-C20          (10)            (2)        March 25, 2037
Class III-C20b      Class II-C20          (11)            (3)        March 25, 2037
Class III-C20c      Class II-C20          (12)            (4)        March 25, 2037
Class III-C21a      Class II-C21          (10)            (2)        March 25, 2037
Class III-C21b      Class II-C21          (11)            (3)        March 25, 2037
Class III-C21c      Class II-C21          (12)            (4)        March 25, 2037
Class III-C22a      Class II-C22          (10)            (2)        March 25, 2037
Class III-C22b      Class II-C22          (11)            (3)        March 25, 2037
Class III-C22c      Class II-C22          (12)            (4)        March 25, 2037
Class III-C23a      Class II-C23          (10)            (2)        March 25, 2037
Class III-C23b      Class II-C23          (11)            (3)        March 25, 2037
Class III-C23c      Class II-C23          (12)            (4)        March 25, 2037
Class III-C24a      Class II-C24          (10)            (2)        March 25, 2037
Class III-C24b      Class II-C24          (11)            (3)        March 25, 2037
Class III-C24c      Class II-C24          (12)            (4)        March 25, 2037
Class III-C25a      Class II-C25          (10)            (2)        March 25, 2037
Class III-C25b      Class II-C25          (11)            (3)        March 25, 2037
Class III-C25c      Class II-C25          (12)            (4)        March 25, 2037
Class III-C26a      Class II-C26          (10)            (2)        March 25, 2037
Class III-C26b      Class II-C26          (11)            (3)        March 25, 2037
Class III-C26c      Class II-C26          (12)            (4)        March 25, 2037
Class III-C27a      Class II-C27          (10)            (2)        March 25, 2037
Class III-C27b      Class II-C27          (11)            (3)        March 25, 2037
Class III-C27c      Class II-C27          (12)            (4)        March 25, 2037
Class III-C28a      Class II-C28          (10)            (2)        March 25, 2037
Class III-C28b      Class II-C28          (11)            (3)        March 25, 2037
Class III-C28c      Class II-C28          (12)            (4)        March 25, 2037



                                        8





                    CORRESPONDING                    INITIAL TIER   LATEST POSSIBLE
REMIC III CLASS   REMIC II REGULAR   TIER INTEREST     PRINCIPAL        MATURITY
  DESIGNATION         INTEREST           RATE           AMOUNT            DATE
---------------   ----------------   -------------   ------------   ---------------

Class III-C29a      Class II-C29          (10)            (2)        March 25, 2037
Class III-C29b      Class II-C29          (11)            (3)        March 25, 2037
Class III-C29c      Class II-C29          (12)            (4)        March 25, 2037
Class III-C30a      Class II-C30          (10)            (2)        March 25, 2037
Class III-C30b      Class II-C30          (11)            (3)        March 25, 2037
Class III-C30c      Class II-C30          (12)            (4)        March 25, 2037
Class III-C31a      Class II-C31          (10)            (2)        March 25, 2037
Class III-C31b      Class II-C31          (11)            (3)        March 25, 2037
Class III-C31c      Class II-C31          (12)            (4)        March 25, 2037
Class III-C32a      Class II-C32          (10)            (2)        March 25, 2037
Class III-C32b      Class II-C32          (11)            (3)        March 25, 2037
Class III-C32c      Class II-C32          (12)            (4)        March 25, 2037
Class III-C33a      Class II-C33          (10)            (2)        March 25, 2037
Class III-C33b      Class II-C33          (11)            (3)        March 25, 2037
Class III-C33c      Class II-C33          (12)            (4)        March 25, 2037
Class III-C34a      Class II-C34          (10)            (2)        March 25, 2037
Class III-C34b      Class II-C34          (11)            (3)        March 25, 2037
Class III-C34c      Class II-C34          (12)            (4)        March 25, 2037
Class III-C35a      Class II-C35          (10)            (2)        March 25, 2037
Class III-C35b      Class II-C35          (11)            (3)        March 25, 2037
Class III-C35c      Class II-C35          (12)            (4)        March 25, 2037
Class III-C36a      Class II-C36          (10)            (2)        March 25, 2037
Class III-C36b      Class II-C36          (11)            (3)        March 25, 2037
Class III-C36c      Class II-C36          (12)            (4)        March 25, 2037
Class III-C37a      Class II-C37          (10)            (2)        March 25, 2037
Class III-C37b      Class II-C37          (11)            (3)        March 25, 2037
Class III-C37c      Class II-C37          (12)            (4)        March 25, 2037
Class III-C38a      Class II-C38          (10)            (2)        March 25, 2037



                                        9





                    CORRESPONDING                    INITIAL TIER   LATEST POSSIBLE
REMIC III CLASS   REMIC II REGULAR   TIER INTEREST     PRINCIPAL        MATURITY
  DESIGNATION         INTEREST           RATE           AMOUNT            DATE
---------------   ----------------   -------------   ------------   ---------------

Class III-C38b      Class II-C38          (11)            (3)        March 25, 2037
Class III-C38c      Class II-C38          (12)            (4)        March 25, 2037
Class III-C39a      Class II-C39          (10)            (2)        March 25, 2037
Class III-C39b      Class II-C39          (11)            (3)        March 25, 2037
Class III-C39c      Class II-C39          (12)            (4)        March 25, 2037
Class III-C40a      Class II-C40          (10)            (2)        March 25, 2037
Class III-C40b      Class II-C40          (11)            (3)        March 25, 2037
Class III-C40c      Class II-C40          (12)            (4)        March 25, 2037
Class III-C41a      Class II-C41          (10)            (2)        March 25, 2037
Class III-C41b      Class II-C41          (11)            (3)        March 25, 2037
Class III-C41c      Class II-C41          (12)            (4)        March 25, 2037
Class III-C42a      Class II-C42          (10)            (2)        March 25, 2037
Class III-C42b      Class II-C42          (11)            (3)        March 25, 2037
Class III-C42c      Class II-C42          (12)            (4)        March 25, 2037
Class III-C43a      Class II-C43          (10)            (2)        March 25, 2037
Class III-C43b      Class II-C43          (11)            (3)        March 25, 2037
Class III-C43c      Class II-C43          (12)            (4)        March 25, 2037
Class III-C44a      Class II-C44          (10)            (2)        March 25, 2037
Class III-C44b      Class II-C44          (11)            (3)        March 25, 2037
Class III-C44c      Class II-C44          (12)            (4)        March 25, 2037
Class III-C45a      Class II-C45          (10)            (2)        March 25, 2037
Class III-C45b      Class II-C45          (11)            (3)        March 25, 2037
Class III-C45c      Class II-C45          (12)            (4)        March 25, 2037
Class III-C46a      Class II-C46          (10)            (2)        March 25, 2037
Class III-C46b      Class II-C46          (11)            (3)        March 25, 2037
Class III-C46c      Class II-C46          (12)            (4)        March 25, 2037
Class III-C47a      Class II-C47          (10)            (2)        March 25, 2037
Class III-C47b      Class II-C47          (11)            (3)        March 25, 2037



                                       10





                    CORRESPONDING                    INITIAL TIER   LATEST POSSIBLE
REMIC III CLASS   REMIC II REGULAR   TIER INTEREST     PRINCIPAL        MATURITY
  DESIGNATION         INTEREST            RATE          AMOUNT            DATE
---------------   ----------------   -------------   ------------   ---------------

Class III-C47c      Class II-C47          (12)             (4)       March 25, 2037
Class III-C48a      Class II-C48          (10)             (2)       March 25, 2037
Class III-C48b      Class II-C48          (11)             (3)       March 25, 2037
Class III-C48c      Class II-C48          (12)             (4)       March 25, 2037
Class III-C49a      Class II-C49          (10)             (2)       March 25, 2037
Class III-C49b      Class II-C49          (11)             (3)       March 25, 2037
Class III-C49c      Class II-C49          (12)             (4)       March 25, 2037
Class III-C50a      Class II-C50          (10)             (2)       March 25, 2037
Class III-C50b      Class II-C50          (11)             (3)       March 25, 2037
Class III-C50c      Class II-C50          (12)             (4)       March 25, 2037
Class III-C51a      Class II-C51          (10)             (2)       March 25, 2037
Class III-C51b      Class II-C51          (11)             (3)       March 25, 2037
Class III-C51c      Class II-C51          (12)             (4)       March 25, 2037
Class III-C52a      Class II-C52          (10)             (2)       March 25, 2037
Class III-C52b      Class II-C52          (11)             (3)       March 25, 2037
Class III-C52c      Class II-C52          (12)             (4)       March 25, 2037
Class III-J1         Class II-J1          (13)            (14)       March 25, 2037
Class III-N          Class II-N           (15)            (16)        May 25, 2006
Class R-III                               (17)            (17)


(1)  The interest rate for these REMIC III Regular Interests will be as follows:
     (i) for all Distribution Dates commencing on the Corresponding Distribution
     Date through and including the Distribution Date in June 2006, 1.5
     multiplied by (REMIC III Net WAC minus 4.7315%) and (ii) for all other
     Distribution Dates, REMIC III Net WAC.

(2)  These REMIC III Regular Interests will have an initial principal balance
     equal to the product of (i) the initial principal balance of the
     Corresponding REMIC II Regular Interest and (ii) two divided by three.

(3)  These REMIC III Regular Interests will have an initial principal balance
     equal to the initial principal balance of the Corresponding REMIC II
     Regular Interest divided by three.


                                       11



(4)  These REMIC III Regular Interests will have a notional principal balance
     equal to the principal balance of the Corresponding REMIC II Regular
     Interest.

(5)  The interest rate for these REMIC III Regular Interests will be as follows:
     (i) for all Distribution Dates commencing on the Corresponding Distribution
     Date through and including the Distribution Date in June 2006, 3 multiplied
     by 1-month LIBOR, subject to a cap of 14.1945% and (ii) for all other
     Distribution Dates, REMIC III Net WAC.

(6)  The interest rate for these REMIC III Regular Interests will be as follows:
     (i) for all Distribution Dates commencing on the Corresponding Distribution
     Date through and including the Distribution Date in June 2006, 4.7315%
     minus 1-Month LIBOR, subject to a floor of zero and (ii) for all other
     Distribution Dates, zero.

(7)  The interest rate for this REMIC III Regular Interest will be as follows:
     (i) for all Distribution Dates commencing on the Distribution Date in July
     2006 through and including the Corresponding Distribution Date, 1.5
     multiplied by (REMIC III Net WAC minus 4.7315%) and (ii) for all other
     Distribution Dates, REMIC III Net WAC.

(8)  The interest rate for this REMIC III Regular Interests will be as follows:
     (i) for all Distribution Dates commencing on the Distribution Date in July
     2006 through and including the Corresponding Distribution Date, 3
     multiplied by 1-month LIBOR, subject to a cap of 14.1945% and (ii) for all
     other Distribution Dates, REMIC III Net WAC.

(9)  The interest rate for this REMIC III Regular Interests will be as follows:
     (i) for all Distribution Dates commencing on the Distribution Date in July
     2006 through and including the Corresponding Distribution Date, 4.7315%
     minus 1-Month LIBOR, subject to a floor of zero and (ii) for all other
     Distribution Dates, zero.

(10) The interest rate for these REMIC III Regular Interests will be as follows:
     (i) for all Distribution Dates commencing on the first Distribution Date
     through and including the Corresponding Distribution Date, 1.5 multiplied
     by (REMIC III Net WAC minus 4.7315%) and (ii) for all other Distribution
     Dates, REMIC III Net WAC.

(11) The interest rate for these REMIC III Regular Interests will be as follows:
     (i) for all Distribution Dates commencing on the first Distribution Date
     through and including the Corresponding Distribution Date, 3 multiplied by
     1-month LIBOR, subject to a cap of 14.1945% and (ii) for all other
     Distribution Dates, REMIC III Net WAC.

(12) The interest rate for these REMIC III Regular Interests will be as follows:
     (i) for all Distribution Dates commencing on the first Distribution Date
     through and including the Corresponding Distribution Date, 4.7315% minus
     1-Month LIBOR, subject to a floor of zero and (ii) for all other
     Distribution Dates, zero.

(13) The interest rate for this REMIC III Regular Interest will be equal to the
     REMIC III Net WAC.

(14) These REMIC III Regular Interests will have an initial principal balance
     equal to the initial principal balance of the Corresponding REMIC II
     Regular Interest.


                                       12



(15) The Class III-N Interest is entitled to all distributions of interest on
     the Class II-N Interest.

(16) The Class III-N Interest will have a notional principal balance equal to
     the notional principal balance of the Class II-N Interest.

(17) The Class R-III Interest is the sole class of residual interest in REMIC
     III. The Class R-III Interest does not have a principal amount or an
     interest rate.

     On each Distribution Date, all principal payments (scheduled and prepaid)
and Realized Losses generated with respect to the Mortgage Loans and any amounts
transferred from the Pre-Funding Account to REMIC I shall be allocated in the
following order: (i) first, to the Class III-J1 Interest until such Class is
paid in full or eliminated by such losses, (ii) second, to the Class III-C1a
through Class III-C4a and Class III-C1b through Class III-C4b Interests, first,
pro rata between the two subsets of interests, and second, in reverse numerical
order among the subsets of interests, until such Classes are paid in full or
eliminated by such losses and (iii) third, to the Class III-C5a through Class
III-C52a and Class III-C5b through Class III-C52b Interests, first, pro rata
between the two subsets of interests, and second, sequentially among the subsets
of interests, until such Classes are paid in full or eliminated by such losses.

          The REMIC IV Regular Interests and the Class R-IV Interest shall have
the following tier interest rate, initial principal amount, Corresponding REMIC
V Interest, and latest possible maturity date as set forth in the table below.



                   TIER                                   CORRESPONDING
REMIC IV CLASS   INTEREST    INITIAL TIER PRINCIPAL     REMIC V  INTEREST/   LATEST POSSIBLE
  DESIGNATION      RATE              AMOUNT            CORRESPONDING CLASS    MATURITY DATE
--------------   --------   ------------------------   -------------------   ---------------

Class IV-A-1        (1)     1/2 of the Corresponding        Class A-1         March 25, 2037
                             Class initial principal
                                     balance

Class IV-A-2        (1)     1/2 of the Corresponding        Class A-2         March 25, 2037
                             Class initial principal
                                     balance

Class IV-A-3        (1)     1/2 of the Corresponding        Class A-3         March 25, 2037
                             Class initial principal
                                     balance

Class IV-A-4        (1)     1/2 of the Corresponding        Class A-4         March 25, 2037
                             Class initial principal
                                     balance



                                       13





                   TIER                                   CORRESPONDING
REMIC IV CLASS   INTEREST    INITIAL TIER PRINCIPAL     REMIC V  INTEREST/   LATEST POSSIBLE
  DESIGNATION      RATE              AMOUNT            CORRESPONDING CLASS    MATURITY DATE
--------------   --------   ------------------------   -------------------   ---------------

Class IV-M-1        (1)     1/2 of the Corresponding        Class M-1         March 25, 2037
                             Class initial principal
                                     balance

Class IV-M-2        (1)     1/2 of the Corresponding        Class M-2         March 25, 2037
                             Class initial principal
                                     balance

Class IV-M-3        (1)     1/2 of the Corresponding        Class M-3         March 25, 2037
                             Class initial principal
                                     balance

Class IV-M-4        (1)     1/2 of the Corresponding        Class M-4         March 25, 2037
                             Class initial principal
                                     balance

Class IV-M-5        (1)     1/2 of the Corresponding        Class M-5         March 25, 2037
                             Class initial principal
                                     balance

Class IV-M-6        (1)     1/2 of the Corresponding        Class M-6         March 25, 2037
                            Class initial principal
                                     balance

Class IV-B-1        (1)     1/2 of the Corresponding        Class B-1         March 25, 2037
                             Class initial principal
                                     balance

Class IV-B-2        (1)     1/2 of the Corresponding        Class B-2         March 25, 2037
                             Class initial principal
                                     balance

Class IV-B-3        (1)     1/2 of the Corresponding        Class B-3         March 25, 2037
                             Class initial principal
                                     balance

Class IV-B-4        (1)     1/2 of the Corresponding        Class B-4         March 25, 2037
                             Class initial principal
                                     balance



                                       14





                   TIER                           CORRESPONDING
REMIC IV CLASS   INTEREST     INITIAL TIER      REMIC V INTEREST/     LATEST POSSIBLE
 DESIGNATION       RATE     PRINCIPAL AMOUNT   CORRESPONDING CLASS     MATURITY DATE
--------------   --------   ----------------   -------------------   -----------------

                                 balance
Class IV-           (1)            (2)                 N/A             March 25, 2037
Accrual
Class IV-N          (3)            (4)              Class X-2           May 25, 2006
Class IV-I1         (5)            (5)              Class I-1        December 25, 2006
Class IV-I2         (6)            (6)              Class I-2        December 25, 2007
Class IV-I3         (7)            (7)              Class I-3        December 25, 2008
Class IV-I4         (8)            (8)              Class I-4        December 25, 2009
Class IV-I5         (9)            (9)              Class I-5        December 25, 2010
Class R-IV         (10)           (10)               Class R


(1)  The interest rate with respect to any Distribution Date for these REMIC IV
     Regular Interests is the REMIC IV Net WAC.

(2)  The Class IV-Accrual Interest will have an initial principal balance equal
     to the product of (a) 50% and (b) the sum of (i) the Pool Stated Principal
     Balance (ii) the Subordinated Amount and (ii) the Initial Pre-Funded
     Amount.

(3)  The Class IV-N Interest is entitled to all distributions of interest on the
     Class III-N Interest.

(4)  The Class IV-N Interest will have a notional principal balance equal to the
     notional principal balance of the Class III-N Interest.

(5)  The Class IV-I1 Interest will be an interest-only regular interest and will
     be entitled to receive, on each Distribution Date, the amount distributable
     on the Class III-C1c through Class III-C10c Interests on such Distribution
     Date.

(6)  The Class IV-I2 Interest will be an interest-only regular interest and will
     be entitled to receive, on each Distribution Date, the sum of the amounts
     distributable on the Class III-C11c through Class III-C22c Interests on
     such Distribution Date.

(7)  The Class IV-I3 Interest will be an interest-only regular interest and will
     be entitled to receive, on each Distribution Date, the sum of the amounts
     distributable on the Class III-C23c through Class III-C34c Interests on
     such Distribution Date.

(8)  The Class IV-I4 Interest will be an interest-only regular interest and will
     be entitled to receive, on each Distribution Date, the sum of the amounts
     distributable on the Class III-C35c through Class III-C46c Interests on
     such Distribution Date.


                                       15



(9)  The Class IV-I5 Interest will be an interest-only regular interest and will
     be entitled to receive, on each Distribution Date, the sum of the amounts
     distributable on the Class III-C47c through Class III-C52c Interests on
     such Distribution Date.

(10) The Class R-IV Interest is the sole class of residual interest in REMIC IV.
     The Class R-IV Interest does not have a principal amount or an interest
     rate.

               On each Distribution Date, 50% of the increase in the
Subordinated Amount will be payable as a reduction of the principal balances of
the REMIC IV Accretion Directed Classes and will be accrued and added to the
principal balance of the Class IV-Accrual Interest. To this end, each REMIC IV
Accretion Directed Class will be reduced by an amount equal to 50% of any
increase in the Subordinated Amount that is attributable to a reduction in the
principal balance of its Corresponding Class. On each Distribution Date, the
increase in the principal balance of the Class IV-Accrual Interest may not
exceed interest accruals for such Distribution Date for the Class IV-Accrual
Interest. If, with respect to any Distribution Date, 50% of the increase in the
Subordinated Amount exceeds accrued interest on the Class IV-Accrual Interest,
the excess (accumulated with all such excess for all prior Distribution Dates)
will be added to any increase in the Subordinated Amount for purposes of
calculating accrued interest on the Class IV-Accrual Interest payable as
principal on the REMIC IV Accretion Directed Classes on the next Distribution
Date.

     On each Distribution Date, all principal payments (scheduled and prepaid)
on the Mortgage Loans and any amounts transferred from the Pre-Funding Account
to REMIC I shall be allocated as follows: 50% to the Class IV-Accrual Interest
and 50% to the REMIC IV Accretion Directed Classes, until such interests are
paid in full. To this end, principal payments shall be allocated among such
REMIC IV Accretion Directed Classes in an amount equal to 50% of the principal
amounts allocated to their respective Corresponding Classes. Notwithstanding the
foregoing, principal payments allocated to the Class X Certificates that result
in the reduction in the Subordinated Amount shall be allocated to the Class
IV-Accrual Interest until paid in full. On each Distribution Date, Realized
Losses shall be applied so that after all distributions have been made on each
Distribution Date (i) the principal balance of each REMIC IV Accretion Directed
Class is equal to 50% of the principal balance of its Corresponding Class, and
(ii) the principal balance of the Class IV-Accrual Interest is equal to 50% of
the sum of (1) the Pool Stated Principal Balance, (2) the Subordinated Amount
and (3) the Pre-Funding Amount.

               The REMIC V Regular Interests and the Class R-V Interest shall
have the following tier interest rate, initial tier principal amount,
corresponding classes, and latest possible maturity date as set forth in the
table below.
                  TIER                                        LATEST POSSIBLE
REMIC V CLASS   INTEREST     INITIAL TIER     CORRESPONDING       MATURITY
 DESIGNATION      RATE     PRINCIPAL AMOUNT       CLASS             DATE
-------------   --------   ----------------   -------------   ---------------
Class A-1          (1)       $380,000,000      Class A-1(8)    March 25, 2037
Class A-2          (1)       $111,000,000      Class A-2(8)    March 25, 2037
Class A-3          (1)       $153,092,000      Class A-3(8)    March 25, 2037


                                       16



                  TIER                                        LATEST POSSIBLE
REMIC V CLASS   INTEREST     INITIAL TIER     CORRESPONDING       MATURITY
 DESIGNATION      RATE     PRINCIPAL AMOUNT       CLASS             DATE
-------------   --------   ----------------   -------------   -----------------
Class A-4          (1)        $94,000,000      Class A-4(8)     March 25, 2037
Class M-1          (1)        $33,866,000      Class M-1(8)     March 25, 2037
Class M-2          (1)        $30,619,000      Class M-2(8)     March 25, 2037
Class M-3          (1)        $17,629,000      Class M-3(8)     March 25, 2037
Class M-4          (1)        $15,773,000      Class M-4(8)     March 25, 2037
Class M-5          (1)        $15,309,000      Class M-5(8)     March 25, 2037
Class M-6          (1)        $14,382,000      Class M-6(8)     March 25, 2037
Class B-1          (1)        $13,454,000      Class B-1(8)     March 25, 2037
Class B-2          (1)        $11,598,000      Class B-2(8)     March 25, 2037
Class B-3          (1)        $ 9,278,000      Class B-3(8)     March 25, 2037
Class B-4          (1)        $ 9,278,000      Class B-4(8)     March 25, 2037
Class X-1(7)       (2)             (2)          Class X(9)      March 25, 2037
Class X-2(7)       (3)             (4)          Class X(9)       May 25, 2006
Class V-I1         (5)             (5)          Class I-1     December 25, 2006
Class V-I2         (5)             (5)          Class I-2     December 25, 2007
Class V-I3         (5)             (5)          Class I-3     December 25, 2008
Class V-I4         (5)             (5)          Class I-4     December 25, 2009
Class V-I5         (5)             (5)          Class I-5     December 25, 2010
Class R-V          (6)             (6)           Class R

(1)  These Certificates will bear interest during each Interest Accrual Period
     at a per annum variable rate equal to the least of (a) one-month LIBOR plus
     the applicable Pass-Through Margin or (c) the REMIC Adjusted WAC Cap.

(2)  The Class X-1 Interest has an initial principal balance of $18,557,051 but
     it will not accrue interest on such balance but will accrue interest on a
     notional principal balance. As of any Distribution Date, the Class X-1
     Interest shall have a notional principal balance equal to the sum of (i)
     the Pool Stated Principal Balance and (ii) any amount remaining in the
     Pre-Funding Account as of the first day of the related Interest Accrual
     Period. With respect to any Interest Accrual Period, the Class X-1 Interest
     shall bear interest at a rate equal to the excess, if any, of the REMIC
     Adjusted WAC Cap over the product of (i) 2 and (ii) the weighted average
     interest rates of the REMIC IV Accretion Direction Classes and the Class
     IV-Accrual Interest, where each REMIC IV Accretion Directed Class is


                                       17



     subject to a cap equal to the interest rate on its Corresponding REMIC V
     Interest and the Class IV-Accrual Interest is subject to a cap of zero.
     With respect to any Distribution Date, interest that so accrues on the
     notional principal balance of the Class X-1 Interest shall be deferred in
     an amount equal to any increase in the Subordinated Amount on such
     Distribution Date. Such deferred interest shall not itself bear interest.

(3)  The Class X-2 Interest is entitled to all distributions of interest on the
     Class IV-N Interest.

(4)  The Class X-2 Interest will have a notional principal balance equal to the
     notional principal balance of the Class IV-N Interest.

(5)  These REMIC V Regular Interests will be interest-only regular interests and
     will be entitled to receive on each Distribution Date all distribution on
     its corresponding REMIC IV Regular Interest for such Distribution Date.

(6)  The Class R-V Interest is the sole class of residual interest in REMIC V.
     The Class R-V Interest does not have a principal amount or an interest
     rate.

(7)  The Class X Certificates will represent two REMIC V Regular Interests, the
     Class X-1 and Class X-2 Interests.

(8)  Each of these Certificates will represent not only the ownership of the
     Corresponding Class of REMIC V Regular Interest but also the right to
     receive payments from the Excess Reserve Fund Account and Swap Account in
     respect of any Basis Risk Carry Forward Amounts. For federal income tax
     purposes, the Trustee will treat a Certificateholder's right to receive of
     Basis Risk Carry Forward Amounts as payments made pursuant to a notional
     principal contract written by the Class X Certificateholders. Each of these
     Certificates will also represent the obligation to make certain payments on
     such notional principal contract to the extent that the interest accrued on
     its Corresponding REMIC V Regular Interest is in excess of the related
     Accrued Certificate Interest.

(9)  The Class X Certificates also represent the right to receive payments from
     the Interest Rate Swap Agreement, the Pre-Funding Reserve Account and
     certain payments from Holders of the LIBOR Certificates as described in
     footnote 8 and the obligation to fund certain Basis Risk Carry Forward
     Amounts.

               Set forth below are designations of Classes of Certificates to
the categories used herein:

Book-Entry Certificates.......   All Classes of Certificates other than the
                                 Physical Certificates.

Delay Certificates............   None.

ERISA-Restricted
Certificates..................   Class R Certificates, Class P Certificate and
                                 Class X Certificate; any certificate with a
                                 rating below the lowest applicable permitted
                                 rating under the Underwriters'


                                       18



                                 Exemption.

LIBOR Certificates............   Class A-1, Class A-2, Class A-3, Class A-4 and
                                 Subordinated Certificates.

Non-Delay Certificates........   Class A-1, Class A-2, Class A-3, Class A-4,
                                 Class X and Subordinated Certificates.

Offered Certificates..........   All Classes of Certificates other than the
                                 Private Certificates.

Physical Certificates.........   Class P, Class X and Class R Certificates.

Private Certificates..........   Class P, Class X and Class R Certificates.

Rating Agencies...............   Moody's, Fitch and Standard & Poor's.

Regular Certificates..........   All Classes of Certificates other than the
                                 Class P and Class R Certificates.

Residual Certificates.........   Class R Certificates.

Subordinated Certificates.....   Class M-1, Class M-2, Class M-3, Class M-4,
                                 Class M-5, Class M-6, Class B-1, Class B-2,
                                 Class B-3 and Class B-4 Certificates.


                                       19



                                    ARTICLE I

                                   DEFINITIONS

          Whenever used in this Agreement, the following words and phrases,
unless the context otherwise requires, shall have the following meanings:

          10-K Filing Deadline: As defined in Section 8.12(c).

          60+ Day Delinquent Loan: Each Mortgage Loan with respect to which any
portion of a Scheduled Payment is, as of the last day of the prior Due Period,
two months or more past due (without giving effect to any grace period), each
Mortgage Loan in foreclosure, all REO Property and each Mortgage Loan for which
the Mortgagor has filed for bankruptcy.

          Accepted Servicing Practices: With respect to each Servicer and any
Mortgage Loan, those mortgage servicing practices set forth in Section 3.01.

          Account: Any of the Capitalized Interest Account, the Collection
Accounts, the Distribution Account, any Escrow Account, the Excess Reserve Fund
Account, the Swap Account, the Pre-Funding Account or the Pre-Funding Reserve
Account. Each Account shall be an Eligible Account.

          Accrued Certificate Interest: With respect to any Distribution Date
for each Class of Certificates (other than the Class P, Class R and Class X
Certificates), the amount of interest accrued during the related Interest
Accrual Period at the applicable Pass-Through Rate on the related Class
Certificate Balance immediately prior to such Distribution Date, as reduced by
such Class's share of Net Prepayment Interest Shortfalls and Relief Act
Shortfalls for such Distribution Date allocated to such Class pursuant to
Section 4.02.

          Additional Form 10-K Disclosure: As defined in Section 8.12(c).

          Addition Notice: A written notice from the Unaffiliated Seller to the
Trustee, the Rating Agencies, the Securities Administrator that the Unaffiliated
Seller desires to make a Subsequent Transfer.

          Adjustable Rate Mortgage Loan: A Mortgage Loan bearing interest at an
adjustable rate.

          Adjusted Mortgage Rate: As to each Mortgage Loan and at any time, the
per annum rate equal to the Mortgage Rate less the Servicing Fee Rate.

          Adjusted Net Mortgage Rate: As to each Mortgage Loan and at any time,
the per annum rate equal to the Mortgage Rate less the Expense Fee Rate.

          Adjustment Date: As to any Adjustable Rate Mortgage Loan, the first
Due Date on which the related Mortgage Rate adjusts as set forth in the related
Mortgage Note and each Due Date thereafter on which the Mortgage Rate adjusts as
set forth in the related Mortgage Note.


                                       20



          Advances: Collectively, the P&I Advances and Servicing Advances.

          Advance Facility: As defined in Section 3.27.

          Advance Facility Trustee: As defined in Section 3.27.

          Advance Reimbursement Amount: As defined in Section 3.27.

          Advancing Person: As defined in Section 3.27.

          Affiliate: With respect to any Person, any other Person controlling,
controlled by or under common control with such first Person. For the purposes
of this definition, "control" means the power to direct the management and
policies of such Person, directly or indirectly, whether through the ownership
of voting securities, by contract or otherwise; and the terms "controlling" and
"controlled" have meanings correlative to the foregoing.

          Agreement: This Pooling and Servicing Agreement and all amendments or
supplements hereto.

          Allstate: Allstate Home Loans, Inc., a California corporation.

          Allstate Assignment Agreement: The Assignment and Recognition
Agreement, dated as of February 28, 2006, by and among the Unaffiliated Seller,
the Depositor and Allstate, and each other Assignment and Recognition Agreement
by and among the Unaffiliated Seller, the Depositor and Allstate in connection
with any Subsequent Transfer of Allstate Mortgage Loans.

          Allstate Mortgage Loan: A Mortgage Loan which was acquired from
Allstate by the Unaffiliated Seller pursuant to the Allstate Purchase Agreement,
and which has been acquired by the Trust Fund.

          Allstate Purchase Agreement: The Amended and Restated Mortgage Loan
Purchase and Warranties Agreement, dated as of December 1, 2005, as amended to
date, by and between the Unaffiliated Seller and Allstate.

          Amount Held for Future Distribution: As to the Certificates on any
Distribution Date, the aggregate amount held in each Collection Account at the
close of business on the related Determination Date on account of (i) Principal
Prepayments, Insurance Proceeds, Condemnation Proceeds and Liquidation Proceeds
on the Mortgage Loans received after the end of the related Prepayment Period
and (ii) all Scheduled Payments on the Mortgage Loans due after the end of the
related Due Period.

          Analytics Company: Intex Solutions, Inc., or any other bond analytics
service provider identified to the Securities Administrator by the Depositor.

          Applied Realized Loss Amount: With respect to any Distribution Date,
the amount, if any, by which the aggregate Class Certificate Balance of the
LIBOR Certificates after


                                       21



distributions of principal on such Distribution Date exceeds the aggregate
Stated Principal Balance of the Mortgage Loans for such Distribution Date.

          Appraised Value: The value set forth in an appraisal made in
connection with the origination of the related Mortgage Loan as the value of the
Mortgaged Property.

          Assignment and Recognition Agreement: The Allstate Assignment
Agreement, the Chapel Mortgage Assignment Agreement, the Encore Assignment
Agreement, the First Bank Assignment Agreement, the First Horizon Assignment
Agreement, the First NLC Assignment Agreement, the FlexPoint Assignment
Agreement, the Fremont Assignment Agreement, the Homeowners Assignment
Agreement, the Lenders Direct Assignment Agreement, the Lime Financial
Assignment Agreement, the Mandalay Assignment Agreement, the Master Financial
Assignment Agreement, the NC Capital Assignment Agreement, the Platinum
Assignment Agreement, the Town & Country Assignment Agreement or the Rose
Assignment Agreement, as applicable.

          Assignment of Mortgage: An assignment of the Mortgage, notice of
transfer or equivalent instrument in recordable form (other than the assignee's
name and recording information not yet returned from the recording office),
reflecting the sale of the Mortgage to the Trustee.

          Available Funds: With respect to any Distribution Date and the
Mortgage Loans, to the extent received by the Securities Administrator (x) the
sum of (i) the aggregate amount of Scheduled Payments on the Mortgage Loans due
on the related Due Date (net of the related Expense Fees) and received by the
Servicers on or prior to the related Determination Date, together with any P&I
Advance in respect thereof, (ii) certain unscheduled payments in respect of the
Mortgage Loans received by the Servicers during the related Prepayment Period
and remitted to the Master Servicer, including all partial or full prepayments,
Insurance Proceeds, Condemnation Proceeds, Liquidation Proceeds (excluding
Prepayment Charges), (iii) Compensating Interest payments from the Servicers to
the Master Servicer in respect of Prepayment Interest Shortfalls for that
Distribution Date, (iv) for any Distribution Date on or prior to May 25, 2006,
any funds required to be paid from the Capitalized Interest Account to make up
for any interest shortfalls on the Initial Mortgage Loans, (v) immediately
following the end of the Pre-Funding Period, all amounts, if any, on deposit in
the Pre-Funding Account, (vi) the proceeds from repurchases of Mortgage Loans,
and any Substitution Adjustment Amounts received in connection with respect to
the substitutions of Mortgage Loans that occur during the month in which such
Distribution Date occurs at the Repurchase Price and (vii) all proceeds received
with respect to the termination of the Trust Fund pursuant to Section 11.01
hereof, reduced by (y) amounts in reimbursement for Advances previously made
with respect to the Mortgage Loans and other amounts, in each case, as to which
the Master Servicer, the Securities Administrator, the Servicers, the Depositor,
the Backup Servicer, the Custodian or the Trustee are entitled to be paid or
reimbursed pursuant to the Agreement and any costs associated with a transfer of
servicing to the extent not paid by the predecessor servicer.

          Average Net Proceeds: As defined in Exhibit M hereto.


                                       22



          Backup Servicer: JPMorgan Chase Bank, National Association, a banking
association organized under the laws of the United States, and its successors in
interest, and if a successor backup servicer is appointed hereunder, such
successor backup servicer.

          Balloon Loan: Any Mortgage Loan that requires only payments of
interest until the stated maturity date of the Mortgage Loan or Scheduled
Payments of principal which (not including the payment due on its stated
maturity date) are based on an amortization schedule that would be insufficient
to fully amortize the principal thereof by the stated maturity date of the
Mortgage Loan.

          Basic Principal Distribution Amount: With respect to any Distribution
Date, the excess of (i) the aggregate Principal Remittance Amount for such
Distribution Date over (ii) the Excess Subordinated Amount, if any, for such
Distribution Date.

          Basis Risk Carry Forward Amount: With respect to each Class of LIBOR
Certificates, as of any Distribution Date, the sum of (A) if on such
Distribution Date the Pass-Through Rate for any Class of LIBOR Certificates is
based upon the WAC Cap, the excess of (i) the amount of interest such Class of
Certificates would otherwise be entitled to receive on such Distribution Date
had such rate been calculated as the sum of LIBOR and the applicable
Pass-Through Margin on such Class of Certificates for such Distribution Date,
over (ii) the amount of interest payable on such Class of Certificates
calculated at the WAC Cap for such Distribution Date and (B) the Basis Risk
Carry Forward Amount for such Class of Certificates for all previous
Distribution Dates not previously paid, together with interest thereon at a rate
equal to the sum of LIBOR and the applicable Pass-Through Margin for such Class
of Certificates for such Distribution Date. For federal income tax purposes,
with respect to each Class of LIBOR Certificates, as of any Distribution Date,
the sum of (A) if on such Distribution Date, the interest rate for any
Corresponding REMIC V Regular Interest is based upon the REMIC Adjusted WAC Cap,
the excess of (i) the amount of interest such Class of Certificates would
otherwise be entitled to receive on such Distribution Date had such rate been
calculated as the sum of LIBOR and the applicable Pass-Through Margin on such
Class of Certificates for such Distribution Date, over (ii) the amount of
interest payable on such REMIC V Regular Interest calculated at the REMIC
Adjusted WAC Cap for such Distribution Date and (B) the Basis Risk Carry Forward
Amount for such Class of Certificates for all previous Distribution Dates not
previously paid, together with interest thereon at a rate equal to the sum of
LIBOR and the applicable Pass-Through Margin for such Class of Certificates for
such Distribution Date.

          Basis Risk Payment: For any Distribution Date, a payment in an amount
equal to any Basis Risk Carry Forward Amount; provided, however, that with
respect to any Distribution Date, the payment cannot exceed the amounts
otherwise available for distribution on the Class X Certificates.

          Best's: Best's Key Rating Guide, as the same shall be amended from
time to time.

          Book-Entry Certificates: As specified in the Preliminary Statement.


                                       23



          Business Day: Any day other than (i) Saturday or Sunday, or (ii) a day
on which banking and savings and loan institutions, in (a) the States of
California, New York, Utah, New Jersey and Florida, (b) the applicable states in
which the Servicers' servicing operations are located, (c) the State in which
the Securities Administrator's or Master Servicer's operations are located or
(d) the State in which the Custodian's operations are located, are authorized or
obligated by law or executive order to be closed.

          Capitalized Interest Account: The separate Eligible Account created
and maintained by the Securities Administrator pursuant to Section 3.07(e) in
the name of the Securities Administrator for the benefit of the LIBOR
Certificateholders and designated "JPMorgan Chase Bank, National Association, in
trust for registered holders of IXIS Real Estate Capital Trust 2006-HE1,
Mortgage Pass-Through Certificates, Series 2006-HE1".

          Capitalized Interest Requirement: With respect to the Distribution
Dates occurring in March 2006, April 2006 and May 2006, the excess, if any, of
(x) the Accrued Certificate Interests for all classes of the LIBOR Certificates
for such Distribution Date over (y) all scheduled installments of interest (net
of the related Expense Fees) due on the Mortgage Loans in the related Due
Period. In no event will the Capitalized Interest Requirement be less than zero.

          Certificate: Any one of the Certificates executed by the Securities
Administrator in substantially the forms attached hereto as exhibits.

          Certificate Balance: With respect to any Class of Certificates, other
than the Class X and Class R Certificates, at any date, the maximum dollar
amount of principal to which the Holder thereof is then entitled hereunder, such
amount being equal to the Denomination thereof minus all distributions of
principal previously made with respect thereto and in the case of any
Certificates, reduced by any Applied Realized Loss Amounts allocated to such
Class of Certificates pursuant to Section 4.07; provided, however, that
immediately following the Distribution Date on which a Subsequent Recovery is
distributed, the Class Certificate Balances of any Class or Classes of
Certificates that have been previously reduced by Applied Realized Loss Amounts
will be increased, in order of seniority, by the amount of the Subsequent
Recovery distributed on such Distribution Date (up to the amount of Unpaid
Realized Loss Amounts for such Class or Classes for such Distribution Date);
provided, that the Certificate Balance of any Class of Certificates that had
previously been reduced to zero shall not be increased as a result of any
Subsequent Recoveries. The Class X and Class R Certificates have no Certificate
Balance.

          Certificate Owner: With respect to a Book-Entry Certificate, the
Person who is the beneficial owner of such Book-Entry Certificate.

          Certificate Register: The register maintained pursuant to Section
5.02.

          Certificateholder or Holder: The person in whose name a Certificate is
registered in the Certificate Register, except that, solely for the purpose of
giving any consent pursuant to this Agreement, any Certificate registered in the
name of the Depositor or any Affiliate of the Depositor shall be deemed not to
be Outstanding and the Percentage Interest evidenced thereby


                                       24



shall not be taken into account in determining whether the requisite amount of
Percentage Interests necessary to effect such consent has been obtained;
provided, however, that if any such Person (including the Depositor) owns 100%
of the Percentage Interests evidenced by a Class of Certificates, such
Certificates shall be deemed to be Outstanding for the purposes of any provision
hereof that requires the consent of the Holders of Certificates of a particular
Class as a condition to the taking of any action hereunder. The Securities
Administrator is entitled to rely conclusively on a certification of the
Depositor or any Affiliate of the Depositor in determining which Certificates
are registered in the name of an Affiliate of the Depositor.

          Chapel Mortgage: Chapel Mortgage Corporation, a New Jersey
corporation, and its successors in interest.

          Chapel Mortgage Assignment Agreement: The Assignment and Recognition
Agreement, dated as of February 28, 2006, by and among the Unaffiliated Seller,
the Depositor and Chapel Mortgage, and each other Assignment and Recognition
Agreement by and among the Unaffiliated Seller, the Depositor and Chapel
Mortgage in connection with any Subsequent Transfer of Chapel Mortgage Loans.

          Chapel Mortgage Loan: A Mortgage Loan which was acquired from Chapel
Mortgage by the Unaffiliated Seller pursuant to the Chapel Mortgage Purchase
Agreement, and which has been acquired by the Trust Fund.

          Chapel Mortgage Purchase Agreement: The Amended and Restated Mortgage
Loan Purchase and Warranties Agreement, dated as of November 1, 2005, as amended
to date, by and between the Unaffiliated Seller and Chapel Mortgage.

          Class: All Certificates bearing the same class designation as set
forth in the Preliminary Statement.

          Class A Certificates: The Class A-1, Class A-2, Class A-3 and Class
A-4 Certificates.

          Class A Principal Distribution Amount: With respect to any
Distribution Date, an amount equal to the excess of (x) the aggregate Class
Certificate Balances of the Class A Certificates immediately prior to such
Distribution Date over (y) the lesser of (A) 59.10% of the Current Maximum
Amount and (B) the excess, if any, of the Current Maximum Amount over
$4,639,175.

          Class A-1 Certificates: All Certificates bearing the class designation
of "Class A-1."

          Class A-2 Certificates: All Certificates bearing the class designation
of "Class A-2."

          Class A-3 Certificates: All Certificates bearing the class designation
of "Class A-3."


                                       25



          Class A-4 Certificates: All Certificates bearing the class designation
of "Class A-4."

          Class B Certificates: The Class B-1, Class B-2, Class B-3 and Class
B-4 Certificates.

          Class B-1 Certificates: All Certificates bearing the class designation
of "Class B-1."

          Class B-1 Principal Distribution Amount: With respect to any
Distribution Date, an amount equal to the excess of (i) the sum of (A) the
aggregate Class Certificate Balances of the Class A Certificates (after taking
into account the distribution of the Class A Principal Distribution Amount on
such Distribution Date), (B) the Class Certificate Balance of the Class M-1
Certificates (after taking into account the distribution of the Class M-1
Principal Distribution Amount on such Distribution Date), (C) the Class
Certificate Balance of the Class M-2 Certificates (after taking into account the
distribution of the Class M-2 Principal Distribution Amount on such Distribution
Date), (D) the Class Certificate Balance of the Class M-3 Certificates (after
taking into account the distribution of the Class M-3 Principal Distribution
Amount on such Distribution Date), (E) the Class Certificate Balance of the
Class M-4 Certificates (after taking into account the distribution of the Class
M-4 Principal Distribution Amount on such Distribution Date), (F) the Class
Certificate Balance of the Class M-5 Certificates (after taking into account the
distribution of the Class M-5 Principal Distribution Amount on such Distribution
Date), (G) the Class Certificate Balance of the Class M-6 Certificates (after
taking into account the distribution of the Class M-6 Principal Distribution
Amount on such Distribution Date), and (H) the Class Certificate Balance of the
Class B-1 Certificates immediately prior to such Distribution Date over (ii) the
lesser of (A) 89.50% of the Current Maximum Amount and (B) the excess, if any,
of the Current Maximum Amount over $4,639,175.

          Class B-2 Certificates: All Certificates bearing the class designation
of "Class B-2".

          Class B-2 Principal Distribution Amount: With respect to any
Distribution Date, an amount equal to the excess of (i) the sum of (A) the
aggregate Class Certificate Balances of the Class A Certificates (after taking
into account the distribution of the Class A Principal Distribution Amount on
such Distribution Date), (B) the Class Certificate Balance of the Class M-1
Certificates (after taking into account the distribution of the Class M-1
Principal Distribution Amount on such Distribution Date), (C) the Class
Certificate Balance of the Class M-2 Certificates (after taking into account the
distribution of the Class M-2 Principal Distribution Amount on such Distribution
Date), (D) the Class Certificate Balance of the Class M-3 Certificates (after
taking into account the distribution of the Class M-3 Principal Distribution
Amount on such Distribution Date), (E) the Class Certificate Balance of the
Class M-4 Certificates (after taking into account the distribution of the Class
M-4 Principal Distribution Amount on such Distribution Date), (F) the Class
Certificate Balance of the Class M-5 Certificates (after taking into account the
distribution of the Class M-5 Principal Distribution Amount on such Distribution
Date), (G) the Class Certificate Balance of the Class M-6 Certificates (after
taking into account the distribution of the Class M-6 Principal


                                       26



Distribution Amount on such Distribution Date), (H) the Class Certificate
Balance of the Class B-1 Certificates (after taking into account the
distribution of the Class B-1 Principal Distribution Amount on such Distribution
Date), and (I) the Class Certificate Balance of the Class B-2 Certificates
immediately prior to such Distribution Date over (ii) the lesser of (A) 92.00%
of the Current Maximum Amount and (B) the excess, if any, of the Current Maximum
Amount over $4,639,175.

          Class B-3 Certificates: All Certificates bearing the class designation
of "Class B-3".

          Class B-3 Principal Distribution Amount: With respect to any
Distribution Date, an amount equal to the excess of (i) the sum of (A) the
aggregate Class Certificate Balances of the Class A Certificates (after taking
into account the distribution of the Class A Principal Distribution Amount on
such Distribution Date), (B) the Class Certificate Balance of the Class M-1
Certificates (after taking into account the distribution of the Class M-1
Principal Distribution Amount on such Distribution Date), (C) the Class
Certificate Balance of the Class M-2 Certificates (after taking into account the
distribution of the Class M-2 Principal Distribution Amount on such Distribution
Date), (D) the Class Certificate Balance of the Class M-3 Certificates (after
taking into account the distribution of the Class M-3 Principal Distribution
Amount on such Distribution Date), (E) the Class Certificate Balance of the
Class M-4 Certificates (after taking into account the distribution of the Class
M-4 Principal Distribution Amount on such Distribution Date), (F) the Class
Certificate Balance of the Class M-5 Certificates (after taking into account the
distribution of the Class M-5 Principal Distribution Amount on such Distribution
Date), (G) the Class Certificate Balance of the Class M-6 Certificates (after
taking into account the distribution of the Class M-6 Principal Distribution
Amount on such Distribution Date), (H) the Class Certificate Balance of the
Class B-1 Certificates (after taking into account the distribution of the Class
B-1 Principal Distribution Amount on such Distribution Date), (I) the Class
Certificate Balance of the Class B-2 Certificates (after taking into account the
distribution of the Class B-2 Principal Distribution Amount on such Distribution
Date), and (J) the Class Certificate Balance of the Class B-3 Certificates
immediately prior to such Distribution Date over (ii) the lesser of (A) 94.00%
of the Current Maximum Amount and (B) the excess, if any, of the Current Maximum
Amount over $4,639,175.

          Class B-4 Certificates: All Certificates bearing the class designation
of "Class B-4".

          Class B-4 Principal Distribution Amount: With respect to any
Distribution Date, an amount equal to the excess of (i) the sum of (A) the
aggregate Class Certificate Balances of the Class A Certificates (after taking
into account the distribution of the Class A Principal Distribution Amount on
such Distribution Date), (B) the Class Certificate Balance of the Class M-1
Certificates (after taking into account the distribution of the Class M-1
Principal Distribution Amount on such Distribution Date), (C) the Class
Certificate Balance of the Class M-2 Certificates (after taking into account the
distribution of the Class M-2 Principal Distribution Amount on such Distribution
Date), (D) the Class Certificate Balance of the Class M-3 Certificates (after
taking into account the distribution of the Class M-3 Principal Distribution
Amount on such Distribution Date), (E) the Class Certificate Balance of the
Class


                                       27



M-4 Certificates (after taking into account the distribution of the Class
M-4 Principal Distribution Amount on such Distribution Date), (F) the Class
Certificate Balance of the Class M-5 Certificates (after taking into account the
distribution of the Class M-5 Principal Distribution Amount on such Distribution
Date), (G) the Class Certificate Balance of the Class M-6 Certificates (after
taking into account the distribution of the Class M-6 Principal Distribution
Amount on such Distribution Date), (H) the Class Certificate Balance of the
Class B-1 Certificates (after taking into account the distribution of the Class
B-1 Principal Distribution Amount on such Distribution Date), (I) the Class
Certificate Balance of the Class B-2 Certificates (after taking into account the
distribution of the Class B-2 Principal Distribution Amount on such Distribution
Date), (J) the Class Certificate Balance of the Class B-3 Certificates (after
taking into account the distribution of the Class B-3 Principal Distribution
Amount on such Distribution Date), and (K) the Class Certificate Balance of the
Class B-4 Certificates immediately prior to such Distribution Date over (ii) the
lesser of (A) 96.00% of the Current Maximum Amount and (B) the excess, if any,
of the Current Maximum Amount over $4,639,175.

          Class Certificate Balance: With respect to any Class and as to any
date of determination, the aggregate of the Certificate Balances of all
Certificates of such Class as of such date.

          Class I Interests: As described in the Preliminary Statement.

          Class M Certificates: The Class M-1, Class M-2, Class M-3, Class M-4,
Class M-5 and Class M-6 Certificates.

          Class M-1 Certificates: All Certificates bearing the class designation
of "Class M-1".

          Class M-1 Enhancement Percentage: With respect to any Distribution
Date, the percentage obtained by dividing (x) the sum of (i) the aggregate Class
Certificate Balance of the Class M-2, Class M-3, Class M-4, Class M-5, Class
M-6, Class B-1, Class B-2, Class B-3 and Class B-4 Certificates and (ii) the
Subordinated Amount (in each case after taking into account the allocation of
the Principal Distribution Amount and any principal payments on those classes of
certificates from the Swap Account for such Distribution Date) by (y) the
Current Maximum Amount for that Distribution Date.

          Class M-1 Principal Distribution Amount: With respect to any
Distribution Date, an amount equal to the excess of (i) the sum of (A) the
aggregate Class Certificate Balances of the Class A Certificates (after taking
into account the distribution of the Class A Principal Distribution Amount on
such Distribution Date) and (B) the Class Certificate Balance of the Class M-1
Certificates immediately prior to such Distribution Date over (ii) the lesser of
(A) 66.40% of the Current Maximum Amount and (B) the excess, if any, of the
Current Maximum Amount over $4,639,175.

          Class M-2 Certificates: All Certificates bearing the class designation
of "Class M-2."


                                       28



          Class M-2 Principal Distribution Amount: With respect to any
Distribution Date, an amount equal to the excess of (i) the sum of (A) the
aggregate Class Certificate Balances of the Class A Certificates (after taking
into account the distribution of the Class A Principal Distribution Amount on
such Distribution Date), (B) the Class Certificate Balance of the Class M-1
Certificates (after taking into account the distribution of the Class M-1
Principal Distribution Amount on such Distribution Date) and (C) the Class
Certificate Balance of the Class M-2 Certificates immediately prior to such
Distribution Date over (ii) the lesser of (A) 73.00% of the Current Maximum
Amount and (B) the excess, if any, of the Current Maximum Amount over
$4,639,175.

          Class M-3 Certificates: All Certificates bearing the class designation
of "Class M-3".

          Class M-3 Principal Distribution Amount: With respect to any
Distribution Date, an amount equal to the excess of (i) the sum of (A) the
aggregate Class Certificate Balances of the Class A Certificates (after taking
into account the distribution of the Class A Principal Distribution Amount on
such Distribution Date), (B) the Class Certificate Balance of the Class M-1
Certificates (after taking into account the distribution of the Class M-1
Principal Distribution Amount on such Distribution Date), (C) the Class
Certificate Balance of the Class M-2 Certificates (after taking into account the
distribution of the Class M-2 Principal Distribution Amount on such Distribution
Date), and (D) the Class Certificate Balance of the Class M-3 Certificates
immediately prior to such Distribution Date over (ii) the lesser of (A) 76.80%
of the Current Maximum Amount and (B) the excess, if any, of the Current Maximum
Amount over $4,639,175.

          Class M-4 Certificates: All Certificates bearing the class designation
of "Class M-4".


          Class M-4 Principal Distribution Amount: With respect to any
Distribution Date, an amount equal to the excess of (i) the sum of (A) the
aggregate Class Certificate Balances of the Class A Certificates (after taking
into account the distribution of the Class A Principal Distribution Amount on
such Distribution Date), (B) the Class Certificate Balances of the Class M-1
Certificates (after taking into account the distribution of the Class M-1
Principal Distribution Amount on such Distribution Date), (C) the Class
Certificate Balances of the Class M-2 Certificates (after taking into account
the distribution of the Class M-2 Principal Distribution Amount on such
Distribution Date), (D) the Class Certificate Balances of the Class M-3
Certificates (after taking into account the distribution of the Class M-3
Principal Distribution Amount on such Distribution Date) and (E) the Class
Certificate Balances of the Class M-4 Certificates immediately prior to such
Distribution Date over (ii) the lesser of (A) 80.20% of the Current Maximum
Amount and (B) the excess, if any, of the Current Maximum Amount over
$4,639,175.

          Class M-5 Certificates: All Certificates bearing the class designation
of "Class M-5".

          Class M-5 Principal Distribution Amount: With respect to any
Distribution Date, an amount equal to the excess of (i) the sum of (A) aggregate
Class Certificate Balances of the


                                       29



Class A Certificates (after taking into account the distribution of the Class A
Principal Distribution Amount on such Distribution Date), (B) the Certificate
Principal Balance of the Class M-1 Certificates (after taking into account the
distribution of the Class M-1 Principal Distribution Amount on such Distribution
Date), (C) the Certificate Principal Balance of the Class M-2 Certificates
(after taking into account the distribution of the Class M-2 Principal
Distribution Amount on such Distribution Date), (D) the Certificate Principal
Balance of the Class M-3 Certificates (after taking into account the
distribution of the Class M-3 Principal Distribution Amount on such Distribution
Date), (E) the Certificate Principal Balance of the Class M-4 Certificates
(after taking into account the distribution of the Class M-4 Principal
Distribution Amount on such Distribution Date) and (F) the Certificate Principal
Balance of the Class M-5 Certificates immediately prior to such Distribution
Date over (i) the lesser of (A) 83.50% of the Current Maximum Amount and (B) the
excess, if any, of the Current Maximum Amount over $4,639,175.

          Class M-6 Certificates: All Certificates bearing the class designation
of "Class M-6".

          Class M-6 Principal Distribution Amount: With respect to any
Distribution Date, an amount equal to the excess of (i) the sum of (A) the
aggregate Class Certificate Balances of the Class A Certificates (after taking
into account the distribution of the Class A Principal Distribution Amount on
such Distribution Date), (B) the Class Certificate Balance of the Class M-1
Certificates (after taking into account the distribution of the Class M-1
Principal Distribution Amount on such Distribution Date), (C) the Class
Certificate Balance of the Class M-2 Certificates (after taking into account the
distribution of the Class M-2 Principal Distribution Amount on such Distribution
Date), (D) the Class Certificate Balance of the Class M-3 Certificates (after
taking into account the distribution of the Class M-3 Principal Distribution
Amount on such Distribution Date), (E) the Class Certificate Balance of the
Class M-4 Certificates (after taking into account the distribution of the Class
M-4 Principal Distribution Amount on such Distribution Date), (F) the Class
Certificate Balance of the Class M-5 Certificates (after taking into account the
distribution of the Class M-5 Principal Distribution Amount on such Distribution
Date) and (G) the Class Certificate Balance of the Class M-6 Certificates
immediately prior to such Distribution Date over (ii) the lesser of (A) 86.60%
of the Current Maximum Amount and (B) the excess, if any, of the Current Maximum
Amount over $4,639,175.

          Class P Certificates: All Certificates bearing the class designation
of "Class P".

          Class R Certificates: All Certificates bearing the class designation
of "Class R".

          Class X Certificates: All Certificates bearing the class designation
of "Class X".

          Class X Distributable Amount: On any Distribution Date, the sum of (i)
as a distribution in respect of interest, the amount of interest that has
accrued on the Class X Regular Interests and not applied as an Extra Principal
Distribution Amount on such Distribution Date, plus any such accrued interest
remaining undistributed from prior Distribution Dates, plus, without
duplication, (ii) as a distribution in respect of principal, any portion of the
principal


                                       30



balance of the Class X Regular Interest which is distributable as a
Subordination Reduction Amount, less (iii) any amounts paid as a Basis Risk
Payment.

          Class X Regular Interest: The REMIC V Regular Interests represented by
the Class X Certificates as specified and described in the Preliminary Statement
and the related footnote thereto.

          Closing Date: February 28, 2006.

          Code: The Internal Revenue Code of 1986, including any successor or
amendatory provisions.

          Collection Accounts: As defined in Section 3.10(a).

          Commission: The United States Securities and Exchange Commission.

          Compensating Interest: For any Distribution Date, the lesser of (a)
the amount by which the Prepayment Interest Shortfall, if any, for such
Distribution Date exceeds all Prepayment Interest Excesses for such Distribution
Date, with respect to voluntary Principal Prepayments in Full (excluding any
payments made upon liquidation of the Mortgage Loan) and (b) the Servicing Fees
payable to the Servicers for such Distribution Date.

          Condemnation Proceeds: All awards of settlements in respect of a
Mortgaged Property, whether permanent or temporary, partial or entire, by
exercise of the power of eminent domain or condemnation.

          Corporate Trust Office: The designated office in the State of
California at which at any particular time its corporate trust business with
respect to this Agreement is administered, which office at the date of the
execution of this Agreement is located at 1761 East St. Andrew Place, Santa Ana,
California 92705, Attn: Trust Administration IX0601, facsimile no. (714)247-6470
and which is the address to which notices to and correspondence with the Trustee
should be directed.

          Corresponding Class: As described in the Preliminary Statement.

          Corresponding Distribution Date:

                             Corresponding Distribution Date is the
REMIC III Regular Interest       Distribution Date occurring in:
--------------------------   --------------------------------------
Class III-C1a-c                            March 2006
Class III-C2a-c                            April 2006
Class III-C3a-c                             May 2006


                                       31



Class III-C4a-c                             June 2006
Class III-C5a-c                             July 2006
Class III-C6a-c                            August 2006
Class III-C7a-c                          September 2006
Class III-C8a-c                           October 2006
Class III-C9a-c                           November 2006
Class III-C10a-c                          December 2006
Class III-C11a-c                          January 2007
Class III-C12a-c                          February 2007
Class III-C13a-c                           March 2007
Class III-C14a-c                           April 2007
Class III-C15a-c                            May 2007
Class III-C16a-c                            June 2007
Class III-C17a-c                            July 2007
Class III-C18a-c                           August 2007
Class III-C19a-c                         September 2007
Class III-C20a-c                          October 2007
Class III-C21a-c                          November 2007
Class III-C22a-c                          December 2007
Class III-C23a-c                          January 2008
Class III-C24a-c                          February 2008
Class III-C25a-c                           March 2008
Class III-C26a-c                           April 2008
Class III-C27a-c                            May 2008


                                       32



Class III-C28a-c                            June 2008
Class III-C29a-c                            July 2008
Class III-C30a-c                           August 2008
Class III-C31a-c                         September 2008
Class III-C32a-c                          October 2008
Class III-C33a-c                          November 2008
Class III-C34a-c                          December 2008
Class III-C35a-c                          January 2009
Class III-C36a-c                          February 2009
Class III-C37a-c                           March 2009
Class III-C38a-c                           April 2009
Class III-C39a-c                            May 2009
Class III-C40a-c                            June 2009
Class III-C41a-c                            July 2009
Class III-C42a-c                           August 2009
Class III-C43a-c                         September 2009
Class III-C44a-c                          October 2009
Class III-C45a-c                          November 2009
Class III-C46a-c                          December 2009
Class III-C47a-cc                         January 2010
Class III-C48a-c                          February 2010
Class III-C49a-c                           March 2010
Class III-C50a-c                           April 2010
Class III-C51a-c                            May 2010


                                       33



Class III-C52a-c                            June 2010

          Corresponding REMIC V Interest: As described in the Preliminary
Statement.

          Covered Loan: A Mortgage Loan categorized as Covered pursuant to
Appendix E of Standard and Poor's Glossary.

          Cumulative Loss Percentage: With respect to any Distribution Date, the
percentage equivalent of a fraction, the numerator of which is the aggregate
amount of Realized Losses incurred from the Cut-off Date to the last day of the
calendar month preceding the month in which the Distribution Date occurs less
any amounts received with respect to Realized Losses on the related Mortgage
Loans subsequent to the Final Recovery Determination being made with respect to
such Mortgage Loans and the denominator of which is the Cut-off Date Pool
Principal Balance of the Mortgage Loans.

          Cumulative Loss Trigger Event: With respect to any Distribution Date,
a Cumulative Loss Trigger Event exists if the quotient (expressed as a
percentage) of the aggregate amount of Realized Losses incurred since the
related Cut-off Date through the last day of the related Prepayment Period
divided by the Maximum Pool Principal Balance exceeds the applicable cumulative
loss percentage as follows with respect to such Distribution Date:

DISTRIBUTION DATE OCCURRING IN     CUMULATIVE LOSS PERCENTAGE
--------------------------------   ---------------------------------------------
March 2008 through February 2009   1.400% for the first month, plus an
                                   additional 1/12th of 1.750% for each month
                                   thereafter (e.g., 2.275% in September 2008)
March 2009 through February 2010   3.150% for the first month, plus an
                                   additional 1/12th of 1.750% for each month
                                   thereafter (e.g., 4.025% in September 2009)
March 2010 through February 2011   4.900% for the first month, plus an
                                   additional 1/12th of 1.400% for each month
                                   thereafter (e.g., 5.600% in September 2010)
March 2011 through February 2012   6.300% for the first month, plus an
                                   additional 1/12th of 0.750% for each month
                                   thereafter (e.g., 6.675% in September 2011)
March 2012 and thereafter          7.050%

          Current Maximum Amount: With respect to any date of determination, the
sum of (i) the aggregate of the Stated Principal Balances of the Mortgage Loans
held by the Trust at such time, and (ii) with respect to each date of
determination prior to the Distribution Date on or prior to May 25, 2006, the
Pre-Funding Amount immediately prior to such Distribution Date, net of
investment earnings on deposit therein.

          Custodian: Deutsche Bank National Trust Company, a national banking
association, and its successors in interest.


                                       34



          Custodial Fee: With respect to any Distribution Date, an amount equal
to the product of (a) one-twelfth of the Custodial Fee Rate and (b) the sum of
(i) the Stated Principal Balance of the Mortgage Loans as of the prior
Distribution Date (or as of the Cut-off Date in the case of the first
Distribution Date) and (ii) the Pre-Funding Amount.

          Custodial Fee Rate: With respect to any Mortgage Loan, a per annum
rate equal to 0.0015%.

          Custodial File: With respect to each Mortgage Loan, the file retained
by the Custodian consisting of items (i) - (viii) of Section 2.01(b).

          Cut-off Date: With respect to the Initial Mortgage Loans, February 1,
2006, and with respect to each Subsequent Mortgage Loan, the related Subsequent
Cut-off Date.

          Cut-off Date Pool Principal Balance: The aggregate Stated Principal
Balances of all Mortgage Loans as of the Cut-off Date (after giving effect to
payments of principal due on that date, whether or not received).

          Cut-off Date Principal Balance: As to any Mortgage Loan, the Stated
Principal Balance thereof as of the close of business on the Cut-off Date.

          Data File Layouts and Definitions: As defined in Section 3.01.

          Data Mapping Matrix: As defined in Section 3.01.

          Data Tape Information: The information provided by the Unaffiliated
Seller as of February 1, 2006 to the Depositor setting forth the following
information with respect to each Mortgage Loan: (1) the Mortgagor's name; (2) as
to each Mortgage Loan, the Scheduled Principal Balance as of the Cut-off Date;
(3) the Mortgage Rate Cap; (4) the Index; (5) a code indicating whether the
Mortgaged Property is owner-occupied; (6) the type of Mortgaged Property; (7)
the first date on which the Scheduled Payment was due on the Mortgage Loan and,
if such date is not consistent with the Due Date currently in effect, such Due
Date; (8) the "paid through date" based on payments received from the related
Mortgagor; (9) the original principal amount of the Mortgage Loan; (10) with
respect to Adjustable Rate Mortgage Loans, the Maximum Mortgage Rate; (11) the
type of Mortgage Loan (i.e., Fixed Rate Mortgage Loan, Adjustable Rate Mortgage
Loan, First Lien Mortgage Loan or Second Lien Mortgage Loan); (12) a code
indicating the purpose of the loan (i.e., purchase, rate and term refinance,
equity take-out refinance); (13) a code indicating the documentation style
(i.e., full, asset verification, income verification and no documentation); (14)
the credit risk score (FICO score); (15) the loan credit grade classification
(as described in the Underwriting Guidelines); (16) with respect to each
Adjustable Rate Mortgage Loan, the Minimum Mortgage Rate; (17) the Mortgage Rate
at origination; (18) with respect to each Adjustable Rate Mortgage Loan, the
first Adjustment Date immediately following the Cut-off Date; (19) the value of
the Mortgaged Property; (20) a code indicating the type and term of Prepayment
Charges applicable to such Mortgage Loan, if any; and (21) with respect to each
Adjustable Rate Mortgage Loan, the Periodic Mortgage Rate Cap. With respect to
the Mortgage Loans in the aggregate, the Data Tape Information shall set forth
the following information, as of the Cut-off Date: (1) the number of Mortgage
Loans; (2) the current aggregate outstanding principal balance of the Mortgage
Loans; (3) the weighted average


                                       35



Mortgage Rate of the Mortgage Loans; and (4) the weighted average maturity of
the Mortgage Loans.

          Debt Service Reduction: With respect to any Mortgage Loan, a reduction
by a court of competent jurisdiction in a proceeding under the United States
Bankruptcy Code in the Scheduled Payment for such Mortgage Loan which became
final and non-appealable, except such a reduction resulting from a Deficient
Valuation or any reduction that results in a permanent forgiveness of principal.

          Defaulted Swap Termination Payment: Any termination payment required
to be made by the Trust to the Swap Provider pursuant to the Interest Rate Swap
Agreement as a result of: either (i) an event of default under the Interest Rate
Swap Agreement with respect to which the Swap Provider is the defaulting party
or (ii) a termination event under that agreement (other than illegality, a tax
event or a tax event upon merger of the Swap Provider) with respect to which the
Swap Provider is the sole affected party.

          Deficient Valuation: With respect to any Mortgage Loan, a valuation of
the related Mortgaged Property by a court of competent jurisdiction in an amount
less than the then- outstanding principal balance of the Mortgage Loan, which
valuation results from a proceeding initiated under the United States Bankruptcy
Code.

          Definitive Certificates: Any Certificate evidenced by a Physical
Certificate and any Certificate issued in lieu of a Book-Entry Certificate
pursuant to Section 5.02(e).

          Delay Certificates: As specified in the Preliminary Statement.

          Deleted Mortgage Loan: A Mortgage Loan that is repurchased by the
Unaffiliated Seller or the related Originator, as applicable, or replaced with a
Substitute Mortgage Loan in accordance with the terms hereof and the related
Mortgage Loan Purchase Agreement.

          Delinquency Trigger Event: With respect to a Distribution Date after
the Stepdown Date, the event that is in effect if the quotient (expressed as a
percentage) of (x) the three-month rolling daily average of the aggregate Stated
Principal Balance of 60+ Day Delinquent Loans as of the last day of the related
Due Period, over (y) the Current Maximum Amount of the Mortgage Loans as of the
last day of the related Due Period exceeds (a) 39.10% of the prior period's
Senior Enhancement Percentage while any Class A Certificates remain outstanding,
or (b) 47.60% of the prior period's Class M-1 Enhancement Percentage if the
Class A Certificates are no longer outstanding.

          Delinquent: A mortgage loan is "Delinquent" if any Scheduled Payment
due on a due date is not made by the close of business on the next scheduled due
date for that mortgage loan (including all Mortgage Loans in foreclosure,
Mortgage Loans in respect of REO Properties and Mortgage Loans for which the
related Mortgagor has declared bankruptcy). A mortgage loan is "30 days
Delinquent" if the Scheduled Payment has not been received by the close of
business on the corresponding day of the month immediately succeeding the month
in which that Scheduled Payment was due or, if there was no corresponding date
(e.g., as when a 30-day month follows a 31-day month in which the payment was
due on the 31st day of that month),


                                       36



then on the last day of that immediately preceding month; and similarly for "60
days Delinquent" and "90 days Delinquent," etc.

          Delivery Date: With respect to the Initial Mortgage Loans, the Closing
Date; with respect to any Subsequent Mortgage Loans, the related Subsequent
Transfer Date therefor.

          Denomination: With respect to each Certificate, the amount set forth
on the face thereof as the "Initial Certificate Balance of this Certificate" or
the Percentage Interest appearing on the face thereof.

          Depositor: Morgan Stanley ABS Capital I Inc., a Delaware corporation,
and its successors in interest.

          Depository: The initial Depository shall be The Depository Trust
Company, the nominee of which is CEDE & Co., as the registered Holder of the
Book-Entry Certificates. The Depository shall at all times be a "clearing
corporation" as defined in Section 8-102(a)(5) of the Uniform Commercial Code of
the State of New York.

          Depository Participant: A broker, dealer, bank or other financial
institution or other Person for whom from time to time a Depository effects
book-entry transfers and pledges of securities deposited with the Depository.

          Determination Date: With respect to each Remittance Date, the 15th of
each month, or if the 15th is not a Business Day, the immediately preceding
Business Day.

          Distribution Account: The separate Eligible Account created and
maintained by the Securities Administrator pursuant to Section 3.07(d) in the
name of the Securities Administrator for the benefit of the Certificateholders
and designated "JPMorgan Chase Bank, National Association, in trust for
registered holders of IXIS Real Estate Capital Trust 2006-HE1, Mortgage
Pass-Through Certificates, Series 2006-HE1". Funds in the Distribution Account
shall be held in trust for the Certificateholders for the uses and purposes set
forth in this Agreement.

          Distribution Date: The 25th day of each calendar month, or if such day
is not a Business Day, the next succeeding Business Day, commencing in March
2006.

          Document Certification and Exception Report: The report attached to
Exhibit F hereto.

          Due Date: The day of the month on which the Scheduled Payment is due
on a Mortgage Loan, exclusive of any days of grace.

          Due Period: With respect to each Distribution Date, the period
commencing on the second day of the calendar month preceding the month in which
such Distribution Date occurs and ending on the first day of the calendar month
in which such Distribution Date occurs.

          Eligible Account: Any of (i) an account or accounts maintained with a
federal or state chartered depository institution or trust company the
commercial paper, short-term debt obligations, demand deposits or other
short-term deposits of which are rated in one of the two


                                       37



highest rating categories by each of the Rating Agencies at the time any amounts
are held on deposit therein, (ii) an account or accounts the deposits in which
are fully insured by the FDIC (to the limits established by such corporation),
the uninsured deposits in which account are otherwise secured such that, as
evidenced by an Opinion of Counsel delivered to each Rating Agency, the
Certificateholders will have a claim with respect to the funds in such account
or a perfected first priority security interest against such collateral (which
shall be limited to Permitted Investments) securing such funds that is superior
to claims of any other depositors or creditors of the depository institution
with which such account is maintained, (iii) a trust account or accounts
maintained with the trust department of a federal or state chartered depository
institution, national banking association or trust company acting in its
fiduciary capacity, (iv) an account otherwise acceptable to each Rating Agency
or (v) an account maintained with a "qualified depository" (as such term is
defined in the related Servicing Agreement). Eligible Accounts may bear
interest.

          Eligible Institution: A federal or state chartered depository
institution or trust company, which (x) with respect to any Eligible Account,
the amounts on deposit in which will be held for less than 30 days, the
commercial paper, short-term debt obligations, or other short-term deposits of
which are rated at least "F1" by Fitch, "P-1" by Moody's, and either "A-1+" or
"A-1", if the amounts on deposit represent less than 20% of the initial par
value of the securities, are not intended to be used as credit enhancement and
are to be held for less than 30 days, by Standard & Poor's (or a comparable
rating if another Rating Agency is specified by the Depositor by written notice
to the Servicers and the Securities Administrator) or (y) with respect to any
Eligible Account, the amounts on deposit in which will be held for no more than
365 days, the long-term unsecured debt obligations of which are rated at least
"A" by Fitch, "A" by Standard & Poor's and "A2" by Moody's (or a comparable
rating if another Rating Agency is specified by the Depositor by written notice
to the Servicers and the Securities Administrator).

          Encore: Encore Credit Corp., a California corporation, and its
successors in interest.

          Encore Assignment Agreement: The Assignment and Recognition Agreement,
dated as of February 28, 2006, by and among the Unaffiliated Seller, the
Depositor and Encore, and each other Assignment and Recognition Agreement by and
among the Unaffiliated Seller, the Depositor and Encore in connection with any
Subsequent Transfer of Encore Mortgage Loans.

          Encore Mortgage Loan: A Mortgage Loan which was acquired from Encore
by the Unaffiliated Seller pursuant to the Encore Purchase Agreement, and which
has been acquired by the Trust Fund.

          Encore Purchase Agreement: The Amended and Restated Mortgage Loan
Purchase and Warranties Agreement, dated as of December 1, 2005, as amended to
date, by and between the Unaffiliated Seller and Encore.

          ERISA: The Employee Retirement Income Security Act of 1974, as
amended.

          ERISA-Restricted Certificate: As specified in the Preliminary
Statement.


                                       38



          Escrow Account: The Eligible Account or Accounts established and
maintained pursuant to Section 3.09(b).

          Escrow Payments: As defined in Section 3.09(b).

          Event of Default: As defined in Section 7.01.

          Excess Reserve Fund Account: The separate Eligible Account created and
maintained by the Securities Administrator pursuant to Sections 3.07(b) and
3.07(c) in the name of the Securities Administrator, on behalf of the
Supplemental Interest Trust, for the benefit of the Holders of the Regular
Certificates and designated "JPMorgan Chase Bank, National Association, in trust
for registered holders of IXIS Real Estate Capital Trust 2006-HE1, Mortgage
Pass-Through Certificates, Series 2006-HE1". Funds in the Excess Reserve Fund
Account shall be held in trust for the Holders of the Regular Certificates for
the uses and purposes set forth in this Agreement. Amounts on deposit in the
Excess Reserve Fund Account shall not be invested.

          Excess Subordinated Amount: With respect to any Distribution Date, the
excess, if any, of (a) the Subordinated Amount on such Distribution Date over
(b) the Specified Subordinated Amount for such Distribution Date.

          Exchange Act: The Securities Exchange Act of 1934, as amended.

          Expense Fee Rate: As to each Mortgage Loan, a per annum rate equal to
the sum of the Servicing Fee Rate, the Custodial Fee Rate and the Securities
Administrator, Backup Servicer and Master Servicer Fee Rate.

          Expense Fees: As to each Mortgage Loan, the sum of the Servicing Fees,
the Custodial Fee and the Securities Administrator, Backup Servicer and Master
Servicer Fee.

          Extra Principal Distribution Amount: As of any Distribution Date, the
lesser of (x) the related Total Monthly Excess Spread for such Distribution Date
and (y) the Subordination Deficiency for such Distribution Date.

          Fannie Mae: The Federal National Mortgage Association, or any
successor thereto.

          Fannie Mae Guides: The Fannie Mae Sellers' Guide and the Fannie Mae
Servicers' Guide and all amendments or additions thereto.

          FDIC: The Federal Deposit Insurance Corporation, or any successor
thereto.

          FHLMC: The Federal Home Loan Mortgage Corporation, a corporate
instrumentality of the United States created and existing under Title III of the
Emergency Home Finance Act of 1970, as amended, or any successor thereto.

          Final Certification: A certification submitted by the Custodian in
substantially the form of Exhibit G hereto.


                                       39



          Final Recovery Determination: With respect to any defaulted Mortgage
Loan or any REO Property (other than a Mortgage Loan or REO Property purchased
by an Originator as contemplated by the Assignment and Recognition Agreements),
a determination made by the applicable Servicer that all Insurance Proceeds,
Condemnation Proceeds, Liquidation Proceeds and other payments or recoveries
which such Servicer, in its reasonable good faith judgment, expects to be
finally recoverable in respect thereof have been so recovered. The applicable
Servicer shall maintain records, prepared by a Servicing Officer, of each Final
Recovery Determination made thereby.

          Final Scheduled Distribution Date: The Final Scheduled Distribution
Date for each Class of Certificates is the Distribution Date in each of the
following months:

                                                          FINAL SCHEDULED
                                                         DISTRIBUTION DATE
                                                         -----------------
Class A-1 Certificates................................       March 2036
Class A-2 Certificates................................       March 2036
Class A-3 Certificates................................       March 2036
Class A-4 Certificates................................       March 2036
Class M-1 Certificates................................       March 2036
Class M-2 Certificates................................       March 2036
Class M-3 Certificates................................       March 2036
Class M-4 Certificates................................       March 2036
Class M-5 Certificates................................       March 2036
Class M-6 Certificates................................       March 2036
Class B-1 Certificates................................       March 2036
Class B-2 Certificates................................       March 2036
Class B-3 Certificates................................       March 2036
Class B-4 Certificates................................       March 2036
Class X Certificates..................................       March 2036
Class P Certificates..................................       March 2036
Class R Certificates..................................       March 2036

          First Bank: First Bank Mortgage, a Missouri corporation, and its
successors in interest.

          First Bank Assignment Agreement: The Assignment and Recognition
Agreement, dated as of February 28, 2006, by and among the Unaffiliated Seller,
the Depositor and First Bank, and each other Assignment and Recognition
Agreement by and among the Unaffiliated Seller, the Depositor and First Bank in
connection with any Subsequent Transfer of First Bank Mortgage Loans.

          First Bank Mortgage Loan: A Mortgage Loan which was acquired from
First Bank by the Unaffiliated Seller pursuant to the First Bank Purchase
Agreement, and which has been acquired by the Trust Fund.


                                       40



          First Bank Purchase Agreement: The First Amended and Restated Mortgage
Loan Purchase and Warranties Agreement, dated as of January 1, 2006, as amended
to date, by and between the Unaffiliated Seller and First Bank.

          First Horizon: First Horizon Home Loan Corp., a Kansas corporation.

          First Horizon Capital Assignment Agreement: The Assignment and
Recognition Agreement, dated as of February 28, 2006, by and among the
Unaffiliated Seller, the Depositor and First Horizon, and each other Assignment
and Recognition Agreement by and among the Unaffiliated Seller, the Depositor
and First Horizon in connection with any Subsequent Transfer of First Horizon
Mortgage Loans.

          First Horizon Mortgage Loan: A Mortgage Loan which was acquired from
First Horizon by the Unaffiliated Seller pursuant to the First Horizon Purchase
Agreement, and which has been acquired by the Trust Fund.

          First Horizon Purchase Agreement: The Amended and Restated Mortgage
Loan Purchase and Warranties Agreement, dated as of December 1, 2005, as amended
to date, by and between the Unaffiliated Seller and First Horizon.

          First Lien Mortgage Loan: A Mortgage Loan secured by a first lien
Mortgage on the related Mortgaged Property.

          First NLC: First NLC Financial Services., a Florida limited liability
company.

          First NLC Capital Assignment Agreement: The Assignment and Recognition
Agreement, dated as of February 28, 2006, by and among the Unaffiliated Seller,
the Depositor and First NLC, and each other Assignment and Recognition Agreement
by and among the Unaffiliated Seller, the Depositor and First NLC in connection
with any Subsequent Transfer of First Bank Mortgage Loans.

          First NLC Mortgage Loan: A Mortgage Loan which was acquired from First
NLC by the Unaffiliated Seller pursuant to the First NLC Purchase Agreement, and
which has been acquired by the Trust Fund.

          First NLC Purchase Agreement: The Second Mortgage Loan Purchase and
Warranties Agreement, dated as of December 1, 2005, as amended to date, by and
between the Unaffiliated Seller and First NLC.

          Fitch: Fitch, Inc., and its successors in interest. If Fitch is
designated as a Rating Agency in the Preliminary Statement, for purposes of
Section 10.06 the address for notices to Fitch shall be Fitch, Inc., One State
Street Plaza, New York, New York 10004, Attention: Residential Mortgage
Surveillance Group - IXIS Real Estate Capital Trust 2006-HE1, or such other
address as Fitch may hereafter furnish to the Depositor, the Securities
Administrator, the Trustee and the Servicers.

          Fixed Rate Mortgage Loan: A Mortgage Loan bearing interest at a fixed
rate.


                                       41



          FlexPoint: FlexPoint Funding Corp., a California corporation.

          FlexPoint Assignment Agreement: The Assignment and Recognition
Agreement, dated as of February 28, 2006, by and among the Unaffiliated Seller,
the Depositor and FlexPoint, and each other Assignment and Recognition Agreement
by and among the Unaffiliated Seller, the Depositor and FlexPoint in connection
with any Subsequent Transfer of FlexPoint Mortgage Loans.

          FlexPoint Mortgage Loan: A Mortgage Loan which was acquired from
FlexPoint by the Unaffiliated Seller pursuant to the FlexPoint Purchase
Agreement, and which has been acquired by the Trust Fund.

          FlexPoint Purchase Agreement: The Amended and Restated Mortgage Loan
Purchase and Warranties Agreement, dated as of December 1, 2005, as amended to
date, by and between the Unaffiliated Seller and FlexPoint.

          Floor Amount: An amount equal to the product of (x) 0.50% and (y) the
Maximum Pool Principal Balance.

          Fremont: Fremont Investment & Loan, a California State chartered
industrial bank.

          Fremont Assignment Agreement: The Assignment and Recognition
Agreement, dated as of February 28, 2006, by and among the Unaffiliated Seller,
the Depositor and Fremont, and each other Assignment and Recognition Agreement
by and among the Unaffiliated Seller, the Depositor and Fremont in connection
with any Subsequent Transfer of Fremont Mortgage Loans.

          Fremont Mortgage Loan: A Mortgage Loan which was acquired from Fremont
by the Unaffiliated Seller pursuant to the Fremont Purchase Agreement, and which
has been acquired by the Trust Fund.

          Fremont Purchase Agreement: The Amended and Restated Mortgage Loan
Purchase and Warranties Agreement, dated as of December 1, 2005, as amended to
date, by and between the Unaffiliated Seller and Fremont.

          Form 8-K Disclosure Information: As defined in Section 8.12.

          Gross Margin: With respect to each Adjustable Rate Mortgage Loan, the
fixed percentage amount set forth in the related Mortgage Note to be added to
the applicable Index to determine the Mortgage Rate.

          High Cost Loan: A Mortgage Loan classified as (a) a "high cost" loan
under the Home Ownership and Equity Protection Act of 1994, (b) a "high cost
home," "threshold," "covered," (excluding New Jersey "Covered Home Loans" as
that term is defined in clause (1) of the definition of that term in the New
Jersey Home Ownership Security Act of 2002), "high risk home," "predatory" or
similar loan under any other applicable state, federal or local law (or a
similarly classified loan using different terminology under a law imposing
heightened regulatory


                                       42



scrutiny or additional legal liability for residential mortgage loans having
high interest rates, points and/or fees) or (c) a Mortgage Loan categorized as
High Cost pursuant to Appendix E of Standard & Poor's Glossary.

          Home Loan: A Mortgage Loan categorized as Home Loan pursuant to
Appendix E of Standard & Poor's Glossary.

          Homeowners: Homeowners Loan Corp., a Delaware corporation, and its
successors in interest.

          Homeowners Assignment Agreement: The Assignment and Recognition
Agreement, dated as of February 28, 2006, by and among the Unaffiliated Seller,
the Depositor and Homeowners, and each other Assignment and Recognition
Agreement by and among the Unaffiliated Seller, the Depositor and Homeowners in
connection with any Subsequent Transfer of Homeowners Mortgage Loans.

          Homeowners Mortgage Loan: A Mortgage Loan which was acquired from
Homeowners by the Unaffiliated Seller pursuant to the Homeowners Purchase
Agreement, and which has been acquired by the Trust Fund.

          Homeowners Purchase Agreement: The Mortgage Loan Purchase and
Warranties Agreement, dated as of February 1, 2004, as amended by Amendment No.
1, dated as of June 29, 2004, by and between the Unaffiliated Seller and
Homeowners.

          Index: As to each Adjustable Rate Mortgage Loan, the index from time
to time in effect for the adjustment of the Mortgage Rate set forth as such on
the related Mortgage Note.

          Initial Cut-off Date: February 1, 2006.

          Initial Mortgage Loans: The Mortgage Loans delivered by the Depositor
on the Startup Date.

          Initial Pre-Funded Amount: $152,058,957.

          Insurance Policy: With respect to any Mortgage Loan included in the
Trust Fund, any insurance policy, including all riders and endorsements thereto
in effect, including any replacement policy or policies for any Insurance
Policies.

          Insurance Proceeds: With respect to each Mortgage Loan, proceeds of
insurance policies insuring the Mortgage Loan or the related Mortgaged Property.

          Interest Accrual Period: With respect to any Distribution Date, the
period beginning with the preceding Distribution Date (or in the case of the
first Distribution Date, the period from and including the Closing Date to but
excluding such first Distribution Date) and ending on the day immediately
preceding the current Distribution Date (on an actual/360 day count basis).


                                       43



          Interest Rate Swap Agreement: The Interest Rate Swap Agreement dated
as of February 28, 2006, between the Supplemental Interest Trust and IXIS
Financial Products Inc.

          Interest Remittance Amount: With respect to any Distribution Date, the
sum of (a) the sum, without duplication, of the following amounts received by
the Master Servicer from the Servicers on the related Remittance Date:

          (i) all installments of interest due on the Mortgage Loans during the
related Prepayment Period and received or advanced by each Servicer on or prior
to the related Remittance Date;

          (ii) Compensating Interest paid by each Servicer on such Remittance
Date;

          (iii) the interest component of all Substitution Adjustment Amounts
and Repurchase Prices received by each Servicer during the related Prepayment
Period;

          (iv) the interest component of all Condemnation Proceeds, Insurance
Proceeds and Liquidation Proceeds received by each Servicer during the related
Prepayment Period (in each case, net (but not to be reduced below zero) of
unreimbursed expenses incurred in connection with a liquidation or foreclosure
and unreimbursed Advances, if any); and

          (v) the interest component of the proceeds of any termination of the
Trust Fund;

          reduced by the Securities Administrator, Backup Servicer and Master
Servicer Fee and the Servicing Fees for the related Prepayment Period for the
related Distribution Date, together with amounts in reimbursement for Advances
previously made with respect to the Mortgage Loans and other amounts as to which
each Servicer, or the Trustee, Securities Administrator, Backup Servicer, Master
Servicer and Custodian is entitled to be reimbursed pursuant to the Agreement;
and

          (b) the Capitalized Interest Requirement, if any, deposited into the
Distribution Account on such Distribution Date.

          Investment Account: As defined in Section 3.12(a).

          Investor: With respect to each MERS Designated Mortgage Loan, the
Person named on the MERS System as the investor pursuant to the MERS Procedures
Manual.

          Investor-Based Exemption: Prohibited Transaction Class Exemption
84-14, Prohibited Transaction Class Exemption 90-1, Prohibited Transaction Class
Exemption 91-38, PTCE 95-60 or Prohibited Transaction Class Exemption 96-23, as
each may be amended from time to time, or any similar prohibited transaction
class exemption granted by the U.S. Department of Labor or, with respect to any
governmental plan (as defined in Section 3(32) of ERISA), granted pursuant to
any federal, state or local law materially similar to Title I of ERISA or
Section 4975 of the Code.


                                       44



          Late Collections: With respect to any Mortgage Loan and any Due
Period, all amounts received subsequent to the Determination Date immediately
following such Due Period, whether as late payments of Scheduled Payments or as
Insurance Proceeds, Condemnation Proceeds, Liquidation Proceeds or otherwise,
which represent late payments or collections of principal and/or interest due
(without regard to any acceleration of payments under the related Mortgage and
Mortgage Note) but delinquent for such Due Period and not previously recovered.

          Lenders Direct: Lenders Direct Capital Corp., a California
corporation, and its successors in interest.

          Lenders Direct Assignment Agreement: The Assignment and Recognition
Agreement, dated as of February 28, 2006, by and among the Unaffiliated Seller,
the Depositor and Lenders Direct, and each other Assignment and Recognition
Agreement by and among the Unaffiliated Seller, the Depositor and Lenders Direct
in connection with any Subsequent Transfer of Lenders Mortgage Loans.

          Lenders Direct Mortgage Loan: A Mortgage Loan which was acquired from
Lenders Direct by the Unaffiliated Seller pursuant to the Lenders Direct
Purchase Agreement, and which has been acquired by the Trust Fund.

          Lenders Direct Purchase Agreement: The Second Amended and Restated
Mortgage Loan Purchase and Warranties Agreement, dated as of December 1, 2005,
as amended to date, by and between the Unaffiliated Seller and Lenders Direct.

          LIBOR: With respect to any Interest Accrual Period for the LIBOR
Certificates, the rate determined by the Securities Administrator on the related
LIBOR Determination Date on the basis of the offered rate for one-month U.S.
dollar deposits as such rate appears on Telerate Page 3750 as of 11:00 a.m.
(London time) on such date; provided that if such rate does not appear on
Telerate Page 3750, the rate for such date will be determined on the basis of
the rates at which one-month U.S. dollar deposits are offered by the Reference
Banks at approximately 11:00 a.m. (London time) on such date to prime banks in
the London interbank market. In such event, the Securities Administrator shall
request that the principal London office of each of the Reference Banks to
provide a quotation of its rate. If at least two such quotations are provided,
the rate for that date will be the arithmetic mean of the quotations (rounded
upwards if necessary to the nearest whole multiple of 1/16%). If fewer than two
quotations are provided as requested, the rate for that date will be the
arithmetic mean of the rates quoted by major banks in New York City, selected by
the Securities Administrator, after consultation with the Depositor, at
approximately 11:00 a.m. (New York City time) on such date for one-month U.S.
dollar loans to leading European banks.

          LIBOR Certificates: As specified in the Preliminary Statement.

          LIBOR Determination Date: With respect to any Interest Accrual Period
(other than the initial Interest Accrual Period) for the LIBOR Certificates, the
second London Business Day preceding the commencement of such Interest Accrual
Period.

          Lime Financial: Lime Financial Services, Ltd., an Oregon corporation,
and its successors in interest.


                                       45



          Lime Financial Assignment Agreement: The Assignment and Recognition
Agreement, dated as of February 28, 2006, by and among the Unaffiliated Seller,
the Depositor and Lime Financial, and each other Assignment and Recognition
Agreement by and among the Unaffiliated Seller, the Depositor and Lime Financial
in connection with any Subsequent Transfer of Lime Financial Mortgage Loans.

          Lime Financial Mortgage Loan: A Mortgage Loan which was acquired from
Lime Financial by the Unaffiliated Seller pursuant to the Lime Financial
Purchase Agreement, and which has been acquired by the Trust Fund.

          Lime Financial Purchase Agreement: The Amended and Restated Mortgage
Loan Purchase and Warranties Agreement, dated as of December 1, 2005, as amended
to date, by and between the Unaffiliated Seller and Lime Financial.

          Liquidated Mortgage Loan: With respect to any Distribution Date, a
defaulted Mortgage Loan (including any REO Property) which was liquidated in the
calendar month preceding the month of such Distribution Date and as to which the
applicable Servicer has certified to the Securities Administrator and the Master
Servicer that it has received all amounts it expects to receive in connection
with the liquidation of such Mortgage Loan including the final disposition of an
REO Property.

          Liquidation Event: With respect to any Mortgage Loan, any of the
following events: (i) such Mortgage Loan is paid in full; (ii) a Final Recovery
Determination is made as to such Mortgage Loan; or (iii) such Mortgage Loan is
removed from coverage under this Agreement by reason of its being purchased,
sold or replaced pursuant to or as contemplated by this Agreement. With respect
to any REO Property, either of the following events: (i) a Final Recovery
Determination is made as to such REO Property; or (ii) such REO Property is
removed from coverage under this Agreement by reason of its being purchased
pursuant to this Agreement.

          Liquidation Proceeds: Cash received in connection with the liquidation
of a Liquidated Mortgage Loan, whether through a trustee's sale, foreclosure
sale or otherwise, including any Subsequent Recoveries.

          Loan-to-Value Ratio or LTV: With respect to any Mortgage Loan, the
ratio (expressed as a percentage) of the original outstanding principal amount
of the Mortgage Loan as of the Cut-off Date (unless otherwise indicated), to the
lesser of (a) the Appraised Value of the Mortgaged Property at origination, and
(b) if the Mortgage Loan was made to finance the acquisition of the related
Mortgaged Property, the purchase price of the Mortgaged Property.

          London Business Day: Any day on which dealings in deposits of United
States dollars are transacted in the London interbank market.

          Mandalay: Mandalay Mortgage, LLC, a Delaware limited liability
company, and its successors in interest.

          Mandalay Assignment Agreement: The Assignment and Recognition
Agreement, dated as of February 28, 2006, by and among the Unaffiliated Seller,
the Depositor and


                                       46



Mandalay, and each other Assignment and Recognition Agreement by and among the
Unaffiliated Seller, the Depositor and Mandalay in connection with any
Subsequent Transfer of Mandalay Mortgage Loans.

          Mandalay Mortgage Loan: A Mortgage Loan which was acquired from
Mandalay by the Unaffiliated Seller pursuant to the Mandalay Purchase Agreement,
and which has been acquired by the Trust Fund.

          Mandalay Purchase Agreement: The Mortgage Loan Purchase and Warranties
Agreement, dated as of February 1, 2006, as amended to date, by and between the
Unaffiliated Seller and Mandalay.

          Master Financial: Master Financial, Inc., a California corporation,
and its successors in interest.

          Master Financial Assignment Agreement: The Assignment and Recognition
Agreement, dated as of February 28, 2006, by and among the Unaffiliated Seller,
the Depositor and Master Financial, and each other Assignment and Recognition
Agreement by and among the Unaffiliated Seller, the Depositor and Master
Financial in connection with any Subsequent Transfer of Master Financial
Mortgage Loans.

          Master Financial Mortgage Loan: A Mortgage Loan which was acquired
from Master Financial by the Unaffiliated Seller pursuant to the Master
Financial Purchase Agreement, and which has been acquired by the Trust Fund.

          Master Financial Purchase Agreement: The Amended and Restated Mortgage
Loan Purchase and Warranties Agreement, dated as of November 1, 2005, as amended
to date, by and between the Unaffiliated Seller and Master Financial.

          Master Servicer: JPMorgan Chase Bank, National Association, a banking
association organized under the laws of the United States, and its successors in
interest and, if a successor master servicer is appointed hereunder, such
successor master servicer.

          Master Servicer Events of Default: As defined in Section 9.04.

          Maximum Mortgage Rate: With respect to each Adjustable Rate Mortgage
Loan, a rate that (i) is set forth on the Data Tape Information and in the
related Mortgage Note and (ii) is the maximum interest rate to which the
Mortgage Rate on such Adjustable Rate Mortgage Loan may be increased during the
lifetime of such Adjustable Rate Mortgage Loan.

          Maximum Pool Principal Balance: The aggregate Stated Principal
Balances of all Initial Mortgage Loans as of the Initial Cut-off Date plus the
Initial Pre-Funded Amount.

          MERS: Mortgage Electronic Registration System, Inc.

          MERS Designated Mortgage Loan: Mortgage Loans for which (a) the
Originators have designated or will designate MERS as, and have taken or will
take such action as is necessary to cause MERS to be, the mortgagee of record,
as nominee for the Originators, in


                                       47



accordance with the MERS Procedure Manual and (b) the Originators have
designated or will designate the Trustee as the Investor on the MERS(R) System.

          MERS Procedures Manual: The MERS Procedures Manual, as it may be
amended, supplemented or otherwise modified from time to time.

          MERS(R) System: MERS mortgage electronic registry system, as more
particularly described in the MERS Procedures Manual.

          Minimum Mortgage Rate: With respect to each Adjustable Rate Mortgage
Loan, a rate that (i) is set forth on the Data Tape Information and in the
related Mortgage Note and (ii) is the minimum interest rate to which the
Mortgage Rate on such Adjustable Rate Mortgage Loan may be decreased during the
lifetime of such Adjustable Rate Mortgage Loan.

          Monthly Statement: The statement delivered to the Certificateholders
and other parties as specified in and pursuant to Section 4.03(a).

          Moody's: Moody's Investors Service, Inc, and its successors in
interest. If Moody's is designated as a Rating Agency in the Preliminary
Statement, for purposes of Section 10.06 the address for notices to Moody's
shall be Moody's Investors Service, Inc., 99 Church Street, New York, New York
10007, Attention: Residential Mortgage Pass-Through Group, or such other address
as Moody's may hereafter furnish to the Depositor, the Trustee, and the
Servicers.

          Mortgage: The mortgage, deed of trust or other instrument identified
on the Mortgage Loan Schedule as securing a Mortgage Note.

          Mortgage File: The items pertaining to a particular Mortgage Loan
contained in either the Servicing File or Custodial File.

          Mortgage Loan: An individual Mortgage Loan which is the subject of
this Agreement, each Mortgage Loan originally sold and subject to this Agreement
being identified on the Mortgage Loan Schedule, which Mortgage Loan includes,
without limitation, the Mortgage File, the Scheduled Payments, Principal
Prepayments, Liquidation Proceeds, Condemnation Proceeds, Insurance Proceeds,
REO Disposition proceeds, Prepayment Charges, and all other rights, benefits,
proceeds and obligations arising from or in connection with such Mortgage Loan,
excluding replaced or repurchased Mortgage Loans. As applicable, "Mortgage Loan"
shall be deemed to refer to REO Property.

          Mortgage Loan Purchase Agreement: The Allstate Purchase Agreement, the
Chapel Mortgage Purchase Agreement, the Encore Purchase Agreement, the First
Bank Purchase Agreement, the First Horizon Purchase Agreement, the First NLC
Purchase Agreement, the FlexPoint Purchase Agreement, the Fremont Purchase
Agreement, the Homeowners Purchase Agreement, the Lenders Direct Purchase
Agreement, the Lime Financial Purchase Agreement, the Mandalay Purchase
Agreement, the Master Financial Purchase Agreement, the NC Capital Purchase
Agreement, the Platinum Purchase Agreement, the Town & Country Purchase
Agreement or the Rose Purchase Agreement, as applicable.


                                       48



          Mortgage Loan Schedule: A schedule of Mortgage Loans annexed hereto as
Schedule I, such schedule setting forth the following information with respect
to each Mortgage Loan: (1) the Originator's Mortgage Loan number; (2) the city,
state and zip code of the Mortgaged Property; (3) a code indicating whether the
Mortgaged Property is a single family residence, two-family residence,
three-family residence, four-family residence, PUD or condominium; (4) the
current Mortgage Rate; (5) the current net Mortgage Rate; (6) the current
Scheduled Payment; (7) with respect to each Adjustable Rate Mortgage Loan, the
Gross Margin; (8) the original term to maturity; (9) the scheduled maturity
date; (10) the principal balance of the Mortgage Loan as of the Cut-off Date
after deduction of payments of principal due on or before the Cut-off Date
whether or not collected; (11) the Loan-to-Value Ratio; (12) the next Interest
Rate Adjustment Date; (13) with respect to each Adjustable Rate Mortgage Loan,
the lifetime mortgage interest rate cap; (14) whether the Mortgage Loan is
convertible or not; (15) a code indicating the mortgage guaranty insurance
company; (16) the Servicing Fee; (17) the identity of the related Originator of
such Mortgage Loan; (18) the Mortgagor's name; (19) the "paid-through" date
(based on payments received from the related Mortgagor) as of the Cut-off Date;
(20) the Servicing Transfer Date; (21) whether such Mortgage Loan has been 30
days Delinquent since the applicable Servicing Transfer Date; and (22) whether
such Mortgage Loan provides for a Prepayment Charge as well as the term and
amount of such Prepayment Charge, if any.

          Mortgage Note: The note or other evidence of the indebtedness of a
Mortgagor under a Mortgage Loan.

          Mortgage Rate: The annual rate of interest borne on a Mortgage Note,
which shall be adjusted from time to time with respect to Adjustable Rate
Mortgage Loans.

          Mortgage Rate Caps: With respect to an Adjustable Rate Mortgage Loan,
the Periodic Mortgage Rate Cap, the Maximum Mortgage Rate, and the Minimum
Mortgage Rate for such Mortgage Loan.

          Mortgaged Property: With respect to each Mortgage Loan, the real
property (or leasehold estate, if applicable) identified on the Mortgage Loan
Schedule as securing repayment of the debt evidenced by the related Mortgage
Note.

          Mortgagor: The obligor(s) on a Mortgage Note.

          NC Capital: NC Capital Corporation, a California corporation.

          NC Capital Assignment Agreement: The Assignment and Recognition
Agreement, dated as of February 28, 2006, by and among the Unaffiliated Seller,
the Depositor and NC Capital, and each other Assignment and Recognition
Agreement by and among the Unaffiliated Seller, the Depositor and NC Capital in
connection with any Subsequent Transfer of NC Capital Mortgage Loans.

          NC Capital Mortgage Loan: A Mortgage Loan which was acquired from NC
Capital by the Unaffiliated Seller pursuant to the NC Capital Purchase
Agreement, and which has been acquired by the Trust Fund.


                                       49



          NC Capital Purchase Agreement: The Amended and Restated Mortgage Loan
Purchase and Warranties Agreement, dated as of December 1, 2005, as amended to
date, by and between the Unaffiliated Seller and NC Capital.

          Net Monthly Excess Cash Flow: For any Distribution Date the amount
remaining for distribution pursuant to subsection 4.02(a)(iii) (before giving
effect to distributions pursuant to such subsection).

          Net Prepayment Interest Shortfall: For any Distribution Date, the
amount by which the sum of the Prepayment Interest Shortfalls for such
Distribution Date exceeds the sum of (i) the Compensating Interest payments made
with respect to such Distribution Date and (ii) all Prepayment Interest Excesses
for such Distribution Date.

          Net Swap Payment: For any Distribution Date, each payment required to
be made to the Swap Provider pursuant to the Interest Rate Swap Agreement.

          Net Swap Receipt: For any Distribution Date, the net payment that the
Swap Provider will owe the Supplemental Interest Trust pursuant to the Interest
Rate Swap Agreement.

          NIM Issuer: Any entity established as the issuer of a series of NIM
Securities.

          NIM Indenture: The Indenture, dated as of February 28, 2006, between
IXIS Real Estate Capital Inc. NIM Trust 2006-HE1N, as co-issuer, and JPMorgan
Chase Bank, National Association, as indenture trustee.

          NIM Securities: Any debt securities secured or otherwise backed by
some or all of the Class X and Class P Certificates that are rated by Standard &
Poor's.

          NIM Trustee: The trustee for any series of NIM Securities.

          Non-Delay Certificates: As specified in the Preliminary Statement.

          Non-Permitted Transferee: A Person other than a Permitted Transferee.

          Nonrecoverable P&I Advance: Any P&I Advance previously made or
proposed to be made in respect of a Mortgage Loan or REO Property that, in the
good faith business judgment of the applicable Servicer or the Master Servicer
or any successor Master Servicer, will not or, in the case of a proposed P&I
Advance, would not be ultimately recoverable from related late payments,
Insurance Proceeds, Condemnation Proceeds, Liquidation Proceeds or otherwise on
such Mortgage Loan or REO Property as provided herein.

          Nonrecoverable Servicing Advance: Any Servicing Advances previously
made or proposed to be made in respect of a Mortgage Loan or REO Property,
which, in the good faith business judgment of the applicable Servicer, or the
Master Servicer or any successor Master Servicer, will not or, in the case of a
proposed Servicing Advance, would not, be ultimately recoverable from related
late payments, Insurance Proceeds, Condemnation Proceeds, Liquidation Proceeds
or otherwise on such Mortgage Loan or REO Property. The determination by the
applicable Servicer or the Master Servicer or any successor Master Servicer that
it has


                                       50



made a Nonrecoverable Servicing Advance or that any proposed Servicing Advances,
if made, would constitute a Nonrecoverable Servicing Advance, shall be evidenced
by an Officers' Certificate delivered to the Securities Administrator and the
Master Servicer.

          Notice of Final Distribution: The notice to be provided pursuant to
Section 11.02 to the effect that final distribution on any of the Certificates
shall be made only upon presentation and surrender thereof.

          Offered Certificates: As specified in the Preliminary Statement.

          Officer's Certificate: A certificate signed by an officer of each
Servicer or Subservicer responsibility for the servicing of the Mortgage Loans
required to be serviced by such Servicer or Subservicer and listed on a list
delivered to the Securities Administrator pursuant to this Agreement.

          Opinion of Counsel: A written opinion of counsel, who may be in-house
counsel for a Servicer or the Subservicer, reasonably acceptable to the Trustee
and the Securities Administrator; provided that any Opinion of Counsel relating
to (a) qualification of the Mortgage Loans in a REMIC or (b) compliance with the
REMIC Provisions, must be (unless otherwise stated in such Opinion of Counsel)
an opinion of counsel who (i) is in fact independent of the related Servicer of
the Mortgage Loans, (ii) does not have any material direct or indirect financial
interest in the related Servicer of the Mortgage Loans or in an Affiliate of
either and (iii) is not connected with the related Servicer of the Mortgage
Loans as an officer, employee, director or person performing similar functions.

          Optional Termination Date: means:

          (i) For so long as the Class X Certificates are 100% owned, either
directly or indirectly, by the Unaffiliated Seller or any Affiliate thereof,
then one or more of the Servicers may cause the Optional Termination Date to
occur on any Distribution Date when the aggregate Stated Principal Balance of
the Mortgage Loans is 10.00% or less of the Maximum Pool Principal Balance; and

          (ii) If the Class X Certificates are not 100% owned, either directly
or indirectly, by the Unaffiliated Seller or any Affiliate thereof, then the
Holders of a majority in Class Certificate Balance of the Class X Certificates
may cause the Optional Termination Date to occur on any Distribution Date when
the aggregate Stated Principal Balance of the Mortgage Loans is 10.00% or less
of the Maximum Pool Principal Balance, and, if such Class X Certificateholders
do not do so, then the Servicers shall also have such right; provided, however,
that the Unaffiliated Seller or any of its affiliates, may only participate in
the exercise of the clean-up call by the majority owners of the Class X
Certificates if the Unaffiliated Seller or any of its affiliates, is not the
majority owner of the Class X Certificates, either directly or indirectly.

          Originator: The party that originated or acquired a Mortgage Loan and,
more specifically, (i) with respect to any Allstate Mortgage Loan, Allstate,
(ii) with respect to any Chapel Mortgage Loan, Chapel, (iii) with respect to any
Encore Mortgage Loan, Encore, (iv) with respect to any First Bank Mortgage Loan,
First Bank, (v) with respect to any First Horizon Mortgage Loan, First Horizon,
(vi) with respect to any First NLC Mortgage Loan, First NLC,


                                       51



(vii) with respect to any FlexPoint Mortgage Loan, FlexPoint, (viii) with
respect to any Fremont Investment & Loan, Fremont, (ix) with respect to any
Homeowners Mortgage Loan, Homeowners, (x) with respect to any Lenders Direct
Mortgage Loan, Lenders Direct, (xi) with respect to any Lime Financial Mortgage
Loan, Lime Financial, (xii) with respect to Mandalay Mortgage, LLC, Mandalay,
(xiii) with respect to any Master Financial Mortgage Loan, Master Financial,
(xiv) with respect to any NC Capital Mortgage Loan, NC Capital, (xv) with
respect to any Platinum Mortgage Loan, Platinum, (xvi) with respect to any Rose
Mortgage Loan, Rose, and (xvii) with respect to Town & Country Credit
Corporation, Town & Country.

          OTS: Office of Thrift Supervision, and any successor thereto.

          Outstanding: With respect to the Certificates as of any date of
determination, all Certificates theretofore executed and authenticated under
this Agreement except:

          (i) Certificates theretofore canceled by the Securities Administrator
or delivered to the Securities Administrator for cancellation; and

          (ii) Certificates in exchange for which or in lieu of which other
Certificates have been executed and delivered by the Securities Administrator
pursuant to this Agreement.

          Outstanding Mortgage Loan: As of any Due Date, a Mortgage Loan with a
Stated Principal Balance greater than zero which was not the subject of a
Principal Prepayment in Full prior to such Due Date and which did not become a
Liquidated Mortgage Loan prior to such Due Date.

          Ownership Interest: As to any Residual Certificate, any ownership
interest in such Certificate including any interest in such Certificate as the
Holder thereof and any other interest therein, whether direct or indirect, legal
or beneficial.

          P&I Advance: As to any Mortgage Loan or REO Property, any advance made
by the applicable Servicer (including the Backup Servicer as successor Servicer
or any other successor Servicer) or the Master Servicer (including the Trustee
as successor Master Servicer and any other successor Master Servicer, as
applicable) in respect of any Remittance Date with respect to any Mortgage Loan
representing the aggregate of all payments of principal and/or interest on such
Mortgage Loan, net of the related Servicing Fee, that were due during the
related Due Period on the Mortgage Loan, and that were delinquent or unpaid on
the related Determination Date, plus certain amounts representing assumed
payments not covered by any current net income on the Mortgaged Properties
acquired by foreclosure or deed in lieu of foreclosure as determined pursuant to
Section 4.01.

          Pass-Through Margin: With respect to each Class of Regular
Certificates, on or prior to the Optional Termination Date the following
percentages: Class A-1, 0.0900%; Class A-2, 0.1400%; Class A-3, 0.2000%; Class
A-4, 0.3000%; Class M-1, 0.4100%; Class M-2, 0.4300%; Class M-3, 0.4500%; Class
M-4, 0.5600%; Class M-5, 0.5800%; Class M-6, 0.6700%; Class B-1, 1.3000%; Class
B-2, 1.6000%; Class B-3, 2.3500%; and Class B-4, 2.3500%. On the first
Distribution Date after the Optional Termination Date, the Pass-Through Margins
shall increase to the following percentages: Class A-1, 0.1800%; Class A-2,
0.2800%; Class A-3, 0.4000%; Class A-4, 0.6000%; Class M-1, 0.6150%; Class M-2,
0.6450%; Class M-3, 0.6750%;


                                       52



Class M-4, 0.8400%; Class M-5, 0.8700%; Class M-6, 1.0050%; Class B-1, 1.9500%;
Class B-2, 2.4000%; Class B-3, 3.5250%; and Class B-4, 3.5250%.

          Pass-Through Rate: For any Distribution Date, the "Pass-Through Rate"
for each class of LIBOR Certificates will be a per annum rate equal to the
lesser of (1) One-Month LIBOR plus the related Pass-Through Margin for such
classes and that Distribution Date and (2) the WAC Cap.

          PCAOB: The Public Company Accounting Oversight Board.

          Percentage Interest: As to any Certificate, the percentage interest
evidenced thereby in distributions required to be made on the related Class,
such percentage interest being set forth on the face thereof or equal to the
percentage obtained by dividing the Denomination of such Certificate by the
aggregate of the Denominations of all Certificates of the same Class.

          Periodic Mortgage Rate Cap: With respect to an Adjustable Rate
Mortgage Loan, the periodic limit on each Mortgage Rate adjustment as set forth
in the related Mortgage Note.

          Permitted Investments: Any one or more of the following obligations or
securities acquired at a purchase price of not greater than par, regardless of
whether issued by the Servicers, the Trustee or any of their respective
Affiliates:

          (i) direct obligations of, or obligations fully guaranteed as to
     timely payment of principal and interest by, the United States or any
     agency or instrumentality thereof; provided such obligations are backed by
     the full faith and credit of the United States;

          (ii) demand and time deposits in, certificates of deposit of, or
     bankers' acceptances (which shall each have an original maturity of not
     more than 90 days and, in the case of bankers' acceptances, shall in no
     event have an original maturity of more than 365 days or a remaining
     maturity of more than 30 days) denominated in United States dollars and
     issued by, any Eligible Institution;

          (iii) repurchase obligations with respect to any security described in
     clause (i) above entered into with an Eligible Institution (acting as
     principal);

          (iv) securities bearing interest or sold at a discount that are issued
     by any corporation incorporated under the laws of the United States of
     America or any state thereof and that are rated by each Rating Agency that
     rates such securities in its highest long-term unsecured rating categories
     at the time of such investment or contractual commitment providing for such
     investment;

          (v) commercial paper (including both non-interest-bearing discount
     obligations and interest-bearing obligations payable on demand or on a
     specified date not more than 30 days after the date of acquisition thereof)
     that is rated by each Rating Agency that rates such securities in its
     highest short-term unsecured debt rating available at the time of such
     investment;


                                       53



          (vi) any demand, money market fund, common trust fund or time deposit
     or obligation, or interest-bearing or other security or investment, (A)
     rated in the highest rating category by each Rating Agency (if rated by
     such Rating Agency) or (B) that would not adversely affect the then current
     rating by either Rating Agency of any of the Certificates. Such investments
     in this subsection (vi) may include money market mutual funds or common
     trust funds, including, without limitation, the J.P. Morgan Prime Money
     Market Fund or any other fund for which JPMorgan Chase Bank, National
     Association, the Trustee or an affiliate thereof serves as an investment
     advisor, administrator, shareholder servicing agent, and/or custodian or
     subcustodian, notwithstanding that (i) JPMorgan Chase Bank, National
     Association, or an affiliate thereof charges and collects fees and expenses
     from such funds for services rendered, (ii) JPMorgan Chase Bank, National
     Association, or an affiliate thereof charges and collects fees and expenses
     for services rendered pursuant to this Agreement, and (iii) services
     performed for such funds and pursuant to this Agreement may converge at any
     time. The Trustee specifically authorizes JPMorgan Chase Bank, National
     Association, or an affiliate thereof to charge and collect from the Trust
     Fund such fees as are collected from all investors in such funds for
     services rendered to such funds (but not to exceed investment earnings
     thereon); and

          (vii) if previously confirmed in writing to the Securities
     Administrator, any other demand, money market or time deposit, or any other
     obligation, security or investment, as may be acceptable to the Rating
     Agencies as a permitted investment of funds backing "Aaa" or "AAA" rated
     securities;

provided, however, that no instrument described hereunder shall evidence either
the right to receive (a) only interest with respect to the obligations
underlying such instrument or (b) both principal and interest payments derived
from obligations underlying such instrument and the interest and principal
payments with respect to such instrument provide a yield to maturity at par
greater than 120% of the yield to maturity at par of the underlying obligations.

          Permitted Transferee: Any Person other than (i) the United States, any
State or political subdivision thereof, or any agency or instrumentality of any
of the foregoing, (ii) a foreign government, international organization or any
agency or instrumentality of either of the foregoing, (iii) an organization
(except certain farmers' cooperatives described in section 521 of the Code)
which is exempt from tax imposed by Chapter 1 of the Code (including the tax
imposed by section 511 of the Code on unrelated business taxable income) on any
excess inclusions (as defined in section 860E(c)(1) of the Code) with respect to
any Residual Certificate, (iv) rural electric and telephone cooperatives
described in section 1381(a)(2)(C) of the Code, (v) a Person that is not a U.S.
Person, (vi) an "electing large partnership" within the meaning of section 775
of the Code and (vii) any other Person so designated by the Depositor based upon
an Opinion of Counsel that the Transfer of an Ownership Interest in a Residual
Certificate to such Person may cause any REMIC created hereunder to fail to
qualify as a REMIC at any time that the Certificates are outstanding. The terms
"United States," "State" and "international organization" shall have the
meanings set forth in section 7701 of the Code or successor provisions. A
corporation will not be treated as an instrumentality of the United States or of
any State or political subdivision thereof for these purposes if all of its
activities are subject


                                       54



to tax and, with the exception of the Federal Home Loan Mortgage Corporation, a
majority of its board of directors is not selected by such government unit.

          Person: Any individual, corporation, partnership, joint venture,
association, limited liability company, joint-stock company, trust,
unincorporated organization or government, or any agency or political
subdivision thereof.

          Physical Certificates: As specified in the Preliminary Statement.

          Plan: As defined in Section 5.02(b).

          Platinum: Platinum Capital Group, a California corporation.

          Platinum Assignment Agreement: The Assignment and Recognition
Agreement, dated as of February 28, 2006, by and among the Unaffiliated Seller,
the Depositor and Platinum, and each other Assignment and Recognition Agreement
by and among the Unaffiliated Seller, the Depositor and Platinum in connection
with any Subsequent Transfer of Platinum Mortgage Loans.

          Platinum Mortgage Loan: A Mortgage Loan which was acquired from
Platinum by the Unaffiliated Seller pursuant to the Platinum Purchase Agreement,
and which has been acquired by the Trust Fund.

          Platinum Purchase Agreement: The Amended and Restated Mortgage Loan
Purchase and Warranties Agreement, dated as of December 1, 2005, as amended to
date, by and between the Unaffiliated Seller and Platinum.

          Pool Stated Principal Balance: As to any Distribution Date, the
aggregate of the Stated Principal Balances of the Mortgage Loans for such
Distribution Date which were Outstanding Mortgage Loans as of the last day of
the related Due Period.

          Pre-Funding Account: The separate Eligible Account created and
maintained by the Securities Administrator pursuant to Section 3.07(f) in the
name of Securities Administrator for the benefit of the Certificateholders, and
designated in trust for registered holders of IXIS Real Estate Capital Trust
2006-HE1, Mortgage Pass Through Certificates, Series 2006-HE1, the funds of
which, during the Pre-Funding Period, shall be applied solely to the purchase of
Subsequent Mortgage Loans.

          Pre-Funding Amount: With respect to any date, the amount on deposit in
the Pre-Funding Account, which amount the Securities Administrator shall
evidence to the Custodian upon request.

          Pre-Funding Earnings: The actual investment earnings realized on
amounts deposited in the Pre-Funding Account.

          Pre-Funding Period: The period commencing on the Startup Date and
ending on the earliest to occur of (i) the date on which the amount on deposit
in the Pre-Funding Account


                                       55



(exclusive of any investment earnings) is less than $100,000, (ii) the date on
which any Event of Default occurs and (iii) May 24, 2006.

          Pre-Funding Reserve Account: The separate Eligible Account created and
maintained by the Securities Administrator pursuant to Section 3.07(j) in the
name of the Securities Administrator, for the benefit of the Class X
Certificateholders and designated "JPMorgan Chase Bank, National Association, in
trust for holders of IXIS Real Estate Capital Trust 2006-HE1, Mortgage
Pass-Through Certificates, Series 2006-HE1, Class X".

          Prepayment Charge: Any prepayment premium, penalty or charge collected
by a Servicer with respect to a Mortgage Loan from a Mortgagor in connection
with any voluntary Principal Prepayment pursuant to the terms of the related
Mortgage Note.

          Prepayment Interest Excess: With respect to any Distribution Date, any
interest collected by a Servicer with respect to any Mortgage Loan as to which a
Principal Prepayment in Full occurs from the 1st day of the month through the
15th day of the month in which such Distribution Date occurs and that represents
interest that accrues from the 1st day of such month to the date of such
Principal Prepayment in Full.

          Prepayment Interest Shortfall: With respect to any Remittance Date,
the sum of, for each Mortgage Loan that was during the portion of the Prepayment
Period from and including the 16th day of the month preceding the month in which
such Distribution Date occurs (or from the day following the Cut-off Date, in
the case of the first Distribution Date) through the last day of such month the
subject of a Principal Prepayment in Full, that was applied by a Servicer to
reduce the outstanding principal balance of such Mortgage Loan on a date
preceding the Due Date in the succeeding Prepayment Period, an amount equal to
interest at the applicable [Adjusted] Net Mortgage Rate on the amount of such
Principal Prepayment for the number of days commencing on the date on which the
prepayment is applied and ending on the last day of the calendar month preceding
such Distribution date.

          Prepayment Period: With respect to any Distribution Date, the period
from and including the 16th day of the month preceding the month in which such
Distribution Date occurs (or, in the case of the first Distribution Date, from
and including the Cut-off Date) to and including the 15th day of the month in
which such Distribution Date occurs.

          Principal Distribution Amount: For any Distribution Date, the sum of
(i) the Basic Principal Distribution Amount for such Distribution Date and (ii)
the Extra Principal Distribution Amount for such Distribution Date.

          Principal Prepayment: Any full or partial payment or other recovery of
principal on a Mortgage Loan (including upon liquidation of a Mortgage Loan)
which is received in advance of its scheduled Due Date, excluding any Prepayment
Charge thereon and which is not accompanied by an amount of interest
representing scheduled interest due on any date or dates in any month or months
subsequent to the month of prepayment.

          Principal Prepayment in Full: Any Principal Prepayment made by a
Mortgagor of the entire principal balance of a Mortgage Loan.


                                       56



          Principal Remittance Amount: With respect to any Distribution
Date, the amount equal to the sum of the following amounts (without duplication)
with respect to the related Due Period, of: (i) each Scheduled Payment of
principal on a Mortgage Loan during the related Due Period and received by the
Servicers on or prior to the related Determination Date or advanced by the
applicable Servicer for the related Remittance Date and all Principal
Prepayments received during the related Prepayment Period; (ii) the principal
component of all Condemnation Proceeds, Insurance Proceeds and Liquidation
Proceeds during the related Due Period (in each case, net of remaining (i.e.,
not deducted from the Interest Remittance Amount) unreimbursed expenses incurred
in connection with a liquidation or foreclosure and unreimbursed Advances, if
any); (iii) all partial or full prepayments on the Mortgage Loans received
during the related Prepayment Period; (iv) the principal component of all
Substitution Adjustment Amounts allocable to principal and Repurchase Prices
received by the Servicers with respect to such Distribution Date; and (v) the
proceeds of any termination of the Trust Fund pursuant to Section 11.01 (to the
extent such proceeds relate to principal); reduced by remaining amounts (i.e.,
not deducted from the Interest Remittance Amount) in reimbursement for Advances
previously made with respect to the Mortgage Loans and other amounts as to which
any Servicer is entitled to be reimbursed pursuant to this Agreement.

          Private Certificates: As specified in the Preliminary Statement.

          Prospectus Supplement: The Prospectus Supplement, dated February 24,
2006, relating to the Offered Certificates.

          PTCE 95-60: As defined in Section 5.02(b).

          PUD: Planned Unit Development.

          Qualified Insurer: A mortgage guaranty insurance company duly
qualified as such under the laws of the state of its principal place of business
and each state having jurisdiction over such insurer in connection with the
insurance policy issued by such insurer, duly authorized and licensed in such
states to transact a mortgage guaranty insurance business in such states and to
write the insurance provided by the insurance policy issued by it, approved as a
FNMA- or FHLMC-approved mortgage insurer or having a claims paying ability
rating of at least "AA" or equivalent rating by a nationally recognized
statistical rating organization. Any replacement insurer with respect to a
Mortgage Loan must have at least as high a claims paying ability rating as the
insurer it replaces had on the Closing Date.

          Rating Agency: Each of Standard & Poor's, Fitch and Moody's. If such
organization or a successor is no longer in existence, "Rating Agency" shall be
such nationally recognized statistical rating organization, or other comparable
Person, as is designated by the Depositor, notice of which designation shall be
given to the Trustee and the Securities Administrator. References herein to a
given rating or rating category of a Rating Agency shall mean such rating
category without giving effect to any modifiers. For purposes of Section 10.06,
the addresses for notices to each Rating Agency shall be the address specified
therefor in the definition corresponding to the name of such Rating Agency, or
such other address as such Rating Agency may hereafter furnish to the Depositor,
the Trustee, the Securities Administrator, and the Servicers.


                                       57



          Realized Loss: With respect to each Liquidated Mortgage Loan the
excess (not less than zero or more than the Stated Principal Balance of the
Mortgage Loan) of the unpaid principal balance of a Liquidated Mortgage Loan
together with accrued and unpaid interest thereon over the Liquidation Proceeds,
net of customary out-of-pocket expenses incurred by the applicable Servicer in
connection with the liquidation of such Liquidated Mortgage Loan and net of the
amount of any unreimbursed Servicing Advances with respect to such Liquidated
Mortgage Loan.

          Record Date: With respect to any Distribution Date, the close of
business on the Business Day immediately preceding such Distribution Date;
provided, however, that for any Certificate issued in definitive form, the
Record Date shall be the close of business on the last Business Day of the month
immediately preceding the month in which such applicable Distribution Date
occurs.

          Reference Bank: As defined in Section 4.04.

          Regular Certificates: As specified in the Preliminary Statement.

          Regulation AB: Subpart 229.1100 - Asset Backed Securities (Regulation
AB), 17 C.F.R. Sections 229.1100-229.1123, as such may be amended from time to
time, and subject to such clarification and interpretation as have been provided
by the Commission in the adopting release (Asset-Backed Securities, Securities
Act Release No. 33-8518, 70 Fed. Reg. 1,506, 1,531 (Jan. 7, 2005)) or by the
staff of the Commission, or as may be provided by the Commission or its staff
from time to time.

          Relief Act Shortfall: With respect to any Distribution Date and any
Mortgage Loan, any reduction in the amount of interest or principal collectible
on such Mortgage Loan for the most recently ended Due Period as a result of the
application of the Servicemembers Civil Relief Act and similar state laws.

          Remainder Amount: As defined in Section 11.01.

          REMIC: A "real estate mortgage investment conduit" within the meaning
of section 860D of the Code.

          REMIC Adjusted WAC Cap: The weighted average of the interest rates on
the REMIC IV Accretion Directed Classes and the Class IV-Accrual Interest.

          REMIC Provisions: Provisions of the federal income tax law relating to
REMICs, which appear at sections 860A through 860G of Subchapter M of Chapter 1
of the Code, and related provisions, and regulations promulgated thereunder, as
the foregoing may be in effect from time to time as well as provisions of
applicable state laws.

          REMIC Trust: The segregated pool of assets consisting of the Trust
Fund, exclusive of Prepayment Charges, the Supplemental Interest Trust, the
Excess Reserve Fund Account, the Pre-Funding Account, the Swap Account, the
Pre-Funding Reserve Account, the Capitalized Interest Account and the Interest
Rate Swap Agreement.


                                       58



          REMIC I: As described in the Preliminary Statement.

          REMIC I Regular Interest: As described in the Preliminary Statement.

          REMIC II: As described in the Preliminary Statement.

          REMIC II Regular Interest: As described in the Preliminary Statement.

          REMIC III: As described in the Preliminary Statement.

          REMIC III Net WAC: The weighted average of the interest rates on the
Class II C1 through Class II C52 Interests and the Class II J1 Interests.

          REMIC III Regular Interest: As described in the Preliminary Statement.

          REMIC IV: As described in the Preliminary Statement.

          REMIC IV Accretion Directed Class: As described in the Preliminary
Statement.

          REMIC IV Net WAC: The weighted average of the interest rates on the
Class III-C1a through Class III-C52a, Class III-C1b through Class III-C52b
Interests and the Class III-J1 Interests.

          REMIC IV Regular Interest: As described in the Preliminary Statement.

          REMIC V: As described in the Preliminary Statement.

          REMIC V Regular Interest: As described in the Preliminary Statement.

          Remittance Date: With respect to any Distribution Date, 21st day (or
if such day is a Saturday, then it shall be the first business day immediately
preceding that day, or if such day is a Sunday or otherwise not a Business Day,
then it shall be the immediately following Business Day) of the month of the
related Distribution Date.

          REO Disposition: The final sale by the applicable Servicer of any REO
Property.

          REO Imputed Interest: As to any REO Property, for any period, an
amount equivalent to interest (at the Mortgage Rate net of the Servicing Fee
Rate that would have been applicable to the related Mortgage Loan had it been
outstanding) on the unpaid principal balance of the Mortgage Loan as of the date
of acquisition thereof (as such balance is reduced pursuant to Section 3.17 by
any income from the REO Property treated as a recovery of principal).

          REO Property: A Mortgaged Property acquired by the Trust Fund through
foreclosure or deed-in-lieu of foreclosure in connection with a defaulted
Mortgage Loan.

          Reportable Event: As defined in Section 8.12(g).


                                       59



          Representative: Morgan Stanley & Co. Incorporated, as representative
on behalf of itself, Bank of America Securities LLC, Countrywide Securities
Corporation and IXIS Securities LLC.

          Repurchase Price: With respect to any Mortgage Loan, an amount equal
to the sum (without duplication) of (i) the unpaid principal balance of such
Mortgage Loan as of the date of repurchase and (ii) (x) if such Mortgage Loan is
being repurchased by the Unaffiliated Seller, the sum of (A) interest on such
unpaid principal balance of such Mortgage Loan at the Mortgage Rate from the
last date through which interest has been paid and distributed to the Trustee to
the last day of the month in which such repurchase occurs, (B) all unreimbursed
P&I Advances and Servicing Advances, (C) all unpaid Servicing Fees, (D) all
expenses reasonably incurred by the Servicers, the Trustee, the Custodian, the
Securities Administrator, the Master Servicer, the Backup Servicer or the
Unaffiliated Seller, as the case may be, in respect of a breach or defect,
including, without limitation, expenses arising out of any such party's
enforcement of the Originator's repurchase obligation, to the extent not
included in (B), and (E) all costs and expenses incurred by, or on behalf of,
the Trust Fund in connection with any violation by such Mortgage Loan of a
predatory or abusive-lending law or (y) if such Mortgage Loan is being
repurchased by the related Originator, all other amounts payable by such
Originator in accordance with the terms of the related Mortgage Loan Purchase
Agreement.

          Request for Release: The Request for Release submitted by a Servicer
to the Trustee, the Securities Administrator and Custodian, substantially in the
form of Exhibit K.

          Residual Certificates: As specified in the Preliminary Statement.

          Responsible Officer: When used with respect to the Trustee, the Master
Servicer or the Securities Administrator, as applicable, any vice president, any
assistant vice president, any assistant secretary, any assistant treasurer or
any other officer of the Trustee, the Master Servicer or the Securities
Administrator, as applicable, customarily performing functions similar to those
performed by any of the above designated officers who at such time shall be
officers to whom, with respect to a particular matter, such matter is referred
because of such officer's knowledge of and familiarity with the particular
subject and who, in each case, shall have direct responsibility for the
administration of this Agreement.

          Rose: Rose Mortgage, Inc., a New Jersey corporation, and its
successors in interest.

          Rose Assignment Agreement: The Assignment and Recognition Agreement,
dated as of February 28, 2006, by and among the Unaffiliated Seller, the
Depositor and Rose, and each other Assignment and Recognition Agreement by and
among the Unaffiliated Seller, the Depositor and Rose in connection with any
Subsequent Transfer of Rose Mortgage Loans.

          Rose Mortgage Loan: A Mortgage Loan which was acquired from Rose by
the Unaffiliated Seller pursuant to the Rose Purchase Agreement, and which has
been acquired by the Trust Fund.


                                       60



          Rose Purchase Agreement: The Amended and Restated Mortgage Loan
Purchase and Warranties Agreement, dated as of November 1, 2005, as amended to
date, by and between the Unaffiliated Seller and Rose.

          Rule 144A Letter: As defined in Section 5.02(b).

          Sarbanes Certification: As defined in Section 8.12.

          Saxon: Saxon Mortgage Services, Inc., a Texas corporation.

          Scheduled Payment: The scheduled monthly payment on a Mortgage Loan
due on any Due Date allocable to principal and/or interest on such Mortgage Loan
which, unless otherwise specified herein, shall give effect to any related Debt
Service Reduction and any Deficient Valuation that affects the amount of the
scheduled payment due on such Mortgage Loan.

          Scheduled Principal Balance: With respect to any Mortgage Loan: (a) as
of the Cut-off Date, the outstanding principal balance of such Mortgage Loan as
of such date, net of the principal portion of all unpaid Scheduled Payments, if
any, due on or before such date; (b) as of any Due Date subsequent to the
Cut-off Date up to and including the Due Date in the calendar month in which a
Liquidation Event occurs with respect to such Mortgage Loan, the Scheduled
Principal Balance of such Mortgage Loan as of the Cut-off Date, minus the sum of
(i) the principal portion of each Scheduled Payment due on or before such Due
Date but subsequent to the Cut-off Date, whether or not received, (ii) all
Principal Prepayments received before such Due Date but after the Cut-off Date,
(iii) the principal portion of all Liquidation Proceeds and Insurance Proceeds
received before such Due Date but after the Cut-off Date, net of any portion
thereof that represents principal due (without regard to any acceleration of
payments under the related Mortgage and Mortgage Note) on a Due Date occurring
on or before the date on which such proceeds were received and (iv) any
reduction in the principal balance of such Mortgage Loan incurred with respect
thereto as a result of a Deficient Valuation occurring before such Due Date, but
only to the extent such reduction in principal balance represents a reduction in
the portion of principal of such Mortgage Loan not yet due (without regard to
any acceleration of payments under the related Mortgage and Mortgage Note) as of
the date of such Deficient Valuation; and (c) as of any Due Date subsequent to
the occurrence of a Liquidation Event with respect to such Mortgage Loan, zero.

          Second Lien Mortgage Loan: A Mortgage Loan secured by a second lien
Mortgage on the related Mortgaged Property.

          Securities Act: The Securities Act of 1933, as amended.

          Securities Administrator: JPMorgan Chase Bank, National Association, a
banking association organized under the laws of the United States, and its
successors and assigns, in its capacity as Securities Administrator hereunder.

          Securities Administrator, Backup Servicer and Master Servicer Fee:
With respect to any Distribution Date, an amount equal to the product of (a)
one-twelfth of the Securities Administrator, Backup Servicer and Master Servicer
Fee Rate and (b) the sum of (i) the Stated


                                       61



Principal Balance of the Mortgage Loans as of the prior Distribution Date (or as
of the Cut-off Date in the case of the first Distribution Date) and (ii) the
Pre-Funding Amount.

          Securities Administrator, Backup Servicer and Master Servicer Fee
Rate: With respect to each Mortgage Loan, 0.01% per annum.

          Senior Enhancement Percentage: With respect to any Distribution Date,
the percentage obtained by dividing (x) the sum of (i) the aggregate Class
Certificate Balance of the Subordinated Certificates and (ii) the Subordinated
Amount (in each case after taking into account the distribution of the Principal
Distribution Amount for such Distribution Date) by (y) the Current Maximum
Amount for that Distribution Date.

          Senior Specified Enhancement Percentage: As of any date of
determination, 40.90%.

          Servicer: Each of Master Financial and Saxon, each in its capacity as
a Servicer hereunder.

          Servicer Remittance Report: As defined in Section 4.03(c).

          Servicing Advances: The reasonable "out-of-pocket" costs and expenses
(including legal fees) incurred by the applicable Servicer in the performance of
its servicing obligations in connection with a default, delinquency or other
unanticipated event, including, but not limited to, the cost of (i) the
preservation, restoration, inspection and protection of a Mortgaged Property,
(ii) any enforcement, administrative or judicial proceedings, including
foreclosures and litigation, in respect of a particular Mortgage Loan, (iii) the
management (including reasonable fees in connection therewith) and liquidation
of any REO Property and (iv) the performance of its obligations under Section
3.01, Section 3.09, Section 3.13 and Section 3.15. Servicing Advances also
include any reasonable "out-of-pocket" costs and expenses (including legal fees)
incurred by the applicable Servicer in connection with executing and recording
instruments of satisfaction, deeds of reconveyance or Assignments of Mortgage in
connection with any foreclosure in respect of any Mortgage Loan to the extent
not recovered from the Mortgagor or otherwise payable under this Agreement. No
Servicer shall be required to make any Nonrecoverable Servicing Advances.

          Servicing Criteria: The "servicing criteria" set forth in Item 1122(d)
of Regulation AB, which as of the Closing Date are listed on Exhibit Q hereto.

          Servicing Fee: With respect to each Servicer and each Mortgage Loan
and for any calendar month, an amount equal to one month's interest (or in the
event of any payment of interest which accompanies a Principal Prepayment in
Full made by the Mortgagor during such calendar month, interest for the number
of days covered by such payment of interest) at the Servicing Fee Rate on the
applicable Stated Principal Balance of such Mortgage Loan at the end of the
related Due Period. Such fee shall be payable monthly, and shall be pro rated
for any portion of a month during which the Mortgage Loan is serviced by such
Servicer under this Agreement. The Servicing Fee for each servicer is payable
solely from, the interest portion (including recoveries with respect to interest
from Liquidation Proceeds, Insurance Proceeds, Condemnation Proceeds and
proceeds received with respect to REO Properties, to the extent


                                       62



permitted by Section 3.11) of such Scheduled Payment collected by such Servicer,
or as otherwise provided under Section 3.11.

          Servicing Fee Rate: With respect to each Mortgage Loan, 0.50% per
annum.

          Servicing File: With respect to each Mortgage Loan, the file retained
by the applicable Servicer consisting of originals or copies of all documents in
the Mortgage File which are not delivered to the Custodian in the Custodial File
and copies of each of the other Mortgage Loan documents required to be delivered
by the related Originator pursuant to the terms of the related Mortgage Loan
Purchase Agreement.

          Servicing Function Participant: As defined in Section 3.23(a).

          Servicing Officer: Any officer of either Servicer involved in, or
responsible for, the administration and servicing of the Mortgage Loans whose
name and facsimile signature appear on a list of servicing officers furnished to
the Trustee, the Securities Administrator, the Master Servicer and the Custodian
by such Servicer on the Closing Date pursuant to this Agreement, as such list
may from time to time be amended.

          Servicing Transfer Date: With respect to each Mortgage Loan, the date
on which Master Financial or Saxon commenced servicing such Mortgage Loan, as
set forth on the Mortgage Loan Schedule.

          Servicing Trigger Event: With respect to each Determination Date, a
Servicing Trigger Event exists if total Cumulative Loss Percentage exceeds: (i)
8.50% on any Determination Date up to, and including, the fifth anniversary of
the Cut-off Date; or (ii) 10.82% on any Determination Date from the fifth to,
and including, the tenth anniversary of the Cut-off Date. Following the tenth
anniversary of the Cut-off Date, no Servicing Trigger Event shall exist.

          Specified Subordinated Amount: With respect to any Distribution Date
prior to the Stepdown Date, an amount equal to 2.00% of the Maximum Pool
Principal Balance; and with respect to any Distribution Date on and after the
Stepdown Date, an amount equal to 4.00% of the Current Maximum Amount for that
Distribution Date subject to a minimum amount equal to 0.50% of the Maximum Pool
Principal Balance; provided, however, that if, on any Distribution Date, a
Trigger Event exists, the Specified Subordinated Amount shall not be reduced to
the applicable percentage of the Current Maximum Amount, but instead will remain
the same as the prior period's Specified Subordinated Amount until the
Distribution Date on which a Trigger Event no longer exists. When the Class
Certificate Balance of each Class of LIBOR Certificates has been reduced to
zero, the Specified Subordinated Amount shall thereafter equal zero.

          Standard & Poor's: Standard & Poor's Ratings Services, a division of
The McGraw-Hill Companies, Inc., and its successors in interest. If Standard &
Poor's is designated as a Rating Agency in the Preliminary Statement, for
purposes of Section 10.06 the address for notices to Standard & Poor's shall be
Standard & Poor's, 55 Water Street, New York, New York 10041, Attention:
Residential Mortgage Surveillance Group - IXIS Real Estate Capital Trust
2006-HE1, or such other address as Standard & Poor's may hereafter furnish to
the Depositor, the Trustee, the Securities Administrator and the Servicers.


                                       63



          Standard & Poor's Glossary: The Standard & Poor's LEVELS(R) Glossary,
as may be in effect from time to time.

          Startup Day: For each REMIC created hereunder, the Closing Date.

          Stated Principal Balance: As to each Mortgage Loan and as of any date
of determination, (i) the principal balance of the Mortgage Loan at the Cut-off
Date after giving effect to payments of principal due on or before such date, to
the extent actually received, minus (ii) all amounts previously remitted to the
Securities Administrator with respect to the related Mortgage Loan representing
payments or recoveries of principal, including Advances in respect of Scheduled
Payments of principal. For purposes of any Distribution Date, the Stated
Principal Balance of any Mortgage Loan will give effect to any Scheduled
Payments of principal received by the related Servicer on or prior to the
related Determination Date or advanced by the related Servicer prior to the
related Remittance Date and any unscheduled principal payments and other
unscheduled principal collections received during the related Prepayment Period,
and the Stated Principal Balance of any Mortgage Loan that has prepaid in full
or has become a Liquidated Mortgage Loan during the related Prepayment Period
shall be zero.

          Stepdown Date: The later to occur of (i) the earlier to occur of (a)
the Distribution Date in March 2009 and (b) the Distribution Date on which the
aggregate Class Certificate Balance of the Class A Certificates have been
reduced to zero and (ii) the first Distribution Date on which the Senior
Enhancement Percentage (calculated for this purpose only after taking into
account scheduled and unscheduled payments of principal on the Mortgage Loans on
the last day of the related Due Period but prior to any allocation of the
Principal Distribution Amount together with any principal payments from the Swap
Account to the LIBOR Certificates on the applicable Distribution Date) is
greater than or equal to the Senior Specified Enhancement Percentage.

          Subcontractor: Any third-party or Affiliated vendor, subcontractor or
other Person utilized by a Servicer, a Subservicer, or the Master Servicer or
the Securities Administrator, as applicable, that is not responsible for the
overall servicing (as "servicing" is commonly understood by participants in the
mortgage-backed securities market) of Mortgage Loans but performs one or more
discrete functions identified in Item 1122(d) of Regulation AB with respect to
Mortgage Loans.

          Subordinated Amount: With respect to any Distribution Date, the
excess, if any, of (a) the Current Maximum Amount for that Distribution Date on
such Distribution Date over (b) the aggregate of the Class Certificate Balances
of the LIBOR Certificates as of such Distribution Date plus, except for federal
income tax purposes, the Class Certificate Balances of the Class P Certificates
(after giving effect to the payment of the Principal Remittance Amount on such
Certificates on such Distribution Date).

          Subordinated Certificates: As specified in the Preliminary Statement.

          Subordination Deficiency: With respect to any Distribution Date, the
excess, if any, of (a) the Specified Subordinated Amount applicable to such
Distribution Date over (b) the Subordinated Amount applicable to such
Distribution Date.


                                       64



          Subordination Reduction Amount: With respect to any Distribution Date,
an amount equal to the lesser of (a) the Excess Subordinated Amount and (b) the
Net Monthly Excess Cash Flow.

          Subsequent Recovery: With respect to any Mortgage Loan or related
Mortgaged Property that became a Liquidated Mortgage Loan or was otherwise
disposed of, all amounts received in respect of such Liquidated Mortgage Loan
after an Applied Realized Loss Amount related to such Mortgage Loan or Mortgaged
Property is allocated to reduce the Class Certificate Balance of any Class of
Subordinated Certificates. Any Subsequent Recovery that is received during a
Prepayment Period will be treated as Liquidation Proceeds and included as part
of the Principal Remittance Amount for the related Distribution Date.

          Subsequent Cut-off Date: As to any Subsequent Mortgage Loans, the date
specified in the Addition Notice delivered in connection therewith, which date
shall be the close of business on the first day of the month in which such
Subsequent Mortgage Loans will be conveyed to the Trust Fund.

          Subsequent Mortgage Loans: The Mortgage Loans hereafter transferred
and assigned to the Trust Fund pursuant to Section 2.01(c), each of which shall
have been purchased by the Unaffiliated Seller under a Mortgage Loan Purchase
Agreement.

          Subsequent Transfer: The transfer and assignment by the Depositor to
the Trust of the Subsequent Mortgage Loans pursuant to the terms hereof.

          Subsequent Transfer Agreement: A subsequent transfer agreement in
substantially the form of Exhibit L.

          Subsequent Transfer Date: The Business Day on which a Subsequent
Transfer occurs.

          Subservicer: Any Person that services Mortgage Loans on behalf of a
Servicer or any Subservicer and is responsible for the performance (whether
directly or through Subservicers or Subcontractors) of a substantial portion of
the material servicing functions required to be performed by a Servicer under
this Agreement, with respect to some or all of the Mortgage Loans, that are
identified in Item 1122(d) of Regulation AB.

          Subservicing Account: As defined in Section 3.08.

          Subservicing Agreement: As defined in Section 3.02(a).

          Substitute Mortgage Loan: A Mortgage Loan substituted by the
Unaffiliated Seller or an Originator for a Deleted Mortgage Loan in accordance
with the terms of this Agreement or the related Mortgage Loan Purchase
Agreement, as applicable, which must, on the date of such substitution, as
confirmed in a Request for Release, substantially in the form of Exhibit K, (i)
have a Stated Principal Balance, after deduction of the principal portion of the
Scheduled Payment due in the month of substitution, not in excess of, and not
more than 10% less than, the Stated Principal Balance of the Deleted Mortgage
Loan; (ii) be accruing interest at a rate no lower than and not more than 1% per
annum higher than, that of the Deleted Mortgage


                                       65



Loan; (iii) have a Loan-to-Value Ratio no higher than that of the Deleted
Mortgage Loan; (iv) have a remaining term to maturity no greater than (and not
more than one year less than that of) the Deleted Mortgage Loan; and (v) comply
with each representation and warranty set forth in Sections 3.01(f), 3.01(h),
3.01(n), 3.01(o), 3.01(p) and 3.03 of the Unaffiliated Seller's Agreement, each
representation and warranty set forth in the applicable Mortgage Loan Purchase
Agreement and each of the requirements set forth in Sections 2.01(c) hereof.

          Substitution Adjustment Amount: The meaning ascribed to such term
pursuant to Section 2.03.

          Supplemental Interest Trust: IXIS Real Estate Capital Supplemental
Interest Trust 2006-HE1 established pursuant to Section 2.01(d).

          Swap Account: The separate Eligible Account created and maintained by
the Securities Administrator pursuant to Section 3.07(m) in the name of the
Securities Administrator, on behalf of the Supplemental Interest Trust, for the
benefit of the Certificateholders and the Swap Provider, and designated
"JPMorgan Chase Bank, National Association, in trust for registered holders of
IXIS Real Estate Capital Trust 2006-HE1, Mortgage Pass-Through Certificates,
Series 2006-HE1 and IXIS Financial Products, Inc.".

          Swap Payment Rate: For any Distribution Date the Swap Payment Rate is
a fraction, the numerator of which is any Net Swap Payment or Swap Termination
Payment (other than a Defaulted Swap Termination Payment) owed to the Swap
Provider for such Distribution Date and the denominator of which is the Stated
Principal Balance of the mortgage loans at the beginning of the related Due
Period plus amounts in the Pre-Funding Account, multiplied by 12.

          Swap Provider: IXIS Financial Products Inc., a Delaware corporation,
and any successor thereto.

          Swap Termination Payment: A termination payment required to be made by
either the Supplemental Interest Trust or the Swap Provider pursuant to the
Interest Rate Swap Agreement as a result of termination of the Interest Rate
Swap Agreement.

          Tax Matters Person: The Holder of the Class R Certificates designated
as "tax matters person" of REMIC I, REMIC II, REMIC III, REMIC IV and REMIC V,
respectively, in the manner provided under Treasury regulations section
1.860F-4(d) and Treasury regulations section 301.6231(a)(7)-1.

          Tax Service Contract: As defined in Section 3.09(a).

          Telerate Page 3750: The display page currently so designated on the
Bridge Telerate Service (or such other page as may replace that page on that
service for displaying comparable rates or prices).

          Termination Price: As defined in Section 11.01.

          Test Date File: As defined in Section 3.01.


                                       66



          Total Monthly Excess Spread: As to any Distribution Date, an amount
equal to the excess if any, of (i) the interest on the Mortgage Loans received
by the Servicers on or prior to the related Determination Date (other than
Prepayment Interest Excesses) or advanced by the Servicers for the related
Remittance Date (net of Expense Fees) over (ii) the sum of the amounts payable
to the LIBOR Certificates pursuant to Section 4.02(a)(i) and Net Swap Payments
to the Swap Provider on such Distribution Date.

          Town & Country: Town & Country Credit Corporation, a Delaware
corporation.

          Town & Country Assignment Agreement: The Assignment and Recognition
Agreement, dated as of February 28, 2006, by and among the Unaffiliated Seller,
the Depositor and Town & Country, and each other Assignment and Recognition
Agreement by and among the Unaffiliated Seller, the Depositor and Town & Country
in connection with any Subsequent Transfer of Town & Country Mortgage Loans.

          Town & Country Mortgage Loan: A Mortgage Loan which was acquired from
Town & Country by the Unaffiliated Seller pursuant to the Town & Country
Purchase Agreement, and which has been acquired by the Trust Fund.

          Town & Country Purchase Agreement: The Mortgage Loan Purchase and
Warranties Agreement, dated as of November 1, 2005, as amended to date, by and
between the Unaffiliated Seller and Town & Country.

          Transfer: Any direct or indirect transfer or sale of any Ownership
Interest in a Residual Certificate.

          Transfer Affidavit: As defined in Section 5.02(c).

          Transferor Certificate: As defined in Section 5.02(b).

          Trigger Event: The occurrence of either a Delinquency Trigger Event or
a Cumulative Loss Trigger Event.

          Trust: The express trust created hereunder in Section 2.01(d).

          Trust Fund: The corpus of the trust created hereunder consisting of
(i) the Mortgage Loans and all interest and principal received on or with
respect thereto after the related Cut-off Date, other than such amounts which
were due on the Mortgage Loans on or before the related Cut-off Date; (ii) each
Account, other than the Swap Account and the Excess Reserve Fund Account, and
all amounts deposited therein pursuant to the applicable provisions of this
Agreement; (iii) property that secured a Mortgage Loan and has been acquired by
foreclosure, deed-in-lieu of foreclosure or otherwise; (iv) all rights of the
Depositor against the Unaffiliated Seller under the Unaffiliated Seller's
Agreement; (v) all rights of the Depositor against each Originator under the
related Assignment and Recognition Agreement and the related Mortgage Loan
Purchase Agreement; and (vi) all proceeds of the conversion, voluntary or
involuntary, of any of the foregoing.


                                       67



          Trustee: Deutsche Bank National Trust Company, a national banking
association, and its successors in interest and, if a successor trustee is
appointed hereunder, such successor.

          Unaffiliated Seller's Agreement: The Unaffiliated Seller's Agreement,
dated as of the date hereof, among the Unaffiliated Seller and the Depositor
relating to the sale of the Mortgage Loans from the Unaffiliated Seller to the
Depositor.

          Underwriters' Exemption: Prohibited Transaction Exemption 90-24, as
amended.

          Unpaid Interest Amount: As of any Distribution Date and any Class of
Certificates, the sum of (a) the excess of (i) the sum of the Accrued
Certificate Interest for such Distribution Date and any portion of such Accrued
Certificate Interest from prior Distribution Dates remaining unpaid over (ii)
the amount in respect of interest on such Class of Certificates actually
distributed on that Distribution Date and (b) 30 days' interest on the amount in
clause (a) above at the applicable Pass-Through Rate (to the extent permitted by
applicable law).

          Unpaid Realized Loss Amount: With respect to any Class of Subordinated
Certificates and as to any Distribution Date, is the excess of (i) the Applied
Realized Loss Amount with respect to such Class over (ii) the sum of (a) all
distributions in reduction of such Applied Realized Loss Amounts on all previous
Distribution Dates and (b) the amount by which the Class Certificate Balance of
such Class has been increased due to the distribution of any Subsequent
Recoveries on all previous Distribution Dates. Any amounts distributed to a
Class of Subordinated Certificates in respect of any Unpaid Realized Loss Amount
will not be applied to reduce the Class Certificate Balance of such Class.

          U.S. Person: (i) A citizen or resident of the United States; (ii) a
corporation (or entity treated as a corporation for tax purposes) created or
organized in the United States or under the laws of the United States or of any
State thereof, including, for this purpose, the District of Columbia; (iii) a
partnership (or entity treated as a partnership for tax purposes) organized in
the United States or under the laws of the United States or of any State
thereof, including, for this purpose, the District of Columbia (unless provided
otherwise by future Treasury regulations); (iv) an estate whose income is
includible in gross income for United States income tax purposes regardless of
its source; or (v) a trust, if a court within the United States is able to
exercise primary supervision over the administration of the trust and one or
more U.S. Persons have authority to control substantial decisions of the trust.
Notwithstanding the last clause of the preceding sentence, to the extent
provided in Treasury regulations, certain trusts in existence on August 20,
1996, and treated as U.S. Persons prior to such date, may elect to continue to
be U.S. Persons.

          Voting Rights: The portion of the voting rights of all of the
Certificates which is allocated to any Certificate. As of any date of
determination, (a) 1% of all Voting Rights shall be allocated to the Class X
Certificates, if any (such Voting Rights to be allocated among the Holders of
Certificates of each such Class in accordance with their respective Percentage
Interests), (b) 1% of all Voting Rights shall be allocated to the Class P
Certificates, if any, and (c) the remaining Voting Rights shall be allocated
among Holders of the remaining Classes of Certificates in proportion to the
Certificate Balances of their respective Certificates on such date.


                                       68



          WAC Cap: With respect to the Mortgage Loans as of any Distribution
Date, the product of (i) the weighted average of the Adjusted Net Mortgage Rates
then in effect on the beginning of the related Due Period on the Mortgage Loans,
less the Swap Payment Rate, and (ii) a fraction, the numerator of which is 30
and the denominator of which is the actual number of days in the Interest
Accrual Period related to such Distribution Date.

                                   ARTICLE II

                          CONVEYANCE OF MORTGAGE LOANS;
                         REPRESENTATIONS AND WARRANTIES

          Section 2.01 Conveyance of Mortgage Loans.

          (a) The Depositor, concurrently with the execution and delivery
hereof, hereby sells, transfers, assigns, sets over and otherwise conveys to the
Trustee for the benefit of the Certificateholders, without recourse, all the
right, title and interest of the Depositor in and to the Trust Fund and the
Trustee, on behalf of the Trust, hereby accepts the Trust Fund, other than any
Subsequent Mortgage Loans, which will be so sold, transferred, assigned,
set-over and conveyed on the related Subsequent Transfer Date. The Mortgage
Loans permitted by the terms of this Agreement to be included in the Trust Fund
are limited to (i) the Initial Mortgage Loans (which the Depositor is required
hereunder to have acquired pursuant to Subsequent Transfer Agreements) and (iii)
Substitute Mortgage Loans. It is agreed and understood by the parties hereto
that it is not intended that any Mortgage Loan be included in the Trust Fund
that is a High Cost Loan.

          (b) In connection with the transfer and assignment of each Mortgage
Loan, the Unaffiliated Seller has delivered or caused to be delivered to the
Custodian for the benefit of the Certificateholders the following documents or
instruments with respect to each Mortgage Loan so assigned (to the extent such
documents or instruments are required to be delivered by the related Originator
under each Mortgage Loan Purchase Agreement):

               (i) the original Mortgage Note bearing all intervening
     endorsements evidencing a complete chain of assignment from the originator
     to the related Originator, endorsed "Pay to the order of _________, without
     recourse" and signed in the name of the related Originator by an authorized
     officer. To the extent that there is no room on the face of the Mortgage
     Notes for endorsements, the endorsement may be contained on an allonge,
     unless the Trustee and the Custodian are advised by the related Originator
     that state law does not so allow. If the Mortgage Loan was acquired by an
     Originator in a merger, the endorsement must be by "[related Originator],
     successor by merger to [name of predecessor]". If the Mortgage Loan was
     acquired or originated by the related Originator while doing business under
     another name, the endorsement must be by "[related Originator], formerly
     known as [previous name]";

               (ii) the original of any guarantee executed in connection with
     the Mortgage Note;


                                       69



               (iii) the original Mortgage with evidence of recording thereon.
     If in connection with any Mortgage Loan, the original Mortgage with
     evidence of recording thereon cannot be delivered on or prior to the
     related Delivery Date because of a delay caused by the public recording
     office where such Mortgage has been delivered for recordation or because
     such Mortgage has been lost or because such public recording office retains
     the original recorded Mortgage, then the related Originator, as required by
     the terms of the related Mortgage Loan Purchase Agreement, will be required
     to deliver to the Custodian, on behalf of the Trustee, a photocopy of such
     Mortgage and (i) the original recorded Mortgage or a copy of such Mortgage
     certified by such public recording office to be a true and complete copy of
     the original recorded Mortgage promptly upon receipt thereof by the related
     Originator (but in any event within 360 days from the related Delivery
     Date); or (ii) in the case of a Mortgage where a public recording office
     retains the original recorded Mortgage or in the case where a Mortgage is
     lost after recordation in a public recording office, a copy of such
     Mortgage certified by such public recording office to be a true and
     complete copy of the original recorded Mortgage;

               (iv) the originals of all assumption, modification, consolidation
     or extension agreements, if any, with evidence of recording thereon;

               (v) the original Assignment of Mortgage for each Mortgage Loan
     endorsed in blank, in form and substance acceptable for recording (except
     with respect to MERS Designated Mortgage Loans);

               (vi) the originals of all intervening assignments of mortgage,
     evidencing a complete chain of assignment from the originator (or MERS with
     respect to each MERS Designated Mortgage Loan) to the related Originator,
     with evidence of recording thereon or if any such intervening assignment
     has not been returned from the applicable recording office or has been lost
     or if such public recording office retains the original recorded
     assignments of mortgage;

               (vii) the original or duplicate lender's title policy and all
     riders thereto or, if such original is unavailable, either an original
     title binder or an original or copy of the title commitment, and if copies
     then certified to be true and complete by the title company; and

               (viii) the security agreement, chattel mortgage or equivalent
     document executed in connection with the Mortgage, if any.

          If any Mortgage has been recorded in the name of Mortgage Electronic
Registration System, Inc. ("MERS") or its designee, no Assignment of Mortgage in
favor of the Trustee will be required to be prepared or delivered and instead,
the applicable Servicer shall take all reasonable actions as are necessary at
the expense of the applicable Originator to the


                                       70



extent permitted under the related Purchase Agreement and otherwise at the
expense of the Depositor to cause the Trustee to be shown as Investor of the
related Mortgage Loan on the records of MERS for the purpose of the system of
recording transfers of beneficial ownership of mortgages maintained by MERS.
Within 90 days after the Closing Date, the Trustee shall, for the benefit of the
Holders of the Certificates, based solely on the list of MERS Designated
Mortgage Loans and screen printouts from the MERS system provided to the Trustee
by the Unaffiliated Seller (such to be provided to the Trustee no later than 45
days from the Closing Date), the Trustee shall confirm, on behalf of the Trust,
that the Trustee is shown as the Investor with respect to each MERS Designated
Mortgage Loan on such screen printouts. If the Trustee is not shown as the
Investor with respect to any MERS Designated Mortgage Loans on such screen
printouts, the Trustee shall promptly notify the Unaffiliated Seller of such
fact and the Unaffiliated Seller shall then either cure such defect or
repurchase such Mortgage Loan in accordance with Section 2.03.

          From time to time, each Servicer shall forward to the Custodian
additional original documents, additional documents evidencing an assumption,
modification, consolidation or extension of a Mortgage Loan approved by the
applicable Servicer, in accordance with the terms of this Agreement. All such
mortgage documents held by the Custodian as to each Mortgage Loan shall
constitute the "Custodial File".

          On or prior to the related Delivery Date, the Unaffiliated Seller
shall deliver, or cause the related Originator to deliver, to the Custodian
Assignments of Mortgage, in blank, for each Mortgage Loan. If an Assignment of
Mortgage is required to be recorded pursuant to the terms hereof, the applicable
Servicer, or the applicable Servicer's designee shall direct the Custodian to
promptly forward such Assignment of Mortgage to such Servicer for recording. No
later than thirty (30) Business Days following the date of receipt by a Servicer
of all necessary recording information for a Mortgage, such Servicer shall
promptly submit or cause to be submitted for recording, at the expense of the
Unaffiliated Seller (the Unaffiliated Seller to seek reimbursement from the
related Originator under the applicable Mortgage Loan Purchase Agreement) in the
appropriate public office for real property records, each Assignment of Mortgage
referred to in Section 2.01(b)(v). Notwithstanding the foregoing, however, for
administrative convenience and facilitation of servicing and to reduce closing
costs, the Assignment of Mortgage shall not be required to be completed and
submitted for recording with respect to any MERS Designated Mortgage Loan or any
Mortgage Loan (other than any Mortgage Loan where the Mortgaged Property is
located in any state where recordation is required by any Rating Agency to
obtain the initial ratings on the Certificates, which states as of the date
hereof, are Florida and Maryland) upon a determination by the applicable
Servicer that recordation is necessary for the enforcement of rights under, or
satisfaction or assignment of, the related Mortgage, at which time, such
Servicer shall record any such Assignment of Mortgage in accordance with the
terms hereof. If any Assignment of Mortgage is required to be recorded pursuant
to the terms hereof, the Mortgage shall be assigned from the related Originator,
to "Deutsche Bank National Trust Company, as trustee under the Pooling and
Servicing Agreement dated as of February 1, 2006, IXIS Real Estate Capital Trust
2006-HE1." In the event that any such assignment is lost or returned unrecorded
because of a defect therein, the Unaffiliated Seller shall cause the related
Originator to promptly prepare a substitute assignment to cure such defect and
thereafter cause each such assignment to be duly recorded. In the event the
Unaffiliated Seller does not pay or otherwise reimburse the applicable Servicer
for any of the foregoing costs


                                       71



of recording any such Assignment of Mortgage, such Servicer shall be entitled to
be reimbursed from the Trust Fund from amounts on deposit in its Collection
Account. In the event the related Originator fails to reimburse the Unaffiliated
Seller for the recording costs described above, upon receipt of written
direction from the Unaffiliated Seller, the Trustee shall assign its rights
under the applicable Mortgage Loan Purchase Agreement solely with respect to
payment of such expenses to the Unaffiliated Seller.

          The Unaffiliated Seller shall use commercially reasonable efforts to
assist each Servicer in causing the related Originator to deliver (at the
expense of such Originator pursuant to the related Mortgage Loan Purchase
Agreement) to each Servicer copies of all trailing documents required to be
included in the Custodial File at the same time the originals or certified
copies thereof are delivered to the Custodian, such documents, including, but
not limited to, the mortgagee policy of title insurance and any mortgage loan
documents upon return from the recording office. The Unaffiliated Seller shall
use commercially reasonable efforts to assist each Servicer in seeking
reimbursement from the related Originator pursuant to the related Mortgage Loan
Purchase Agreement for any fees or costs incurred by such Servicer in obtaining
such documents.

          On or prior to the Closing Date, the Unaffiliated Seller shall deliver
to the Trustee, the Custodian, the Securities Administrator, the Master
Servicer, the Backup Servicer and the Servicers a copy of the Data Tape
Information in electronic, machine readable medium in a form mutually acceptable
to the Custodian, the Trustee, the Securities Administrator, the Master
Servicer, the Backup Servicer and the Servicers. Within ten days of the Closing
Date, the Unaffiliated Seller shall deliver a copy of the complete Mortgage Loan
Schedule to the Custodian, the Trustee, the Securities Administrator, the Master
Servicer, the Backup Servicer and the Servicers.

          In the event that such original or copy of any document submitted for
recordation to the appropriate public recording office is not so delivered to
the Custodian within 90 days following the related Delivery Date, as evidenced
by the Custodian's Final Certification, and in the event that the Originator
does not cure such failure within 30 days of discovery or receipt of written
notification of such failure from the Depositor, the Trustee, the Securities
Administrator, the Master Servicer, the Backup Servicer or the Securities
Administrator shall notify the related Originator to repurchase the Mortgage
Loan pursuant to the related Mortgage Loan Purchase Agreement, upon the request
of the Depositor, the Trustee or the Securities Administrator, at the Repurchase
Price and in the manner specified in Section 2.03. The foregoing repurchase
provision shall not apply in the event that the related Originator cannot
deliver such original or copy of any document submitted for recordation to the
appropriate public recording office within the specified period due to a delay
caused by the recording office in the applicable jurisdiction; provided that the
related Originator shall instead be required to deliver a recording receipt of
such recording office or, if such recording receipt is not available, an
officer's certificate of a servicing officer of the Originator confirming that
such document has been accepted for recording.

          (c) Purchase and Sale of Subsequent Mortgage Loans.


                                       72



               (i) Subject to the satisfaction of the conditions set forth in
     paragraph (ii) below, and upon the Securities Administrator's receipt of a
     Subsequent Transfer Agreement executed by all other parties thereto, in
     consideration of the Securities Administrator's delivery on the related
     Subsequent Transfer Dates to or upon the order of the Depositor of all or a
     portion of the balance of funds in the Pre-Funding Account, the Depositor
     shall on any Subsequent Transfer Date sell, transfer, assign, set over and
     convey to the Trustee without recourse but subject to terms and provisions
     of this Agreement, all of the right, title and interest of the Depositor in
     and to the Subsequent Mortgage Loans, including the outstanding principal
     of and interest due on such Subsequent Mortgage Loans, and all other
     related assets included or to be included in the Trust Fund with respect
     thereto.

          The amount released from the Pre-Funding Account with respect to a
     transfer of Subsequent Mortgage Loans shall be one-hundred percent (100%)
     of the aggregate Stated Principal Balances as of the related Subsequent
     Cut-off Date of the Subsequent Mortgage Loans so transferred.

               (ii) The Subsequent Mortgage Loans and the other property and
     rights related thereto described in paragraph (a) above shall be
     transferred by the Depositor to the Trust Fund only upon the satisfaction
     of each of the following conditions on or prior to the related Subsequent
     Transfer Date:

          (a)  the Unaffiliated Seller shall have provided the Depositor, the
               Trustee, the Securities Administrator and the Rating Agencies
               with a timely Addition Notice, which shall include a Mortgage
               Loan Schedule, listing the Subsequent Mortgage Loans and shall
               have provided any other information reasonably requested by any
               of the foregoing with respect to the Subsequent Mortgage Loans;

          (b)  the applicable Servicer shall have deposited in the related
               Collection Account all collections of (x) principal in respect of
               the Subsequent Mortgage Loans received and due after the related
               Subsequent Cut-off Date and (y) interest due on the Subsequent
               Mortgage Loans after the related Subsequent Cut-off Date;

          (c)  as of each Subsequent Transfer Date, the Unaffiliated Seller was
               not insolvent nor will be made insolvent by such transfer nor is
               the Unaffiliated Seller aware of any pending insolvency;

          (d)  such addition will not result in a "prohibited transaction" (as
               defined in the REMIC Provisions) for any REMIC created hereunder,
               and will not cause any REMIC created hereunder to cease to
               qualify as a REMIC, as evidenced by an Opinion of Counsel with
               respect to such matters (which may be a blanket opinion dated the
               Closing Date);

          (e)  the Pre-Funding Period shall not have terminated;


                                       73



          (f)  the Unaffiliated Seller shall have delivered to the Securities
               Administrator an executed Assignment and Recognition Agreement
               with respect to each related Originator of Subsequent Mortgage
               Loans to be added to the Trust Fund on such Subsequent Transfer
               Date (which Assignment and Recognition Agreement shall include a
               representation and warranty from the related Originator that none
               of the Subsequent Mortgage Loans is a High Cost Loan, none of the
               Subsequent Mortgage Loans is covered by the Home Ownership and
               Equity Protection Act of 1994 and none of the Subsequent Mortgage
               Loans is in violation of any comparable state law);

          (g)  the Unaffiliated Seller shall have delivered to the Securities
               Administrator an Officer's Certificate confirming the
               satisfaction of each condition precedent specified in this
               paragraph (ii), and the Opinion of Counsel referenced in clause
               (d);

          (h)  the Unaffiliated Seller and the Depositor shall have delivered to
               the Securities Administrator an executed copy of a Subsequent
               Transfer Agreement, substantially in the form of Exhibit L
               hereto;

          (i) each of the Rating Agencies shall have provided a notice in either
     written or electronic format acknowledging their respective consents to the
     transfer of the Subsequent Mortgage Loans to the Trust Fund.

               (iii) The obligation of the Trust Fund to purchase the Subsequent
     Mortgage Loans on a Subsequent Transfer Date is subject to the requirements
     that, following the purchase of such Subsequent Mortgage Loans, with
     respect to the entire mortgage loan pool:

          (A)  no more than 3.25% may be second lien mortgage loans;

          (B)  no more than 39.00% may be first lien mortgage loans which are
               secured by Mortgaged Properties which also secure second lien
               mortgage loans;

          (C)  no less than 5.00% and no more than 8.00% may be Fixed Rate
               Mortgage Loans;

          (D)  the weighted average original term to maturity may not exceed 360
               months;

          (E)  the weighted average gross Mortgage Rate must not be less than
               7.70%, or more than 8.00%;

          (F)  the weighted average original LTV must not exceed 80.00%, and no
               more than 30.00% of the Mortgage Loans may have LTVs in excess of
               80.00%;

          (G)  at least 75.00% of the Mortgage Loans must have Prepayment
               Charges;


                                       74



          (H)  the weighted average Gross Margin for the Adjustable Rate
               Mortgage Loans must be at least 6.100%;

          (I)  the weighted average credit score (FICO Score) must be at least
               620, and none of the Mortgage Loans may have credit scores below
               500;

          (J)  the weighted average credit score for the second-lien mortgage
               loans must be at least 650;

          (K)  no more than 33.00% may have an interest-only period;

          (L)  no more than 11.00% of the Mortgage Loans will be 10 year/40 year
               dual amortization Mortgage Loans;

          (M)  the weighted average initial periodic rate cap for the Adjustable
               Rate Mortgage Loans may not exceed 2.850%

          (N)  no mortgage loan is classified as a "high cost" loan under the
               Home Ownership and Equity Protection Act of 1994 ("HOEPA") and no
               mortgage loan is in violation of, or classified as a "high cost,"
               "threshold," "predatory" or similar loan under, any other
               applicable state, federal or local law;

          Any of the requirements set forth in clauses (ii) and (iii) above may
     be waived or modified in any respect with the consent of the Rating
     Agencies.

               (iv) In connection with the transfer and assignment of the
     Subsequent Mortgage Loans, the Unaffiliated Seller shall satisfy the
     document delivery requirements set forth in Section 2.01(b).

          (d) The Depositor does hereby establish, pursuant to the further
provisions of the Agreement and the laws of the State of New York, an express
trust (the "Trust") to be known, for convenience, as "IXIS REAL ESTATE CAPITAL
TRUST 2006-HE1" and Deutsche Bank National Trust Company is hereby appointed as
Trustee in accordance with the provisions of this Agreement. The parties hereto
acknowledge and agree that it is the policy and intention of the Trust to
acquire only Mortgage Loans meeting the requirements set forth in this
Agreement. In addition Depositor does hereby establish, pursuant to the further
provisions of the Agreement and the laws of the State of New York, an express
trust (the "Supplemental Interest Trust") to be known, for convenience, as "IXIS
REAL ESTATE CAPITAL SUPPLEMENTAL INTEREST TRUST 2006-HE1", which, as a subtrust
of the Trust Fund, will hold the Interest Rate Swap Agreement, the Swap Account
and the Excess Reserve Fund Account.

          (e) The Trust shall have the capacity, power and authority, and the
Trustee on behalf of the Trust is hereby authorized, to accept the sale,
transfer, assignment, set over and conveyance by the Depositor to the Trust of
all the right, title and interest of the Depositor in and to the Trust Fund
(including, without limitation, the Mortgage Loans) pursuant to Section 2.01(a).
The Securities Administrator is hereby authorized and directed to execute the
Interest Rate Swap Agreement on behalf of the Supplemental Interest Trust.


                                       75



          Section 2.02 Acceptance by the Custodian of the Mortgage Loans.

          The Custodian shall acknowledge, on each Delivery Date, receipt of the
documents identified in the Initial Certification in the form annexed hereto as
Exhibit F, and declares that it holds and will hold such documents and the other
documents delivered to it pursuant to Section 2.01, and that it holds or will
hold such other assets as are included in the Trust Fund, on behalf of the
Trustee, in trust for the exclusive use and benefit of all present and future
Certificateholders. The Custodian acknowledges that it will maintain possession
of the related Mortgage Notes in the State of California, unless otherwise
permitted under this Agreement or by the Rating Agencies.

          In connection with each Delivery, the Custodian shall deliver via
facsimile (with original to follow the next Business Day) to the Depositor, the
Trustee, the Securities Administrator, the Backup Servicer, the Unaffiliated
Seller and the Servicers an Initial Certification on or prior to the related
Delivery Date, certifying receipt of the related Mortgage Notes and Assignments
of Mortgage for each related Mortgage Loan. The Custodian shall not be
responsible for verifying the validity, sufficiency or genuineness of any
document in any Custodial File.

          Within 120 days after the related Delivery Date, the Custodian shall
ascertain that all documents required to be reviewed by it are in its
possession, and shall deliver to the Depositor, the Unaffiliated Seller, the
Servicers, the Trustee, the Backup Servicer and the Securities Administrator a
Final Certification to the effect that, as to each Mortgage Loan listed in the
Mortgage Loan Schedule (other than any Mortgage Loan paid in full or any
Mortgage Loan specifically identified in such certification as an exception and
not covered by such certification): (i) all documents required to be reviewed by
it are in its possession; (ii) such documents have been reviewed by it and
appear regular on their face and relate to such Mortgage Loan; (iii) based on
its examination and only as to the foregoing documents, the information set
forth in items (1), (2) and (18) of the Mortgage Loan Schedule and items (1),
(9) and (17) of the Data Tape Information respecting such Mortgage Loan is
correct; (iv) each Mortgage Note has been endorsed as provided in Section 2.01
of this Agreement; and (v) upon receipt of the screen printouts specified in
Section 2.01, with respect to each MERS Designated Loan, the Trustee, on behalf
of the Trust Fund, is listed as the Investor of such MERS Designated Loan on the
MERS System. The Custodian shall not be responsible to verify the validity,
sufficiency or genuineness of any document in any Custodial File. Upon receipt
of such Final Certification, if the Depositor or the Unaffiliated Seller
determines that any noncompliance identified by the Custodian is a breach of a
representation or warranty relating to such Mortgage Loan, such party shall give
written notice to the Trustee and the Securities Administrator thereof.

          The Custodian shall retain possession and custody of each Custodial
File in accordance with and subject to the terms and conditions set forth
herein. Each Servicer shall promptly deliver to the Custodian, upon the
execution or receipt thereof, the originals of such other documents or
instruments constituting the Custodial File as come into the possession of the
applicable Servicer from time to time.


                                       76



          Section 2.03 Representations, Warranties and Covenants of the
Unaffiliated Seller and the Servicers.

          (a) Master Financial hereby makes the representations and warranties
set forth in (i) Schedule II hereto to the Depositor, the Unaffiliated Seller,
the Custodian, the Securities Administrator and the Trustee and (ii) Schedule
IIA hereto to the Unaffiliated Seller, in each case, as of the Closing Date, and
with respect to Subsequent Mortgage Loans, as of the related Subsequent Transfer
Date; provided, however, that in the case of clause (ii), Master Financial only
makes representations and warranties with respect to those Mortgage Loans on
Schedule IA hereto for which the Servicing Transfer Date has occurred prior to
the Closing Date or the related Subsequent Transfer Date, as applicable.

          (b) Saxon hereby makes the representations and warranties set forth in
(i) Schedule III hereto to the Depositor, the Unaffiliated Seller, the
Custodian, the Securities Administrator and the Trustee and (ii) Schedule IIIA
hereto to the Unaffiliated Seller, in each case, as of the Closing Date, and
with respect to Subsequent Mortgage Loans, as of the related Subsequent Transfer
Date; provided, however, that in the case of clause (ii), Saxon only makes
representations and warranties with respect to those Mortgage Loans on Schedule
IB hereto for which the Servicing Transfer Date has occurred prior to the
Closing Date or the related Subsequent Transfer Date, as applicable.

          (c) IXIS Real Estate Capital Inc., in its capacity as the Unaffiliated
Seller, hereby makes the representations and warranties set forth in Schedule IV
hereto to the Depositor, the Trustee, the Securities Administrator and the
Custodian as of the Closing Date.

          (d) It is understood and agreed by each Servicer and the Unaffiliated
Seller that the representations and warranties set forth in Section 2.03 shall
survive the transfer of the Mortgage Loans to the Trust Fund, and shall inure to
the benefit of the Trust Fund notwithstanding any restrictive or qualified
endorsement on any Mortgage Note or Assignment of Mortgage or the examination or
failure to examine any Mortgage File. Upon discovery by any of the Depositor,
the Unaffiliated Seller, the Trustee, the Securities Administrator or either
Servicer of a breach by the Unaffiliated Seller of any of the foregoing
representations or any of the representations and warranties made pursuant to
Sections 3.01(f), 3.01(h), 3.01(n), 3.01(o), 3.01(p) or 3.03 of the Unaffiliated
Seller's Agreement or by any Originator of the representations and warranties
made pursuant to the related Assignment and Recognition Agreement, the party
discovering such breach shall give prompt written notice to the others.

          Within 90 days of the earlier of either discovery by or notice to the
Unaffiliated Seller of any breach of a representation or warranty set forth in
Section 3.01(f), 3.01(h), 3.01(n), 3.01(o), 3.01(p) or 3.03 of the Unaffiliated
Seller's Agreement that materially and adversely affects the value of the
Mortgage Loans or the interest of the Trustee or the Certificateholders therein,
the Unaffiliated Seller shall use its best efforts to cure such breach in all
material respects and, if such breach cannot be remedied, the Unaffiliated
Seller shall, (i) if such 90-day period expires prior to the second anniversary
of the related Delivery Date, remove such Mortgage Loan from the Trust Fund and
substitute in its place a Substitute Mortgage Loan, in the manner and subject to
the conditions set forth in this Section 2.03; or (ii) repurchase such Mortgage
Loan at the Repurchase Price; provided, however, that any such substitution
pursuant


                                       77



to (i) above shall not be effected prior to the delivery to the Trustee of the
Opinion of Counsel required by Section 2.05, if any, and a Request for Release
substantially in the form of Exhibit K, and the Mortgage File for any such
Substitute Mortgage Loan. The Trustee shall forward such Request for Release to
the Custodian and the Custodian shall release the related Mortgage File.

          In the event there is a breach of a representation or warranty by
Allstate Home Loans with respect to a Allstate Home Loan that materially and
adversely affects the value of such Mortgage Loan or the interest of the Trustee
and the Certificateholders therein, and, upon discovery or receipt of notice,
Allstate fails to cure, substitute or repurchase such Mortgage Loan within the
period specified in either the Allstate Assignment Agreement or the Allstate
Purchase Agreement, the Unaffiliated Seller shall cure, substitute or repurchase
such Mortgage Loan subject to the conditions set forth in this Section 2.03. In
the event there is a breach of a representation or warranty by Chapel Mortgage
with respect to a Chapel Mortgage Loan that materially and adversely affects the
value of such Mortgage Loan or the interest of the Trustee and the
Certificateholders therein, and, upon discovery or receipt of notice, Chapel
Mortgage fails to cure, substitute or repurchase such Mortgage Loan within the
period specified in either the Chapel Mortgage Assignment Agreement or the
Chapel Mortgage Purchase Agreement, the Unaffiliated Seller shall cure,
substitute or repurchase such Mortgage Loan subject to the conditions set forth
in this Section 2.03. In the event there is a breach of a representation or
warranty by First Bank with respect to a First Bank Mortgage Loan that
materially and adversely affects the value of such Mortgage Loan or the interest
of the Trustee and the Certificateholders therein, and, upon discovery or
receipt of notice, First Bank fails to cure, substitute or repurchase such
Mortgage Loan within the period specified in either the First Bank Assignment
Agreement or the First Bank Purchase Agreement, the Unaffiliated Seller shall
cure, substitute or repurchase such Mortgage Loan subject to the conditions set
forth in this Section 2.03. In the event there is a breach of a representation
or warranty by Homeowners with respect to a Homeowners Mortgage Loan that
materially and adversely affects the value of such Mortgage Loan or the interest
of the Trustee and the Certificateholders therein, and, upon discovery or
receipt of notice, Homeowners fails to cure, substitute or repurchase such
Mortgage Loan within the period specified in either the Homeowners Assignment
Agreement or the Homeowners Purchase Agreement, the Unaffiliated Seller shall
cure, substitute or repurchase such Mortgage Loan subject to the conditions set
forth in this Section 2.03. In the event there is a breach of a representation
or warranty by Lenders Direct with respect to a Lenders Direct Mortgage Loan
that materially and adversely affects the value of such Mortgage Loan or the
interest of the Trustee and the Certificateholders therein, and, upon discovery
or receipt of notice, Lenders Direct fails to cure, substitute or repurchase
such Mortgage Loan within the period specified in either the Lenders Direct
Assignment Agreement or the Lenders Direct Purchase Agreement, the Unaffiliated
Seller shall cure, substitute or repurchase such Mortgage Loan subject to the
conditions set forth in this Section 2.03. In the event there is a breach of a
representation or warranty by Lime Financial with respect to a Lime Financial
Mortgage Loan that materially and adversely affects the value of such Mortgage
Loan or the interest of the Trustee and the Certificateholders therein, and,
upon discovery or receipt of notice, Lime Financial fails to cure, substitute or
repurchase such Mortgage Loan within the period specified in either the Lime
Financial Assignment Agreement or the Lime Financial Purchase Agreement, the
Unaffiliated Seller shall cure, substitute or repurchase such Mortgage Loan
subject to the conditions set forth in this Section 2.03. In the event there is
a breach of a representation or warranty by Mandalay


                                       78



with respect to a Mandalay Mortgage Loan that materially and adversely affects
the value of such Mortgage Loan or the interest of the Trustee and the
Certificateholders therein, and, upon discovery or receipt of notice, Mandalay
fails to cure, substitute or repurchase such Mortgage Loan within the period
specified in either the Mandalay Assignment Agreement or the Mandalay Purchase
Agreement, the Unaffiliated Seller shall cure, substitute or repurchase such
Mortgage Loan subject to the conditions set forth in this Section 2.03. In the
event there is a breach of a representation or warranty by Master Financial with
respect to a Master Financial Mortgage Loan that materially and adversely
affects the value of such Mortgage Loan or the interest of the Trustee and the
Certificateholders therein, and, upon discovery or receipt of notice, Master
Financial fails to cure, substitute or repurchase such Mortgage Loan within the
period specified in either the Master Financial Assignment Agreement or the
Master Financial Purchase Agreement, the Unaffiliated Seller shall cure,
substitute or repurchase such Mortgage Loan subject to the conditions set forth
in this Section 2.03. In the event there is a breach of a representation or
warranty by Platinum with respect to a Platinum Mortgage Loan that materially
and adversely affects the value of such Mortgage Loan or the interest of the
Trustee and the Certificateholders therein, and, upon discovery or receipt of
notice, Platinum fails to cure, substitute or repurchase such Mortgage Loan
within the period specified in either the Platinum Assignment Agreement or the
Platinum Purchase Agreement, the Unaffiliated Seller shall cure, substitute or
repurchase such Mortgage Loan subject to the conditions set forth in this
Section 2.03. In the event there is a breach of a representation or warranty by
Town & Country with respect to a Town & Country Mortgage Loan that materially
and adversely affects the value of such Mortgage Loan or the interest of the
Trustee and the Certificateholders therein, and, upon discovery or receipt of
notice, Town & Country fails to cure, substitute or repurchase such Mortgage
Loan within the period specified in either the Town & Country Assignment
Agreement or the Town & Country Purchase Agreement, the Unaffiliated Seller
shall cure, substitute or repurchase such Mortgage Loan subject to the
conditions set forth in this Section 2.03. Notwithstanding the Unaffiliated
Seller's lack of knowledge, in the event it is discovered by the Unaffiliated
Seller, the Depositor or the Trust (including the Trustee and the Servicers
acting on the Trust's behalf), that the substance of a representation or
warranty was inaccurate as of the applicable date of such representation or
warranty and such inaccuracy materially and adversely affects the value of the
related Mortgage Loan, the Unaffiliated Seller shall use its best efforts to
cure such breach or substitute or repurchase such Mortgage Loan in accordance
with this Section 2.03(d).

          With respect to any Substitute Mortgage Loan or Loans, the
Unaffiliated Seller shall deliver to the Custodian, on behalf of the Trustee,
for the benefit of the Certificateholders the Mortgage Note, the Mortgage, the
related Assignment of the Mortgage, and such other documents and agreements as
are required by Section 2.01, with the Mortgage Note endorsed and the Mortgage
assigned as required by Section 2.01. No substitution is permitted to be made in
any calendar month after the Determination Date for such month. Scheduled
Payments due with respect to Substitute Mortgage Loans in the Due Period of
substitution shall not be part of the Trust Fund and will be retained by the
related Originator on the next succeeding Distribution Date. For the Due Period
of substitution, distributions to Certificateholders will include the Scheduled
Payment due on any Deleted Mortgage Loan for such Due Period and thereafter the
related Originator shall be entitled to retain all amounts received in respect
of such Deleted Mortgage Loan.


                                       79



          For any month in which the Unaffiliated Seller substitutes one or more
Substitute Mortgage Loans for one or more Deleted Mortgage Loans, the applicable
Servicer will determine the amount (if any) by which the aggregate principal
balance of all such Substitute Mortgage Loans as of the date of substitution is
less than the aggregate unpaid principal balance of all such Deleted Mortgage
Loans. The Unaffiliated Seller shall deposit the amount of such shortage plus an
amount equal to the aggregate of any unreimbursed Advances and accrued and
unpaid Servicing Fees with respect to such Deleted Mortgage Loans (the
"Substitution Adjustment Amount") into the related Collection Account on or
before the Remittance Date for the Distribution Date in the month succeeding the
calendar month during which the related Mortgage Loan became required to be
purchased or replaced hereunder.

         Upon receipt of written notice (x) from the Custodian that any
document does not comply with the requirements set forth in clauses (i) through
(iv) of the Custodian's review of the Custodial Files pursuant to Section 2.02
or (y) of a breach of a representation and warranty, the Securities
Administrator shall in turn promptly notify the applicable Originator (with a
copy to the applicable Servicer, the Custodian and the Unaffiliated Seller) in
writing of such non-compliance or breach and request that the related Originator
cure such non-compliance or breach within the time period set forth in the
applicable Mortgage Loan Purchase Agreement (but in any event, within 60 days
from the date the related Originator is notified of such non-compliance or
breach) and if the related Originator does not cure such non-compliance or
breach in all material respects during such period, the Securities Administrator
shall notify such Originator to repurchase such Mortgage Loan from the Trust
Fund at the Repurchase Price. In the event the Securities Administrator receives
written notice (x) of a breach by any Originator of a representation and
warranty that is subject to an automatic sixty-day repurchase obligation
pursuant to Section 9.03 of the related Mortgage Loan Purchase Agreement, which
representations and warranties relate to Prepayment Fees, Predatory Lending
Regulations, Single Premium Credit Insurance, the Georgia Fair Lending Act, the
Fair Credit Reporting Act, New York State Banking Law or (y) that a Mortgage
Loan does not constitute a "qualified mortgage" within the meaning of Section
860G(a)(3) of the Code, the Securities Administrator shall notify such
Originator to repurchase the Mortgage Loan at the Repurchase Price within sixty
(60) days of such Originator's receipt of such notice.

          (e) Upon receipt of the Final Certification with respect to each
Mortgage Loan, the Securities Administrator will notify the related Originator
within 5 Business Days of such delivery of any missing documents from the
Custodial File and if the related Originator does not deliver such missing
documents within 60 days from the date the related Originator is notified of
such noncompliance or breach, the Securities Administrator shall notify such
Originator to repurchase such Mortgage Loan from the Trust Fund at the
Repurchase Price.

          (f) Based solely on information received with respect to any
Substitute Mortgage Loan from the Unaffiliated Seller or the related Originator,
as applicable, the related Servicer shall amend the Mortgage Loan Schedule to
reflect the removal of such Deleted Mortgage Loan and the substitution of the
Substitute Mortgage Loan or Loans and the related Servicer shall deliver the
amended Mortgage Loan Schedule to the Securities Administrator. Upon such
substitution, the Substitute Mortgage Loan or Loans shall be subject to the
terms of this Agreement in all respects, and the Unaffiliated Seller shall be
deemed to have made with respect to such Substitute Mortgage Loan or Loans, as
of the date of substitution, the


                                       80



representations and warranties made pursuant to Sections 3.01(f), 3.01(h),
3.01(n), 3.01(o), 3.01(p) and 3.03 of the Unaffiliated Seller's Agreement with
respect to such Mortgage Loan. Upon any such substitution and the deposit to the
related Collection Account of the amount required to be deposited therein in
connection with such substitution as described in this Section 2.03, the
Securities Administrator shall forward the Request for Release from the related
Servicer to the Custodian and the Custodian shall release the Mortgage File
relating to such Deleted Mortgage Loan to the Unaffiliated Seller or the related
Originator, as applicable, and shall execute and deliver at the Unaffiliated
Seller's or related Originator's direction, as applicable, such instruments of
transfer or assignment prepared by such party, in each case without recourse, as
shall be necessary to vest title in the Unaffiliated Seller or the related
Originator, or its designee, as applicable, the Trustee's interest in any
Deleted Mortgage Loan substituted for pursuant to this Section 2.03.

          (g) In the event that the Unaffiliated Seller or the related
Originator, as applicable, shall have repurchased a Mortgage Loan, the
Repurchase Price therefor shall be deposited in the related Collection Account
pursuant to Section 3.10 on or before the Remittance Date for the Distribution
Date in the month following the month during which the Unaffiliated Seller or
the related Originator, as applicable, became obligated hereunder to repurchase
or replace such Mortgage Loan and upon such deposit of the Repurchase Price, the
delivery of the Opinion of Counsel required by Section 2.05 and receipt of a
Request for Release in the form of Exhibit K hereto, the Securities
Administrator shall forward the Request for Release from the applicable Servicer
to the Custodian, and the Custodian shall release the related Custodial File to
such Person as directed by such Servicer, and the Trustee shall execute and
deliver at such Person's direction such instruments of transfer or assignment
prepared by such Person, in each case without recourse, as shall be necessary to
transfer title from the Trustee. It is understood and agreed that the obligation
under this Agreement of any Person to cure, repurchase or replace any Mortgage
Loan as to which a breach has occurred and is continuing shall constitute the
sole remedy against such Persons respecting such breach available to
Certificateholders, the Depositor, the Unaffiliated Seller, the Custodian, the
Securities Administrator or the Trustee on their behalf. In the event such
required repurchase or replacement does not occur, the Securities Administrator
shall take such actions as directed upon written direction from the Depositor
and the provision of reasonable indemnity satisfactory to the Securities
Administrator in accordance with Sections 6.03 and 10.02.

          (h) If the Unaffiliated Seller is required to repurchase or replace a
Mortgage Loan pursuant to the terms hereof, upon receipt by the Trustee of
written direction from the Unaffiliated Seller and either written certification
from the Unaffiliated Seller that it has deposited the related Repurchase Price
with the Securities Administrator or receipt by the Trustee of a Substitute
Mortgage Loan, as applicable, the Trustee shall assign to the Unaffiliated
Seller its rights under the related Mortgage Loan Purchase Agreement solely with
respect to such Mortgage Loan by an assignment in form and substance mutually
satisfactory to the Unaffiliated Seller, the Trustee and the Securities
Administrator.

          (i) The representations and warranties made pursuant to this Section
2.03 shall survive delivery of the respective Custodial Files to the Custodian.


                                       81



          Section 2.04 The Depositor and the Mortgage Loans.

          The Depositor hereby represents and warrants to the Trustee and the
Securities Administrator with respect to each Mortgage Loan as of the date
hereof or such other date set forth herein that as of the related Delivery Date,
and following the transfer of the Mortgage Loans to it by the Unaffiliated
Seller, the Depositor had good title to the Mortgage Loans and the Mortgage
Notes were subject to no offsets, defenses or counterclaims.

          The Depositor hereby assigns, transfers and conveys to the Trustee all
of its rights with respect to the Initial Mortgage Loans and shall, on each
subsequent Transfer Date, convey all of its right, title and interest with
respect to the related subsequent Mortgage Loans.

          Section 2.05 Delivery of Opinion of Counsel in Connection with
Substitutions and Non-Qualified Mortgages.

          Notwithstanding any contrary provision of this Agreement, no
substitution pursuant to Section 2.03 shall be made more than 30 days after the
related Delivery Date unless the Unaffiliated Seller delivers, or causes the
related Originator to deliver, as applicable, to the Securities Administrator an
Opinion of Counsel, at the expense of the Unaffiliated Seller or the related
Originator, as applicable, addressed to the Trustee and the Securities
Administrator, to the effect that such substitution will not (i) result in the
imposition of the tax on "prohibited transactions" on the Trust Fund or
contributions after the Startup Day, as defined in Sections 860F(a)(2) and
860G(d) of the Code, respectively, or (ii) cause any REMIC created hereunder to
fail to qualify as one or more REMICs at any time that any Certificates are
outstanding.

          Section 2.06 Execution and Delivery of Certificates.

          The Trustee acknowledges the transfer and assignment to it of the
Trust Fund and, concurrently with such transfer and assignment, the Securities
Administrator has executed and delivered to or upon the order of the Depositor,
the Certificates in authorized denominations evidencing directly or indirectly
the entire ownership of the Trust Fund. The Trustee agrees to hold the Trust
Fund and exercise the rights referred to above for the benefit of all present
and future Holders of the Certificates.

          Section 2.07 REMIC Matters.

          The Preliminary Statement sets forth the designations for federal
income tax purposes of all interests created hereby. The "Startup Day" for
purposes of the REMIC Provisions shall be the Closing Date. Unless otherwise
stated, the "latest possible maturity date" is March 25, 2037, which is the
Distribution Date in the thirteenth month following the month in which the
latest maturity date of any Mortgage Loan occurs.

          Section 2.08 Representations and Warranties of the Depositor.

          The Depositor hereby represents, warrants and covenants to the
Trustee, the Custodian, the Securities Administrator, the Unaffiliated Seller
and each Servicer that as of the date of this Agreement or as of such date
specifically provided herein:


                                       82



          (a) The Depositor is a corporation duly organized, validly existing
and in good standing under the laws of the State of Delaware;

          (b) The Depositor has the corporate power and authority to convey the
Mortgage Loans and to execute, deliver and perform, and to enter into and
consummate the transactions contemplated by, this Agreement;

          (c) This Agreement has been duly and validly authorized, executed and
delivered by the Depositor, all requisite corporate action having been taken,
and, assuming the due authorization, execution and delivery hereof by the other
parties hereto, constitutes or will constitute the legal, valid and binding
agreement of the Depositor, enforceable against the Depositor in accordance with
its terms, except as such enforcement may be limited by bankruptcy, insolvency,
reorganization, moratorium or other similar laws relating to or affecting the
rights of creditors generally, and by general equity principles (regardless of
whether such enforcement is considered in a proceeding in equity or at law);

          (d) No consent, approval, authorization or order of or registration or
filing with, or notice to, any governmental authority or court is required for
the execution, delivery and performance of or compliance by the Depositor with
this Agreement or the consummation by the Depositor of any of the transactions
contemplated hereby, except as have been made on or prior to the Closing Date;

          (e) None of the execution and delivery of this Agreement, the
consummation of the transactions contemplated hereby or thereby, or the
fulfillment of or compliance with the terms and conditions of this Agreement,
(i) conflicts or will conflict with or results or will result in a breach of, or
constitutes or will constitute a default or results or will result in an
acceleration under (A) the charter or by-laws of the Depositor, or (B) of any
term, condition or provision of any material indenture, deed of trust, contract
or other agreement or instrument to which the Depositor or any of its
subsidiaries is a party or by which it or any of its subsidiaries is bound; (ii)
results or will result in a violation of any law, rule, regulation, order,
judgment or decree applicable to the Depositor of any court or governmental
authority having jurisdiction over the Depositor or its subsidiaries; or (iii)
results in the creation or imposition of any lien, charge or encumbrance which
would have a material adverse effect upon the Mortgage Loans or any documents or
instruments evidencing or securing the Mortgage Loans;

          (f) There are no actions, suits or proceedings before or against or
investigations of, the Depositor pending, or to the knowledge of the Depositor,
threatened, before any court, administrative agency or other tribunal, and no
notice of any such action, which, in the Depositor's reasonable judgment, might
materially and adversely affect the performance by the Depositor of its
obligations under this Agreement, or the validity or enforceability of this
Agreement;

          (g) The Depositor is not in default with respect to any order or
decree of any court or any order, regulation or demand of any federal, state,
municipal or governmental agency that may materially and adversely affect its
performance hereunder; and


                                       83



          (h) Immediately prior to the transfer and assignment by the Depositor
to the Trustee, the Depositor had, or, with respect to the Subsequent Mortgage
Loans, will have, good title to, and was, or will be, the sole owner of each
Mortgage Loan, free of any interest of any other Person, and the Depositor has
transferred, or shall transfer, all right, title and interest in each Mortgage
Loan to the Trustee. The transfer of the Mortgage Note and the Mortgage to the
Custodian, on behalf of the Trustee, as and in the manner contemplated by this
Agreement is sufficient either (i) fully to transfer to the Trustee, for the
benefit of the Certificateholders, all right, title, and interest of the
Depositor thereto as note holder and mortgagee or (ii) to grant to the Trustee,
for the benefit of the Certificateholders and the security interest referred to
in Section 10.04.

          It is understood and agreed that the representations, warranties and
covenants set forth in this Section 2.08 shall survive delivery of the
respective Custodial Files to the Custodian and shall inure to the benefit of
the Trustee.

                                  ARTICLE III

                          ADMINISTRATION AND SERVICING

                                OF MORTGAGE LOANS

          Section 3.01 Servicers to Service Mortgage Loans.

          (a) For and on behalf of the Certificateholders, each Servicer shall
service and administer the Mortgage Loans for which it is acting as Servicer in
accordance with the terms of this Agreement and the respective Mortgage Loans
and, to the extent consistent with such terms, in the same manner in which it
services and administers similar mortgage loans for its own portfolio, giving
due consideration to customary and usual standards of practice of prudent
mortgage lenders and loan servicers administering similar mortgage loans but
without regard to:

               (i) any relationship that such Servicer, any Subservicer or any
     Affiliate of such Servicer or any Subservicer may have with the related
     Mortgagor;

               (ii) the ownership or non-ownership of any Certificate by such
     Servicer or any Affiliate of such Servicer;

               (iii) such Servicer's obligation to make P&I Advances or
     Servicing Advances; or

               (iv) such Servicer's or any Subservicer's right to receive
     compensation for its services hereunder or with respect to any particular
     transaction.

          To the extent consistent with the foregoing, each Servicer shall seek
to maximize the timely and complete recovery of principal and interest on the
Mortgage Notes. Subject only to the above-described servicing standards and the
terms of this Agreement and of the respective


                                       84



Mortgage Loans, each Servicer shall have full power and authority, acting alone
or through Subservicers as provided in Section 3.02, to do or cause to be done
any and all things in connection with such servicing and administration which it
may deem necessary or desirable. Without limiting the generality of the
foregoing, each Servicer in its own name or in the name of a Subservicer is
hereby authorized and empowered by the Trustee when such Servicer believes it
appropriate in its best judgment in accordance with the servicing standards set
forth above, to execute and deliver any and all instruments of satisfaction or
cancellation, or of partial or full release or discharge, and all other
comparable instruments, with respect to the Mortgage Loans and the Mortgaged
Properties and to institute foreclosure proceedings or obtain a deed-in-lieu of
foreclosure so as to convert the ownership of such properties, and to hold or
cause to be held title to such properties, on behalf of the Trustee. Each
Servicer shall service and administer the Mortgage Loans in accordance with
applicable state and federal law and shall provide to the Mortgagors any reports
required to be provided to them thereby. Each Servicer covenants that its
computer and other systems used in servicing the Mortgage Loans operate in a
manner such that such Servicer can service the Mortgage Loans in accordance with
the terms of this Agreement. Each Servicer shall also comply in the performance
of this Agreement with all reasonable rules and requirements of each insurer
under any standard hazard insurance policy. Subject to Section 3.15, the Trustee
shall execute, at the written request of the applicable Servicer, and furnish,
or cause to be furnished, to such Servicer and any Subservicer such documents as
are necessary or appropriate to enable such Servicer or any Subservicer to carry
out their servicing and administrative duties hereunder, and the Trustee hereby
grants to each Servicer, and this Agreement shall constitute, a power of
attorney to carry out such duties including a power of attorney to take title to
Mortgaged Properties after foreclosure on behalf of the Trustee. The Trustee
shall execute a separate power of attorney in favor of each Servicer for the
purposes described herein to the extent necessary or desirable to enable the
Servicers to perform its duties hereunder. The Trustee shall not be liable for
the actions of the Servicers or any Subservicers under such powers of attorney.

          (b) Subject to Section 3.09(b), in accordance with the standards of
the preceding paragraph, each Servicer shall advance or cause to be advanced
funds as necessary for the purpose of effecting the timely payment of taxes and
assessments on the Mortgaged Properties, which advances shall be Servicing
Advances reimbursable in the first instance from related collections from the
Mortgagors pursuant to Section 3.09(b), and further as provided in Section 3.11.
Any cost incurred by a Servicer or by Subservicers in effecting the timely
payment of taxes and assessments on a Mortgaged Property shall not be added to
the unpaid principal balance of the related Mortgage Loan, notwithstanding that
the terms of such Mortgage Loan so permit.

          (c) Notwithstanding anything in this Agreement to the contrary, each
Servicer may not make any future advances with respect to a Mortgage Loan
(except as provided in Section 4.01) and no Servicer shall (i) permit any
modification with respect to any Mortgage Loan (except in the case of a
defaulted Mortgage Loan) that would change the Mortgage Rate, reduce or increase
the principal balance (except for reductions resulting from actual payments of
principal) or change the final maturity date on such Mortgage Loan (except for a
reduction of interest payments resulting from the application of the
Servicemembers Civil Relief Act or any similar state statutes) or (ii) permit
any modification, waiver or amendment of any term of any Mortgage Loan that
would both (A) effect an exchange or reissuance of such Mortgage Loan


                                       85



under Section 1001 of the Code (or final, temporary or proposed Department of
the Treasury regulations promulgated thereunder) and (B) cause any REMIC created
hereunder to fail to qualify as a REMIC under the Code or the imposition of any
tax on "prohibited transactions" or "contributions after the startup day" under
the REMIC Provisions, or (iii) except as provided in Section 3.07(a), waive any
Prepayment Charges.

          (d) Each Servicer may delegate its responsibilities under this
Agreement; provided, however, that no such delegation shall release such
Servicer from the responsibilities or liabilities arising under this Agreement.

          (e) In the event that the Mortgage Loan Documents relating to any
Mortgage Loan contain provisions requiring the related Mortgagor to submit to
binding arbitration of any disputes arising in connection with such Mortgage
Loan, the applicable Servicer shall be entitled to waive any such provisions on
behalf of the Trust and to send written notice of such waiver to the related
Mortgagor, although the Mortgagor may still require arbitration of such disputes
at its option.

          (f) Each Servicer, with assistance from the Backup Servicer, hereby
agrees to provide the Backup Servicer with (i) the systems and data information
from the servicing systems in use by each Servicer (the "Data File Layouts and
Definitions") and (ii) a test data file, which shall include the loan master
file, the transaction history file and all other files necessary to carryout the
servicing-related activities (the "Test Data File"), both in a format acceptable
to the Backup Servicer within 5 days of the Closing Date. Using this
information, the Backup Servicer will map the data from each Servicer's system
to its own data structure ("Data Mapping Matrix"). The Backup Servicer shall
confirm in writing to the Master Servicer, each Servicer, the Securities
Administrator and the Trustee that it has completed the Data Mapping Matrix, and
received and verified the completeness of the Test Data File within [7 business]
days of receipt of the Data File Layouts and Definitions and the Test Data File.

          (g) Notwithstanding the foregoing, with respect to any Mortgage Loan
serviced by Master Financial, upon becoming 60 days Delinquent, Master Financial
will promptly notify Saxon, the Master Servicer, the Securities Administrator
and the Depositor, of the delinquent status of such Mortgage Loan. In the event
that the Scheduled Payment on such Mortgage Loan has not been received by the
74th day following the related Due Date, Master Financial will notify the
related Mortgagor that servicing of such Mortgage Loan will be transferred to
Saxon and Saxon hereby agrees to accept any such servicing transfer. Any such
servicing transfer from Master Financial to Saxon shall occur on the first day
of the immediately succeeding calendar month and Saxon, as successor Servicer,
shall be subject to all the obligations and entitled to all the benefits of a
successor Servicer set forth in this Agreement.

          Section 3.02 Subservicing Agreements Between the Servicers and
Subservicers.

          (a) Each Servicer may enter into subservicing agreements with
Subservicers for the servicing and administration of the Mortgage Loans
("Subservicing Agreements"). Each Servicer represents and warrants to the other
parties hereto that, except as otherwise set forth herein, no Subservicing
Agreement is in effect as of the Closing Date with respect to any Mortgage Loans
required to be serviced by it hereunder. Each Servicer shall give notice to the


                                       86



Depositor, the Securities Administrator, the Master Servicer, the Backup
Servicer and the Trustee of any such Subservicer and Subservicing Agreement,
which notice shall contain all information (including without limitation a copy
of the Subservicing Agreement) reasonably necessary to enable the Securities
Administrator, pursuant to Section 8.12(g), to accurately and timely report the
event under Item 6.02 of Form 8-K pursuant to the Exchange Act (if such reports
under the Exchange Act are required to be filed under the Exchange Act). No
Subservicing Agreement shall be effective until 30 days after such written
notice is received by both the Depositor, the Securities Administrator, the
Master Servicer, the Backup Servicer and the Trustee. The Securities
Administrator shall not be required to review or consent to such Subservicing
Agreements and shall have no liability in connection therewith.

          Each Subservicer shall be (i) authorized to transact business in the
state or states in which the related Mortgaged Properties it is to service are
situated, if and to the extent required by applicable law to enable the
Subservicer to perform its obligations hereunder and under the Subservicing
Agreement, (ii) an institution approved as a mortgage loan originator by the
Federal Housing Administration or an institution that has deposit accounts
insured by the FDIC and (iii) a Freddie Mac or Fannie Mae approved mortgage
servicer. Each Subservicing Agreement must impose on the Subservicer
requirements conforming to the provisions set forth in Section 3.08 and provide
for servicing of the Mortgage Loans consistent with the terms of this Agreement.
Each Servicer will examine each Subservicing Agreement to which it is a party
and will be familiar with the terms thereof. The terms of any Subservicing
Agreement will not be inconsistent with any of the provisions of this Agreement.
Each Servicer and the Subservicers may enter into and make amendments to the
Subservicing Agreements or enter into different forms of Subservicing
Agreements; provided, however, that any such amendments or different forms shall
be consistent with and not violate the provisions of this Agreement, and that no
such amendment or different form shall be made or entered into which could be
reasonably expected to be materially adverse to the interests of the Trustee.
Any variation from the provisions set forth in Section 3.08 relating to
insurance or priority requirements of Subservicing Accounts, or credits and
charges to the Subservicing Accounts or the timing and amount of remittances by
the Subservicers to the applicable Servicer, are conclusively deemed to be
inconsistent with this Agreement and therefore prohibited. Each Servicer shall
deliver to the Securities Administrator, the Trustee, the Master Servicer, the
Backup Servicer, the Unaffiliated Seller and the Depositor copies of all
Subservicing Agreements, and any amendments or modifications thereof, promptly
upon such Servicer's execution and delivery of such instruments.

          (b) As part of its servicing activities hereunder, each Servicer
(except as otherwise provided in the last sentence of this paragraph), for the
benefit of the Trustee, shall enforce the obligations of each Subservicer under
the related Subservicing Agreement, including, without limitation, any
obligation to make advances in respect of delinquent payments as required by a
Subservicing Agreement. Such enforcement, including, without limitation, the
legal prosecution of claims, termination of Subservicing Agreements, and the
pursuit of other appropriate remedies, shall be in such form and carried out to
such an extent and at such time as the applicable Servicer, in its good faith
business judgment, would require were it the owner of the related Mortgage
Loans. Each Servicer shall pay the costs of such enforcement at its own expense,
and shall be reimbursed therefor only (i) from a general recovery resulting from
such enforcement, to the extent, if any, that such recovery exceeds all amounts
due in respect of the


                                       87



related Mortgage Loans or (ii) from a specific recovery of costs, expenses or
attorneys' fees against the party against whom such enforcement is directed.

          (c) Each Servicer shall cause any Subservicer engaged by such Servicer
(or by any Subservicer) for the benefit of the Depositor, the Securities
Administrator, the Master Servicer, the Backup Servicer and the Trustee to
comply with the provisions of this Section 3.02 and with Sections 3.22, 3.23,
6.02 and 6.05 of this Agreement to the same extent as if such Subservicer were a
Servicer, and to provide the information required with respect to such
Subservicer under Section 8.12 of this Agreement. Each Servicer shall be
responsible for obtaining from each such Subservicer and delivering to
applicable Persons any servicer compliance statement required to be delivered by
such Subservicer under Section 3.22 and any assessment of compliance report and
related accountant's attestation required to be delivered by such Subservicer
under Section 3.23, in each case as and when required to be delivered.

          (d) Subject to the conditions set forth in this Section 3.02(d), each
Servicer and any Subservicer engaged by such Servicer is permitted to utilize
one or more Subcontractors to perform certain of its obligations hereunder. Each
Servicer shall promptly upon request provide to the Depositor a written
description (in form and substance satisfactory to the Depositor) of the role
and function of each Subcontractor utilized by each Servicer or any such
Subservicer, specifying, not later than the date specified for delivery of the
annual report on assessment of compliance set forth in Section 3.23(b) (i) the
identity of each such Subcontractor, if any, that is materially "participating
in the servicing function" within the meaning of Item 1122 of Regulation AB, and
(ii) which elements of the Servicing Criteria will be addressed in assessments
of compliance provided by each Subcontractor identified pursuant to clause (i)
of this paragraph. As a condition to the utilization by a Servicer or any such
Subservicer of any Subcontractor determined to be "participating in the
servicing function" within the meaning of Item 1122 of Regulation AB, each
Servicer shall cause any such Subcontractor used by such Servicer (or by any
such Subservicer) for the benefit of the Depositor, the Securities
Administrator, the Master Servicer, the Backup Servicer and the Trustee to
comply with the provisions of Section 3.23 of this Agreement to the same extent
as if such Subcontractor were a Servicer. Each Servicer shall be responsible for
obtaining from each such Subcontractor and delivering to the applicable Persons
any assessment of compliance report and related accountant's attestation
required to be delivered by such Subcontractor under Section 3.23, in each case
as and when required to be delivered.

          (e) Notwithstanding the foregoing, if a Servicer engages a
Subcontractor in connection with the performance of any of its duties under this
Agreement, such Servicer shall be responsible for determining whether such
Subcontractor is a "servicer" within the meaning of Item 1101 of Regulation AB
and whether any such affiliate or third-party vendor meets the criteria in Item
1108(a)(2)(i) through (iii) of Regulation AB. If a Servicer determines, pursuant
to the preceding sentence, that such Subcontractor is a "servicer" within the
meaning of Item 1101 of Regulation AB and meets the criteria in Item
1108(a)(2)(i) through (iii) of Regulation AB, then such Subcontractor shall be
deemed to be a Subservicer for purposes of this Agreement, the engagement of
such Subservicer shall not be effective unless and until notice is given
pursuant to Section 3.02(a) and such Servicer shall comply with Section 3.02(c)
with respect thereto.


                                       88



          Section 3.03 Successor Subservicers.

          Each Servicer shall be entitled to terminate any Subservicing
Agreement to which it is a party and the rights and obligations of any
Subservicer pursuant to any Subservicing Agreement in accordance with the terms
and conditions of such Subservicing Agreement provided, however, that the
termination, resignation or removal of a Subservicer shall be not be effective
until 30 days after written notice is received by the Depositor and the
Securities Administrator that contains all information reasonably necessary to
enable the Securities Administrator, pursuant to Section 8.12(g), to accurately
and timely report the event under Item 6.02 of Form 8-K pursuant to the Exchange
Act (if such reports under the Exchange Act are required to be filed under the
Exchange Act). In the event of termination of any Subservicer, all servicing
obligations of such Subservicer shall be assumed simultaneously by the
applicable Servicer without any act or deed on the part of such Subservicer or
such Servicer, and such Servicer either shall service directly the related
Mortgage Loans or shall enter into a Subservicing Agreement with a successor
Subservicer which qualifies under Section 3.02.

          Any Subservicing Agreement shall include the provision that such
agreement may be immediately terminated by the Depositor, the Master Servicer,
Backup Servicer or the Securities Administrator without fee, in accordance with
the terms of this Agreement, in the event that the applicable Servicer shall,
for any reason, no longer be one of the Servicers (including termination due to
an Event of Default).

          Section 3.04 Liability of the Servicers.

          Notwithstanding any Subservicing Agreement, any of the provisions of
this Agreement relating to agreements or arrangements between a Servicer and a
Subservicer or reference to actions taken through a Subservicer or otherwise,
such Servicer shall remain obligated and primarily liable to the Trustee for the
servicing and administering of the Mortgage Loans in accordance with the
provisions of Section 3.01 without diminution of such obligation or liability by
virtue of such Subservicing Agreements or arrangements or by virtue of
indemnification from the Subservicer and to the same extent and under the same
terms and conditions as if such Servicer alone were servicing and administering
the Mortgage Loans. Each Servicer shall be entitled to enter into any agreement
with a Subservicer for indemnification of the applicable Servicer by such
Subservicer and nothing contained in this Agreement shall be deemed to limit or
modify such indemnification.

          Section 3.05 No Contractual Relationship Between Subservicers and the
Trustee.

          Any Subservicing Agreement that may be entered into and any
transactions or services relating to the Mortgage Loans involving a Subservicer
in its capacity as such shall be deemed to be between the Subservicer and the
applicable Servicer alone, and neither the Trustee nor the Securities
Administrator (or any successor Servicer) shall not be deemed a party thereto
and shall have no claims, rights, obligations, duties or liabilities with
respect to the Subservicer except as set forth in Section 3.06. Each Servicer
shall be solely liable for all fees owed by it to any Subservicer, irrespective
of whether such Servicer's compensation pursuant to this Agreement is sufficient
to pay such fees.


                                       89



          Section 3.06 Assumption or Termination of Subservicing Agreements by
Backup Servicer.

          In the event that a Servicer at any time shall for any reason no
longer be a Servicer (including by reason of the occurrence of an Event of
Default), the Backup Servicer or its designee shall thereupon assume all of the
rights and obligations of the applicable Servicer under each Subservicing
Agreement that such Servicer may have entered into, with copies thereof provided
to the Backup Servicer prior to the Backup Servicer assuming such rights and
obligations, unless the Backup Servicer elects to terminate any Subservicing
Agreement in accordance with its terms as provided in Section 3.03.

          Upon such assumption, the Backup Servicer, its designee or the
successor Servicer shall be deemed, subject to Section 3.03, to have assumed all
of the applicable Servicer's interest therein and to have replaced such Servicer
as a party to each Subservicing Agreement to which the predecessor Servicer was
a party to the same extent as if each Subservicing Agreement had been assigned
to the assuming party, except that (i) the applicable Servicer shall not thereby
be relieved of any liability or obligations under any Subservicing Agreement
that arose before it ceased to be a Servicer and (ii) none of the Depositor, the
Trustee, the Master Servicer, the Backup Servicer, their designees or any
successor Servicer shall be deemed to have assumed any liability or obligation
of such Servicer (including, but without limitation, any and all Advances made
by the predecessor Servicer) that arose before such predecessor Servicer ceased
to be a Servicer.

          The applicable Servicer at its expense shall, upon request of the
Backup Servicer, deliver to the assuming party all documents and records
relating to each Subservicing Agreement to which it is a party and the Mortgage
Loans then being serviced by it and an accounting of amounts collected and held
by or on behalf of it, and otherwise use its best efforts to effect the orderly
and efficient transfer of the Subservicing Agreements to the assuming party.

          Section 3.07 Collection of Certain Mortgage Loan Payments;
Establishment of Certain Accounts.

          (a) Each Servicer shall make reasonable efforts to collect all
payments called for under the terms and provisions of the Mortgage Loans, and
shall, to the extent such procedures shall be consistent with this Agreement and
the terms and provisions of any applicable Insurance Policies, follow such
collection procedures as it would follow with respect to mortgage loans
comparable to the Mortgage Loans and held for its own account. Consistent with
the foregoing and Accepted Servicing Practices, a Servicer may (i) waive any
late payment charge or, if applicable, any penalty interest, or (ii) extend the
due dates for the Scheduled Payments due on a Mortgage Note for a period of not
greater than 180 days; provided that any extension pursuant to clause (ii) above
shall not affect the amortization schedule of any Mortgage Loan for purposes of
any computation hereunder, except as provided below. In the event of any such
arrangement pursuant to clause (ii) above, such Servicer shall make timely
advances on such Mortgage Loan during such extension pursuant to Section 4.01
and in accordance with the amortization schedule of such Mortgage Loan without
modification thereof by reason of such arrangements, subject to Section 4.01(d)
pursuant to which such Servicer shall not be required to make any such advances
that are Nonrecoverable P&I Advances.


                                       90



Notwithstanding the foregoing, a Servicer may not waive, in whole or in part, a
Prepayment Charge, except under the following circumstances: (i) such waiver
relates to a default or a reasonably foreseeable default and would, in the
reasonable judgment of such Servicer, maximize recovery of total proceeds taking
into account the value of such Prepayment Charge and the related Mortgage Loan,
and doing so is standard and customary in servicing mortgage loans similar to
the Mortgage Loans (including any waiver of a Prepayment Charge in connection
with a refinancing of a Mortgage Loan that is related to a default or a
reasonably foreseeable default), and in no event will such Servicer waive a
Prepayment Charge in connection with a refinancing of a Mortgage Loan that is
not related to a default or a reasonably foreseeable default or (ii) such
Prepayment Charge is not permitted to be collected by applicable law. If a
Prepayment Charge is waived other than as permitted by the prior sentence, then
such Servicer is required to pay the amount of such waived Prepayment Charge,
for the benefit of the Holders of the Class P Certificates, by depositing such
amount into the related Collection Account together with and at the time that
the amount prepaid on the related Mortgage Loan is required to be deposited into
the related Collection Account. Notwithstanding any provision in this Agreement
to the contrary, in the event the Prepayment Charge payable under the terms of
the Mortgage Note is less than the amount of the Prepayment Charge set forth in
the Mortgage Loan Schedule or other information provided to the applicable
Servicer, such Servicer shall not have any liability or obligation with respect
to such difference, and in addition shall not have any liability or obligation
to pay the amount of any uncollected Prepayment Charge if the failure to collect
such amount is the direct result of inaccurate or incomplete information on the
Mortgage Loan Schedule.

          (b) (i) The Securities Administrator shall establish and maintain the
Excess Reserve Fund Account, on behalf of the Class X Certificateholders to
receive any Basis Risk Payment and to secure their limited recourse obligation
to pay to the LIBOR Certificateholders Basis Risk Carry Forward Amounts.

              (ii) On each Distribution Date, the Securities Administrator shall
deposit the amount of any Basis Risk Payment made for the benefit of the
Certificateholders made for the benefit of the LIBOR Certificates for such date
into the Excess Reserve Fund Account.

          (c) (i) On each Distribution Date on which there exists a Basis Risk
Carry Forward Amount on any Class of Certificates, the Securities Administrator
shall (1) withdraw from the Distribution Account and deposit in the Excess
Reserve Fund Account, as set forth in Section 4.02(a)(iii)(U), the lesser of (a)
the Class X Distributable Amount (without regard to the reduction in the
definition thereof with respect to the Basis Risk Payment) (to the extent
remaining after the distributions specified in Sections 4.02(a)(iii)(A)-(T), and
(b) the Basis Risk Payment and (2) withdraw from the Excess Reserve Fund Account
amounts necessary to pay to such Class or Classes of Certificates the Basis Risk
Carry Forward Amount. Such payments shall be allocated to those Classes on a pro
rata basis based upon the amount of Basis Risk Carry Forward Amount owed to each
such Class and shall be paid in the priority set forth in Section
4.02(a)(iii)(V).

              (ii) The Securities Administrator shall account for each of the
Supplemental Interest Trust, the Excess Reserve Fund Account and the Swap
Account as an


                                       91



outside reserve fund within the meaning of Treasury regulations section
1.860G-2(h) and not as an asset of any REMIC created pursuant to this Agreement.
The beneficial owners of the Supplemental Interest Trust, the Excess Reserve
Fund Account and the Swap Account are the Class X Certificateholders. For all
federal tax purposes, amounts transferred by REMIC V to the Excess Reserve Fund
Account shall be treated as distributions by the Securities Administrator to the
Class X Certificateholders. For all federal tax purposes, amounts transferred by
REMIC V to the Swap Account shall be treated as distributions by the Securities
Administrator on the Class I Interests.

              (iii) Any Basis Risk Carry Forward Amounts paid by the Securities
Administrator to the LIBOR Certificateholders shall be accounted for by the
Securities Administrator as amounts paid first to the Holders of the Class X
Certificates and then to the respective Class or Classes of LIBOR Certificates.

              (iv) Notwithstanding any provision contained in this Agreement,
the Securities Administrator shall not be required to make any payments from the
Excess Reserve Fund Account except as expressly set forth in this Section
3.07(c) and Sections 4.02(a)(iii)(V)-(W).

          (d) The Securities Administrator, on behalf of the Trustee, shall
establish and maintain the Distribution Account on behalf of the
Certificateholders. The Securities Administrator shall segregate and hold all
funds in the Distribution Account separate and apart from its own funds and
general assets. The Securities Administrator shall, promptly upon receipt,
deposit in the Distribution Account and retain therein the following:

               (i) the aggregate amount remitted by each Servicer to the Master
     Servicer pursuant to Section 3.11(a)(i) which amounts the Master Servicer
     will then remit to the Securities Administrator prior to the related
     distribution date;

               (ii) any amount deposited by each Servicer pursuant to Section
     3.10 in connection with any losses on Permitted Investments; and

               (iii) any other amounts deposited hereunder which are required to
     be deposited in the Distribution Account.

          In the event that any Servicer remit any amount not required to be
remitted, it may at any time direct the Securities Administrator in writing to
withdraw such amount from the Distribution Account, any provision herein to the
contrary notwithstanding. Such direction may be accomplished by delivering
notice to the Securities Administrator which describes the amounts deposited in
error in the Distribution Account. All funds deposited in the Distribution
Account shall be held by the Securities Administrator in trust for the
Certificateholders until disbursed in accordance with this Agreement or
withdrawn in accordance with Section 4.02. In no event shall the Securities
Administrator incur liability for withdrawals from the Distribution Account at
the direction of the Servicers.


                                       92



          (e) The Securities Administrator, on behalf of the Trustee, shall
establish and maintain the Capitalized Interest Account, on behalf of the
Certificateholders. On the Closing Date, the Securities Administrator shall
deposit $100.00 into the Capitalized Interest Account from the proceeds of the
sale of the LIBOR Certificates. Withdrawals from the Capitalized Interest
Account shall be made in accordance with Sections 4.02(c) and (d). The
Securities Administrator shall account for the Capitalized Interest Account as
an outside reserve fund within the meaning of Treasury regulations section
1.860G-2(h) and not as an asset of any REMIC created pursuant to this Agreement.
The beneficial owner of the Capitalized Interest Account shall be the
Unaffiliated Seller.

          (f) The Securities Administrator, on behalf of the Trustee, shall
establish and maintain the Pre-Funding Account on behalf of the
Certificateholders. On the Closing Date, the Securities Administrator shall
deposit the Initial Pre-Funded Amount into the Pre-Funding Account from the
proceeds of the sale of the LIBOR Certificates. Withdrawals from the Pre-Funding
Account shall be made in accordance with Sections 4.02(e) and (f).

          (g) The Securities Administrator may invest the funds in the Accounts,
other than the Collection Account or the Distribution Account, with prior
written investment direction. With respect to the Distribution Account such
funds shall be held uninvested. With respect to the Pre-Funding Account and the
Capitalized Interest Account such direction shall be provided by the
Unaffiliated Seller, and shall be in Permitted Investments and such directions
shall be in accordance with Section 3.12. Amounts on deposit in the Excess
Reserve Fund Account shall not be invested.

          (h) Each Servicer shall give prior written notice to the Trustee, the
Securities Administrator, the Master Servicer, each Rating Agency and the
Depositor of any proposed change of the location of the related Collection
Account.

          (i) To help fight the funding of terrorism and money laundering
activities, the Trustee will obtain, verify, and record information that
identifies individuals or entities that establish a relationship or open an
account with the Trustee. The Trustee will ask for the name, address, tax
identification number and other information that will allow the Trustee to
identify the individual or entity who is establishing the relationship or
opening the account. The Trustee may also ask for formation documents such as
articles or incorporation, an offering memorandum, or other identifying
documents to be provided.

          (j) The Securities Administrator shall establish and maintain the
Pre-Funding Reserve Account, on behalf of the Class X Certificateholders. On the
Closing Date, the Unaffiliated Seller shall remit to the Securities
Administrator and the Securities Administrator shall deposit $4,572,415 into the
Pre-Funding Reserve Account. The Securities Administrator shall account for the
Pre-Funding Reserve Account as an outside reserve fund within the meaning of
Treasury regulations section 1.860G-2(h) and not as an asset of any REMIC
created pursuant to this Agreement. For federal income tax purposes, the
beneficial owner of the funds in the Pre-Funding Reserve Account shall be the
Unaffiliated Seller. On the Closing Date, the Class X Certificateholders' rights
in the Pre-Funding Reserve Account will be conveyed to JPMorgan Chase Bank,
National Association, as indenture trustee on behalf of the Noteholders


                                       93



of the IXIS Real Estate Capital Inc. NIM 2006-HE1N Notes and shall be subject to
the terms of the NIM Indenture.

          (k) On each Subsequent Transfer Date, the amount required to remain on
deposit in the Pre-Funding Reserve Account will be permitted to step down to an
amount equal to the product of (a) $4,572,415 multiplied by (b) a fraction, the
numerator of which is the amount remaining in the Pre-Funding Account (after
giving effect to any withdrawals on such Subsequent Transfer Date) and the
denominator of which is the Initial Pre-Funded Amount. Any excess amount that is
not required to remain in the Pre-Funding Reserve Account will be withdrawn by
the Securities Administrator from the Pre-Funding Reserve Account and released
to the Unaffiliated Seller.

          (l) On any Subsequent Transfer Date on which at least 99% of the
Initial Pre-Funded Amount has been used to purchase Subsequent Mortgage Loans,
the Securities Administrator shall withdraw and release to the Unaffiliated
Seller any remaining amounts in the Pre-Funding Reserve Account. If less than
99% of the Initial Pre-Funded Amount has been used to purchase Subsequent
Mortgage Loans, then on the Distribution Date following the end of the
Pre-Funding Period, the Securities Administrator shall (a) withdraw an amount
equal to (i) the percentage of the Initial Pre-Funded Amount not used to
purchase Subsequent Mortgage Loans multiplied by (ii) $4,572,415 and remit such
amount to the Class X Certificateholders and (b) withdraw any remaining amounts
in the Pre-Funding Reserve Account and release such amounts to the Unaffiliated
Seller, and thereafter the Pre-Funding Reserve Account shall be terminated.

          (m) The Securities Administrator, on behalf of the Trustee, shall
establish and maintain the Swap Account, on behalf of the Supplemental Interest
Trust and the Swap Provider. Withdrawals from the Swap Account shall be made in
accordance with Section 4.02(h) and all funds therein shall be held uninvested.

          (n) The Securities Administrator shall pay the Trustee an annual fee
based on a separate fee schedule. The fee of the Trustee shall be payable solely
by the Securities Administrator from its own funds. The expenses of the Trustee,
if any, shall be paid from the Trust Fund and the fees and expenses of the
Custodian shall be paid in accordance with Section 8.05.

          Section 3.08 Subservicing Accounts.

          In those cases where a Subservicer is servicing a Mortgage Loan
pursuant to a Subservicing Agreement, the Subservicer will be required to
establish and maintain one or more accounts (collectively, the "Subservicing
Account"). The Subservicing Account shall be an Eligible Account and shall
otherwise be acceptable to the related Servicer. The Subservicer shall deposit
in the clearing account (which account must be an Eligible Account) in which it
customarily deposits payments and collections on mortgage loans in connection
with its mortgage loan servicing activities on a daily basis, and in no event
more than one Business Day after the Subservicer's receipt thereof, all proceeds
of Mortgage Loans received by the Subservicer less its servicing compensation to
the extent permitted by the Subservicing


                                       94



Agreement, and shall thereafter deposit such amounts in the Subservicing
Account, in no event more than two Business Days after the deposit of such funds
into the clearing account. The Subservicer shall thereafter deposit such
proceeds in the Collection Account of the related Servicer or remit such
proceeds to the related Servicer for deposit in the related Collection Account
not later than two Business Days after the deposit of such amounts in the
Subservicing Account. For purposes of this Agreement, such Servicer shall be
deemed to have received payments on the Mortgage Loans when the Subservicer
receives such payments.

          Section 3.09 Collection of Taxes, Assessments and Similar Items;
Escrow Accounts.

          (a) Each Servicer shall ensure that each of the first lien Mortgage
Loans serviced by such Servicer shall be covered by a paid-in-full,
life-of-the-loan tax service contract with a nationally recognized provider
acceptable to the applicable Servicer (each, a "Tax Service Contract"). Each Tax
Service Contract shall be assigned to the Trustee, or its designee, at the
applicable Servicer's expense in the event that a Servicer is terminated as
servicer of the related Mortgage Loan.

          (b) To the extent that the services described in this paragraph (b)
are not otherwise provided pursuant to the Tax Service Contracts described in
paragraph (a) hereof, each Servicer undertakes to perform such functions. Each
Servicer shall establish and maintain, or cause to be established and
maintained, one or more accounts (the "Escrow Accounts"), which shall be
Eligible Accounts. Each Servicer shall deposit in the clearing account (which
account must be an Eligible Account) in which it customarily deposits payments
and collections on mortgage loans in connection with its mortgage loan servicing
activities on a daily basis, and in no event more than one Business Day after a
Servicer's receipt thereof, all collections from the Mortgagors (or related
advances from Subservicers) for the payment of taxes, assessments, hazard
insurance premiums and comparable items for the account of the Mortgagors
("Escrow Payments") collected on account of the Mortgage Loans and shall
thereafter deposit such Escrow Payments in the Escrow Accounts, in no event more
than two Business Days after the deposit of such funds in the clearing account,
for the purpose of effecting the payment of any such items as required under the
terms of this Agreement. Withdrawals of amounts from an Escrow Account may be
made only to (i) effect payment of taxes, assessments, hazard insurance
premiums, and comparable items; (ii) reimburse the applicable Servicer (or a
Subservicer to the extent provided in the related Subservicing Agreement) out of
related collections for any advances made pursuant to Section 3.01 (with respect
to taxes and assessments) and Section 3.13 (with respect to hazard insurance);
(iii) refund to Mortgagors any sums as may be determined to be overages; (iv)
pay interest, if required and as described below, to Mortgagors on balances in
the Escrow Account, and the applicable Servicer shall be entitled to withdraw
from the Escrow Account any interest earned and not required to be paid to
Mortgagors; (v) clear and terminate the Escrow Account at the termination of the
applicable Servicer's obligations and responsibilities in respect of the
Mortgage Loans under this Agreement, and the applicable Servicer shall be
entitled to withdraw from the Escrow Account any interest earned and not
required to be paid to the Mortgagors; (vi) to transfer such funds to a
replacement Escrow Account that meets the requirements hereof; or (vii) recover
amounts deposited in error. As part of its servicing duties, each Servicer or
Subservicer shall pay to the Mortgagors interest on funds in Escrow Accounts, to
the extent required by law and, to the extent that interest earned on funds in
the Escrow


                                       95



Accounts is insufficient, to pay such interest from its or their own funds,
without any reimbursement therefor. To the extent that a Mortgage does not
provide for Escrow Payments, the applicable Servicer shall determine whether any
such payments are made by the Mortgagor in a manner and at a time that avoids
the loss of the Mortgaged Property due to a tax sale or the foreclosure of a tax
lien. The applicable Servicer assumes full responsibility for the payment of all
such bills within such time and shall effect payments of all such bills
irrespective of the Mortgagor's faithful performance in the payment of same or
the making of the Escrow Payments and shall make advances from its own funds to
effect such payments; provided, however, that such advances are deemed to be
Servicing Advances.

          Section 3.10 Collection Accounts.

          (a) On behalf of the Trustee, each Servicer shall establish and
maintain, or cause to be established and maintained, one or more separate
Eligible Accounts (each such account or accounts, a "Collection Account"), held
in trust for the benefit of the Trustee entitled "Deutsche Bank National Trust
Company on behalf of IXIS Real Estate Capital Trust 2006-HE1". On behalf of the
Trustee, each Servicer shall deposit or cause to be deposited in the clearing
account (which account must be an Eligible Account) in which it customarily
deposits payments and collections on mortgage loans in connection with its
mortgage loan servicing activities on a daily basis, and in no event more than
one Business Day after the applicable Servicer's receipt thereof, and shall
thereafter deposit in the related Collection Account, in no event more than two
Business Days after the deposit of such funds into the clearing account, as and
when received or as otherwise required hereunder, the following payments and
collections received or made by it subsequent to the related Cut-off Date (other
than in respect of principal or interest on the related Mortgage Loans due on or
before the related Cut-off Date, and except for $12,761.31 and $487.07 in
interest which is being retained by Saxon and Master Financial, respectively),
or payments (other than Principal Prepayments) received by it on or prior to the
related Cut-off Date but allocable to a Due Period subsequent thereto:

               (i) all payments on account of principal, including Principal
     Prepayments, on the Mortgage Loans;

               (ii) all payments on account of interest (net of the related
     Servicing Fee) on each Mortgage Loan;

               (iii) all Insurance Proceeds and Condemnation Proceeds to the
     extent such Insurance Proceeds and Condemnation Proceeds are not to be
     applied to the restoration of the related Mortgaged Property or released to
     the related Mortgagor in accordance with the express requirements of law or
     in accordance with Accepted Servicing Practices, and Liquidation Proceeds;

               (iv) any amounts required to be deposited pursuant to Section
     3.12 in connection with any losses realized on Permitted Investments with
     respect to funds held in the related Collection Account;


                                       96



               (v) any amounts required to be deposited by such Servicer
     pursuant to the second paragraph of Section 3.13(a) in respect of any
     blanket policy deductibles;

               (vi) all proceeds of any Mortgage Loan repurchased or purchased
     in accordance with this Agreement; and

               (vii) all Prepayment Charges collected by such Servicer.

          The foregoing requirements for deposit in the related Collection
Accounts shall be exclusive, it being understood and agreed that, without
limiting the generality of the foregoing, payments in the nature of late payment
charges, NSF fees, reconveyance fees, assumption fees and other similar fees and
charges need not be deposited by the Servicers in the Collection Account and
shall, upon collection, belong to the applicable Servicer as additional
compensation for its servicing activities. In the event that a Servicer shall
deposit in the related Collection Account any amount not required to be
deposited therein, such Servicer may at any time withdraw such amount from its
Collection Account, any provision herein to the contrary notwithstanding.

          (b) Funds in the Collection Accounts may be invested in Permitted
Investments in accordance with the provisions set forth in Section 3.12. Each
Servicer shall give notice to the Trustee, the Securities Administrator, the
Master Servicer and the Depositor of the location of its Collection Account
maintained by it when established and prior to any change thereof.

          Section 3.11 Withdrawals from the Collection Accounts.

          (a) Each Servicer shall, from time to time, make withdrawals from the
Collection Accounts for any of the following purposes or as described in Section
4.01:

               (i) On or prior to each Remittance Date, to remit to the Master
     Servicer the Interest Remittance Amount and the Principal Remittance Amount
     in respect of the related Distribution Date together with all amounts
     representing Prepayment Charges from the Mortgage Loans received during the
     related Prepayment Period;

               (ii) to reimburse such Servicer for unreimbursed P&I Advances,
     but only to the extent of amounts received which represent Late Collections
     (net of the related Servicing Fees) of Scheduled Payments on Mortgage Loans
     that it Services with respect to which such P&I Advances were made in
     accordance with the provisions of Section 4.01;

               (iii) to pay such Servicer or any Subservicer (a) any unpaid
     Servicing Fees or (b) any unreimbursed Servicing Advances with respect to
     each Mortgage Loan that it services, but only to the extent of any Late
     Collections, Liquidation Proceeds,


                                       97



     Condemnation Proceeds, Insurance Proceeds, or other amounts as may be
     collected by such Servicer from the related Mortgagor, or otherwise
     received with respect to such Mortgage Loan (or the related REO Property);

               (iv) to pay to such Servicer as servicing compensation (in
     addition to the Servicing Fee) on the Remittance Date any interest or
     investment income earned on funds deposited in the related Collection
     Account and any Prepayment Interest Excesses;

               (v) to pay to the Unaffiliated Seller or the related Originator,
     as applicable, with respect to each Mortgage Loan that it services that has
     previously been purchased or replaced by the Unaffiliated Seller or such
     Originator, as applicable, pursuant to this Agreement, all amounts received
     thereon subsequent to the date of purchase or substitution, as the case may
     be;

               (vi) to reimburse such Servicer for (a) any P&I Advance or
     Servicing Advance previously made which such Servicer has determined to be
     a Nonrecoverable P&I Advance or Nonrecoverable Servicing Advance in
     accordance with the provisions of Section 4.01 and (b) any unpaid Servicing
     Fees to the extent not recoverable from Late Collections, Liquidation
     Proceeds, Condemnation Proceeds, Insurance Proceeds, or other amounts
     received with respect to the related Mortgage Loan under Section
     3.11(a)(iii); provided, that this clause (b) shall only apply with respect
     to Servicing Fees for second lien Mortgage Loans;

               (vii) to pay, or to reimburse such Servicer for advances in
     respect of, expenses incurred in connection with any Mortgage Loan pursuant
     to Section 3.15;

               (viii) to reimburse such Servicer, the Depositor, the Custodian,
     the Securities Administrator or the Trustee for expenses and/or indemnities
     incurred by or reimbursable to such Servicer, the Depositor, the Custodian,
     the Securities Administrator or the Trustee, as the case may be, pursuant
     to Section 6.03;

               (ix) to reimburse such Servicer, the Unaffiliated Seller, the
     Depositor, the Custodian, the Securities Administrator or the Trustee, as
     the case may be, for expenses reasonably incurred in respect of the breach
     or defect giving rise to the repurchase obligation under Section 2.03 of
     this Agreement that were included in the Repurchase Price of the Mortgage
     Loan, including any expenses arising out of the enforcement of the
     repurchase obligation to the extent not otherwise paid pursuant to the
     terms hereof;

               (x) to withdraw any amounts deposited in the Collection Accounts
     in error; and


                                       98



               (xi) to clear and terminate the Collection Accounts upon
     termination of this Agreement.

          (b) Each Servicer shall keep and maintain separate accounting, on a
Mortgage Loan by Mortgage Loan basis, for the purpose of justifying any
withdrawal from its Collection Account, to the extent held by or on behalf of
it, pursuant to subclauses (a)(ii), (iii), (v), (vi), (vii), (viii) and (ix)
above. Each Servicer shall provide written notification to the Master Servicer,
on or prior to the next succeeding Remittance Date, upon making any withdrawals
from the related Collection Account pursuant to subclause (a)(vi) above.

          (c) Each Servicer shall be responsible for reviewing and reconciling
the applicable Collection Account in accordance with Accepted Servicing
Practices. Each Servicer shall act promptly to resolve any discrepancies.

          Section 3.12 Investment of Funds in the Accounts.

          (a) Each Servicer may invest funds in its Collection Account and the
Master Servicer may direct the Securities Administrator to invest funds in the
Distribution Account, and the Unaffiliated Seller may direct the Securities
Administrator to invest the funds in the Pre-Funding Account, the Pre-Funding
Reserve Account and the Capitalized Interest Account (each of such Accounts, for
purposes of this Section 3.12, an "Investment Account"), in one or more
Permitted Investments bearing interest or sold at a discount, and maturing,
unless payable on demand no later than the Business Day immediately preceding
the date on which such funds are required to be withdrawn from such account
pursuant to this Agreement. All such investment directions shall be in writing
and if the Securities Administrator does not receive such written instructions
no investment shall be made. All such Permitted Investments shall be held to
maturity, unless payable on demand. Any investment of funds in an Investment
Account (other than a Collection Account) shall be made in the name of the
Securities Administrator. The Securities Administrator shall be entitled to sole
possession (except with respect to investment direction of funds held in the
related Account and any income and gain realized thereon) over each such
investment, and any certificate or other instrument evidencing any such
investment shall be delivered directly to the Securities Administrator or its
agent, together with any document of transfer necessary to transfer title to
such investment to the Securities Administrator. Any investment of funds in a
Collection Account shall be made in the name of the related Servicer. Each
Servicer shall be entitled to sole possession (except with respect to investment
direction of funds held in the related Account and any income and gain realized
thereon) over each such investment, and any certificate or other instrument
evidencing any such investment shall be delivered directly to the related
Servicer or its agent, together with any document of transfer necessary to
transfer title to such investment to the such Servicer. In the event amounts on
deposit in an Investment Account are at any time invested in a Permitted
Investment payable on demand, the Securities Administrator may:

          (i)  consistent with any notice required to be given thereunder,
               demand that payment thereon be made on the last day such
               Permitted Investment may otherwise mature hereunder in an amount
               equal to the lesser of (1) all amounts then payable thereunder
               and (2) the amount required to be withdrawn on such date; and


                                       99



          (ii) demand payment of all amounts due thereunder that such Permitted
               Investment would not constitute a Permitted Investment in respect
               of funds thereafter on deposit in the Investment Account.

          (b) (i) All income and gain realized from the investment of funds
deposited in the related Collection Account with respect to the Servicers shall
be for the benefit of the applicable Servicer and shall be subject to its
withdrawal in the manner set forth in Section 3.11. Each Servicer shall deposit
in the Collection Accounts the amount of any loss of principal incurred in
respect of any such Permitted Investment directed by the applicable Servicer
made with funds in such accounts immediately upon realization of such loss.

              (ii) All income and gain realized from the investment of funds
deposited in the Pre-Funding Account, the Pre-Funding Reserve Account and the
Capitalized Interest Account held by or on behalf of the Unaffiliated Seller
shall be retained in such Investment Account, subject to withdrawal as provided
in Section 4.02. Whether in regard to the Pre-Funding Account or the Capitalized
Interest Account, the Unaffiliated Seller shall deposit in the Pre-Funding
Account or the Capitalized Interest Account, as applicable, the amount of any
loss of principal incurred in respect of any such Permitted Investment made with
funds in such accounts immediately upon realization of such loss.

          (c) Except as otherwise expressly provided in this Agreement, if any
default occurs in the making of a payment due under any Permitted Investment, or
if a default occurs in any other performance required under any Permitted
Investment, the Securities Administrator shall take such action as may be
appropriate to enforce such payment or performance, including the institution
and prosecution of appropriate proceedings. The Securities Administrator shall
not be liable for the amount of any loss incurred in respect of any investment
or lack of investment of funds held in any Investment Account or the
Distribution Account if made in accordance with this Section 3.12.

          (d) The Securities Administrator, Backup Servicer and Master Servicer
or any of their Affiliates shall be permitted to receive additional compensation
that could be deemed to be in the Securities Administrator's, Backup Servicer's
or Master Servicer's economic self-interest for (i) serving as investment
adviser, administrator, shareholder, servicing agent, custodian or sub-custodian
with respect to certain of the Permitted Investments, (ii) using Affiliates to
effect transactions in certain Permitted Investments and (iii) effecting
transactions in certain Permitted Investments. Such compensation shall not be
considered an amount that is reimbursable or payable pursuant to this Agreement.

          (e) The Securities Administrator or its Affiliates are permitted to
receive additional compensation that could be deemed to be in the Securities
Administrator's economic self-interest for (i) serving as investment adviser,
administrator, shareholder, servicing agent, custodian or sub-custodian with
respect to certain of the Permitted Investments, (ii) using Affiliates to effect
transactions in certain Permitted Investments and (iii) effecting transactions
in certain Permitted Investments. Such compensation shall not be considered an
amount that is reimbursable or payable pursuant to this Agreement.


                                      100



          Section 3.13 Maintenance of Hazard Insurance and Errors and Omissions
and Fidelity Coverage.

          (a) Each Servicer shall cause to be maintained for each Mortgaged
Property securing any Mortgage Loan serviced by such Servicer fire insurance
with extended coverage on the related Mortgaged Property in an amount which is
at least equal to the least of (i) the outstanding principal balance of such
Mortgage Loan, (ii) the amount necessary to fully compensate for any damage or
loss to the improvements that are a part of such property on a replacement cost
basis and (iii) the maximum insurable value of the improvements which are a part
of such Mortgaged Property, in each case in an amount not less than such amount
as is necessary to avoid the application of any coinsurance clause contained in
the related hazard insurance policy. Each Servicer shall also cause to be
maintained fire insurance with extended coverage on each REO Property serviced
by such Servicer in an amount which is at least equal to the lesser of (i) the
maximum insurable value of the improvements which are a part of such property
and (ii) the outstanding principal balance of the related Mortgage Loan at the
time it became an REO Property, plus accrued interest at the Mortgage Rate and
related Servicing Advances. Each Servicer will comply in the performance of this
Agreement with all reasonable rules and requirements of each insurer under any
such hazard policies. Any amounts to be collected by such Servicer under any
such policies (other than amounts to be applied to the restoration or repair of
the property subject to the related Mortgage or amounts to be released to the
Mortgagor in accordance with the procedures that such Servicer would follow in
servicing loans held for its own account, subject to the terms and conditions of
the related Mortgage and Mortgage Note) shall be deposited in the related
Collection Account, subject to withdrawal pursuant to Section 3.11. Any cost
incurred by a Servicer in maintaining any such insurance shall not, for the
purpose of calculating distributions to the Securities Administrator, be added
to the unpaid principal balance of the related Mortgage Loan, notwithstanding
that the terms of such Mortgage Loan so permit. It is understood and agreed that
no earthquake or other additional insurance is to be required of any Mortgagor
other than pursuant to such applicable laws and regulations as shall at any time
be in force and as shall require such additional insurance. If the Mortgaged
Property or REO Property is at any time in an area identified in the Federal
Register by the Federal Emergency Management Agency as having special flood
hazards and flood insurance has been made available, the applicable Servicer
will cause to be maintained a flood insurance policy in respect thereof. Such
flood insurance shall be in an amount equal to the lesser of (i) the unpaid
principal balance of the related Mortgage Loan and (ii) the maximum amount of
such insurance available for the related Mortgaged Property under the national
flood insurance program (assuming that the area in which such Mortgaged Property
is located is participating in such program).

          In the event that a Servicer shall obtain and maintain a blanket
policy with an insurer having a General Policy Rating of A:X or better from
Best's (or such other rating that is comparable to such rating) insuring against
hazard losses on all of the Mortgage Loans, it shall conclusively be deemed to
have satisfied its obligations as set forth in the first two sentences of this
Section 3.13, it being understood and agreed that such policy may contain a
deductible clause, in which case the applicable Servicer shall, in the event
that there shall not have been maintained on the related Mortgaged Property or
REO Property a policy complying with the first two sentences of this Section
3.13, and there shall have been one or more losses which would have been covered
by such policy, deposit to the related Collection Account from its own funds


                                      101



the amount not otherwise payable under the blanket policy because of such
deductible clause. In connection with its activities as administrator and
servicer of the Mortgage Loans, each Servicer agrees to prepare and present, on
behalf of itself, the Trustee claims under any such blanket policy in a timely
fashion in accordance with the terms of such policy.

          (b) Each Servicer shall keep in force during the term of this
Agreement a policy or policies of insurance covering errors and omissions for
failure in the performance of such Servicer's obligations under this Agreement,
which policy or policies shall be in such form and amount that would meet the
requirements of Fannie Mae or Freddie Mac if it were the purchaser of the
Mortgage Loans, unless such Servicer has obtained a waiver of such requirements
from Fannie Mae or Freddie Mac. Each Servicer shall also maintain a fidelity
bond in the form and amount that would meet the requirements of Fannie Mae or
Freddie Mac, unless such Servicer has obtained a waiver of such requirements
from Fannie Mae or Freddie Mac. Each Servicer shall provide the Master Servicer
with copies of any such insurance policies and fidelity bond upon the Master
Servicer's request. Each Servicer shall be deemed to have complied with this
provision if an Affiliate of such Servicer has such errors and omissions and
fidelity bond coverage and, by the terms of such insurance policy or fidelity
bond, the coverage afforded thereunder extends to such Servicer. Any such errors
and omissions policy and fidelity bond shall by its terms not be canceled by
such Servicer without thirty days' prior written notice to the Master Servicer.
Each Servicer shall also cause each Subservicer to maintain a policy of
insurance covering errors and omissions and a fidelity bond which would meet
such requirements.

          Section 3.14 Enforcement of Due-On-Sale Clauses Assumption Agreements.

          Each Servicer will, to the extent it has knowledge of any conveyance
or prospective conveyance of any Mortgaged Property by any Mortgagor (whether by
absolute conveyance or by contract of sale, and whether or not the Mortgagor
remains or is to remain liable under the Mortgage Note and/or the Mortgage),
exercise its rights to accelerate the maturity of such Mortgage Loan under the
"due-on-sale" clause, if any, applicable thereto; provided, however, that the
applicable Servicer shall not be required to take such action if, in its sole
business judgment, such Servicer believes it is not in the best interests of the
Trust Fund and shall not exercise any such rights if prohibited by law from
doing so. If such Servicer reasonably believes it is unable under applicable law
to enforce such "due-on-sale" clause or if any of the other conditions set forth
in the proviso to the preceding sentence apply, such Servicer will enter into an
assumption and modification agreement from or with the person to whom such
property has been conveyed or is proposed to be conveyed, pursuant to which such
person becomes liable under the Mortgage Note and, to the extent permitted by
applicable state law, the Mortgagor remains liable thereon. Each Servicer is
also authorized to enter into a substitution of liability agreement with such
person, pursuant to which the original Mortgagor is released from liability and
such person is substituted as the Mortgagor and becomes liable under the
Mortgage Note; provided that no such substitution shall be effective unless such
person satisfies the underwriting criteria of such Servicer, and such
substitution is in the best interest of the Certificateholders as determined by
such Servicer. In connection with any assumption, modification or substitution,
the applicable Servicer shall apply such underwriting standards and follow such
practices and procedures as shall be normal and usual in its general mortgage
servicing activities and as it applies to other mortgage loans owned solely by
it. Neither Servicer shall take or enter into any


                                      102



assumption and modification agreement, however, unless (to the extent
practicable in the circumstances) it shall have received confirmation, in
writing, of the continued effectiveness of any applicable hazard insurance
policy, or a new policy meeting the requirements of this Section is obtained.
Any fee collected by a Servicer in respect of an assumption or substitution of
liability agreement will be retained by such Servicer as additional servicing
compensation. In connection with any such assumption, no material term of the
Mortgage Note (including, but not limited to, the related Mortgage Rate and the
amount of the Scheduled Payment) may be amended or modified, except as otherwise
required pursuant to the terms thereof. Each Servicer shall notify the Trustee,
the Securities Administrator, the Master Servicer and the Custodian that any
such substitution, modification or assumption agreement has been completed and
forward to the Custodian the executed original of such substitution or
assumption agreement, which document shall be added to the related Mortgage File
and shall, for all purposes, be considered a part of such Mortgage File to the
same extent as all other documents and instruments constituting a part thereof.

          Notwithstanding the foregoing paragraph or any other provision of this
Agreement, a Servicer shall not be deemed to be in default, breach or any other
violation of its obligations hereunder by reason of any assumption of a Mortgage
Loan by operation of law or by the terms of the Mortgage Note or any assumption
which such Servicer may be restricted by law from preventing, for any reason
whatsoever. For purposes of this Section 3.14, the term "assumption" is deemed
to also include a sale (of the Mortgaged Property) subject to the Mortgage that
is not accompanied by an assumption or substitution of liability agreement.

          Section 3.15 Realization Upon Defaulted Mortgage Loans.

          Each Servicer shall use its best efforts, consistent with
Accepted Servicing Practices, to foreclose upon or otherwise comparably convert
(which may include an acquisition of REO Property) the ownership of properties
securing such of the Mortgage Loans as come into and continue in default and as
to which no satisfactory arrangements can be made for collection of delinquent
payments pursuant to Section 3.07, and which are not released from this
Agreement pursuant to any other provision hereof. Each Servicer shall use
reasonable efforts to realize upon such defaulted Mortgage Loans in such manner
as will maximize the receipt of principal and interest, taking into account,
among other things, the timing of foreclosure proceedings. The foregoing is
subject to the provisions that, in any case in which Mortgaged Property shall
have suffered damage from an uninsured cause, the applicable Servicer shall not
be required to expend its own funds toward the restoration of such property
unless it shall determine in its sole discretion (i) that such restoration will
increase the net proceeds of liquidation of the related Mortgage Loan, after
reimbursement to itself for such expenses, and (ii) that such expenses will be
recoverable by such Servicer through Insurance Proceeds, Condemnation Proceeds
or Liquidation Proceeds from the related Mortgaged Property, as contemplated in
Section 3.11. Each Servicer shall be responsible for all other costs and
expenses incurred by it in any such proceedings; provided, however, that it
shall be entitled to reimbursement thereof from the related property, as
contemplated in Section 3.11.

          The proceeds of any liquidation or REO Disposition, as well as any
recovery resulting from a partial collection of Insurance Proceeds, Condemnation
Proceeds or Liquidation Proceeds or any income from an REO Property, will be
applied in the following order of priority:


                                      103



first, to reimburse the applicable Servicer or any Subservicer for any related
unreimbursed Servicing Advances, pursuant to Section 3.11 or 3.17; second, to
reimburse the applicable Servicer for any related unreimbursed P&I Advances,
pursuant to Section 3.11; third, to accrued and unpaid interest on the Mortgage
Loan or REO Imputed Interest, at the Mortgage Rate, to the date of the
liquidation or REO Disposition, or to the Due Date prior to the Remittance Date
on which such amounts are to be distributed if not in connection with a
liquidation or REO Disposition and fourth, as a recovery of principal of the
Mortgage Loan. If the amount of the recovery so allocated to interest is less
than a full recovery thereof, that amount will be allocated as follows: first,
to unpaid Servicing Fees; and second, as interest at the Mortgage Rate (net of
the Servicing Fee Rate). The portion of the recovery so allocated to unpaid
Servicing Fees shall be reimbursed to the applicable Servicer or any Subservicer
pursuant to Section 3.11 or 3.17. The portions of the recovery so allocated to
interest at the Mortgage Rate (net of the Servicing Fee Rate) and to principal
of the Mortgage Loan shall be applied as follows: first, to reimburse the
applicable Servicer or any Subservicer for any related unreimbursed Servicing
Advances in accordance with Section 3.11 or 3.17, and second, to the Securities
Administrator in accordance with the provisions of Section 4.02, subject to the
last paragraph of Section 3.17 with respect to certain excess recoveries from an
REO Disposition.

          Notwithstanding anything to the contrary contained herein, in
connection with a foreclosure or acceptance of a deed in lieu of foreclosure, in
the event a Servicer has received actual notice of, or has actual knowledge of
the presence of, hazardous or toxic substances or wastes on the related
Mortgaged Property, or if the Master Servicer otherwise requests, such Servicer
shall cause an environmental inspection or review of such Mortgaged Property to
be conducted by a qualified inspector. Upon completion of the inspection, such
Servicer shall promptly provide the Master Servicer with a written report of the
environmental inspection.

          After reviewing the environmental inspection report, the applicable
Servicer shall determine consistent with Accepted Servicing Practices, how to
proceed with respect to the Mortgaged Property. In the event (a) the
environmental inspection report indicates that the Mortgaged Property is
contaminated by hazardous or toxic substances or wastes and (b) the applicable
Servicer determines, consistent with Accepted Servicing Practices, to proceed
with foreclosure or acceptance of a deed in lieu of foreclosure, such Servicer
shall be reimbursed for all reasonable costs associated with such foreclosure or
acceptance of a deed in lieu of foreclosure and any related environmental
clean-up costs, as applicable, from the related Liquidation Proceeds, or if the
Liquidation Proceeds are insufficient to fully reimburse such Servicer, such
Servicer shall be entitled to be reimbursed from amounts in the Collection
Accounts pursuant to Section 3.11. In the event the applicable Servicer
determines not to proceed with foreclosure or acceptance of a deed in lieu of
foreclosure, such Servicer shall be reimbursed from general collections for all
Servicing Advances made with respect to the related Mortgaged Property from the
related Collection Account pursuant to Section 3.11.

          Section 3.16 Release of Mortgage Files.

          (a) Upon the payment in full of any Mortgage Loan, or the receipt by
any Servicer of a notification that payment in full shall be escrowed in a
manner customary for such purposes, the applicable Servicer will, within five
(5) Business Days of the payment in full, notify the Trustee, the Securities
Administrator and the Custodian by a certification (which


                                      104



certification shall include a statement to the effect that all amounts received
or to be received in connection with such payment which are required to be
deposited in the related Collection Account pursuant to Section 3.10 have been
or will be so deposited) of a Servicing Officer and shall request delivery to it
of the Custodial File. Upon receipt of such certification and Request for
Release, the Custodian shall promptly release the related Custodial File to the
applicable Servicer within five (5) Business Days. No expenses incurred in
connection with any instrument of satisfaction or deed of reconveyance shall be
chargeable to the related Collection Account.

          (b) From time to time and as appropriate for the servicing or
foreclosure of any Mortgage Loan, including, for this purpose, collection under
any Insurance Policy relating to the Mortgage Loans, the Custodian shall, upon
request of any Servicer and delivery to the Custodian, of a Request for Release,
release the related Custodial File to such Servicer, and the Trustee shall, at
the direction of such Servicer, execute such documents as shall be necessary to
the prosecution of any such proceedings and such Servicer shall retain the
Mortgage File in trust for the benefit of the Trustee. Such Request for Release
shall obligate the applicable Servicer to return each and every document
previously requested from the Custodial File to the Custodian when the need
therefor by such Servicer no longer exists, unless the Mortgage Loan has been
charged-off or liquidated and the Liquidation Proceeds relating to the Mortgage
Loan have been deposited in a Collection Account or the Mortgage File or such
document has been delivered to an attorney, or to a public trustee or other
public official as required by law, for purposes of initiating or pursuing legal
action or other proceedings for the foreclosure of the Mortgaged Property either
judicially or non-judicially, and such Servicer has delivered to the Custodian a
certificate of a Servicing Officer certifying as to the name and address of the
Person to which such Mortgage File or such document was delivered and the
purpose or purposes of such delivery. Upon receipt of a certificate of a
Servicing Officer stating that such Mortgage Loan was charged-off or liquidated
and that all amounts received or to be received in connection with such
liquidation that are required to be deposited into the related Collection
Account have been so deposited, or that such Mortgage Loan has become an REO
Property, a copy of the Request for Release of documents shall be released by
the Custodian to the applicable Servicer or its designee.

          Upon written certification of a Servicing Officer, the Trustee shall
execute and deliver to the applicable Servicer any court pleadings, requests for
trustee's sale or other documents reasonably necessary to the foreclosure or
trustee's sale in respect of a Mortgaged Property or to any legal action brought
to obtain judgment against any Mortgagor on the Mortgage Note or Mortgage or to
obtain a deficiency judgment, or to enforce any other remedies or rights
provided by the Mortgage Note or Mortgage or otherwise available at law or in
equity, or shall exercise and deliver to the applicable Servicer a power of
attorney sufficient to authorize such Servicer to execute such documents on its
behalf. Each such certification shall include a request that such pleadings or
documents be executed by the Trustee and a statement as to the reason such
documents or pleadings are required and that the execution and delivery thereof
by the Trustee will not invalidate or otherwise affect the lien of the Mortgage,
except for the termination of such a lien upon completion of the foreclosure or
trustee's sale.

          Upon receipt of a Request for Release under this Section 3.16, the
Custodian shall deliver the related Custodial File to the applicable Servicer by
regular mail, unless such Servicer requests that the Custodian deliver such
Custodial File to such Servicer by overnight courier (in


                                      105



which case such delivery shall be at such Servicer's expense). To the extent
that the applicable Servicer requires an overnight courier for such delivery and
incurs the related expense due to such Servicer not having previously received
copies of the documents required to be delivered to such Servicer hereunder, the
Unaffiliated Seller shall use commercially reasonable efforts to assist such
Servicer in causing the related Originator pursuant to the related Mortgage Loan
Purchase Agreement to reimburse such Servicer for such expense.

          Section 3.17 Title, Conservation and Disposition of REO Property.

          (a) This Section shall apply only to REO Properties acquired for the
account of the Trustee and shall not apply to any REO Property relating to a
Mortgage Loan which was purchased or repurchased from the Trustee pursuant to
any provision hereof. In the event that title to any such REO Property is
acquired, the applicable Servicer shall cause the deed or certificate of sale to
be issued in the name of the Trustee, on behalf of the Certificateholders. Upon
written request by the applicable Servicer, the Trustee shall provide such
Servicer with a power of attorney prepared by such Servicer with respect to such
REO Property.

          (b) Each Servicer shall manage, conserve, protect and operate each REO
Property for the Trustee solely for the purpose of its prompt disposition and
sale. Each Servicer, either itself or through an agent selected by such
Servicer, shall manage, conserve, protect and operate the REO Property in the
same manner that it manages, conserves, protects and operates other foreclosed
property for its own account, and in the same manner that similar property in
the same locality as the REO Property is managed. Each Servicer shall attempt to
sell the same (and may temporarily rent the same for a period not greater than
one year, except as otherwise provided below) on such terms and conditions as
such Servicer deems to be in the best interest of the Trustee on behalf of the
Certificateholders. The applicable Servicer shall notify the Trustee, the Master
Servicer, the Backup Servicer and the Securities Administrator from time to time
as to the status of each REO Property.

          (c) [Reserved].

          (d) [Reserved].

          (e) Each Servicer shall segregate and hold all funds collected and
received in connection with the operation of any REO Property separate and apart
from its own funds and general assets and shall deposit such funds in the
related Collection Account.

          (f) Each Servicer shall deposit net of reimbursement to such Servicer
for any related outstanding P&I Advances, Servicing Advances and unpaid
Servicing Fees provided in Section 3.11, or cause to be deposited, on a daily
basis in the related Collection Account all revenues received with respect to
the related REO Property and shall withdraw therefrom funds necessary for the
proper operation, management and maintenance of the REO Property. The Master
Servicer shall retain all initial proceeds from REO Properties until all
liquidation proceeds with respect to such REO Properties have been received.

          (g) Each Servicer, upon an REO Disposition, shall be entitled to
reimbursement for any related unreimbursed P&I Advances and Servicing Advances
as well as


                                      106



any unpaid Servicing Fees from proceeds received in connection with the REO
Disposition, as further provided in Section 3.11.

          (h) Any net proceeds from a REO Disposition which are in excess of the
applicable Stated Principal Balance plus all unpaid REO Imputed Interest thereon
through the date of the REO Disposition shall be retained by the applicable
Servicer as additional servicing compensation.

          (i) Each Servicer shall use its reasonable best efforts to sell, or
cause the Subservicer to sell, any REO Property as soon as possible, but in no
event later than the conclusion of the third calendar year beginning after the
year of its acquisition by REMIC I unless (i) the applicable Servicer applies
for an extension of such period from the Internal Revenue Service pursuant to
the REMIC Provisions and Code Section 856(e)(3), in which event such REO
Property shall be sold within the applicable extension period, or (ii) the
applicable Servicer obtains for the Trustee and the Securities Administrator an
Opinion of Counsel, addressed to the Depositor, the Trustee, the Securities
Administrator and such Servicer, to the effect that the holding by REMIC I of
such REO Property subsequent to such period will not result in the imposition of
taxes on "prohibited transactions" as defined in Section 860F of the Code or
cause any REMIC created hereunder to fail to qualify as a REMIC under the REMIC
Provisions or comparable provisions of relevant state laws at any time. Each
Servicer shall manage, conserve, protect and operate each REO Property that it
services for the Trustee solely for the purpose of its prompt disposition and
sale in a manner which does not cause such REO Property to fail to qualify as
"foreclosure property" within the meaning of Section 860G(a)(8) or result in the
receipt by any REMIC created hereunder of any "income from non-permitted assets"
within the meaning of Section 860F(a)(2)(B) of the Code or any "net income from
foreclosure property" which is subject to taxation under Section 860G(a)(1) of
the Code. Pursuant to its efforts to sell such REO Property, the applicable
Servicer shall either itself or through an agent selected by such Servicer
protect and conserve such REO Property in the same manner and to such extent as
is customary in the locality where such REO Property is located and may,
incident to its conservation and protection of the interests of the Trustee on
behalf of the Certificateholders, rent the same, or any part thereof, as such
Servicer deems to be in the best interest of the Trustee on behalf of the
Certificateholders for the period prior to the sale of such REO Property;
provided, however, that any rent received or accrued with respect to such REO
Property qualifies as "rents from real property" as defined in Section 856(d) of
the Code.

          Section 3.18 Notification of Adjustments.

          With respect to each Adjustable Rate Mortgage Loan that it services,
each Servicer shall adjust the Mortgage Rate on the related Adjustment Date and
shall adjust the Scheduled Payment on the related mortgage payment adjustment
date, if applicable, in compliance with the requirements of applicable law and
the related Mortgage and Mortgage Note. Each Servicer shall execute and deliver
any and all necessary notices required under applicable law and the terms of the
related Mortgage Note and Mortgage regarding the Mortgage Rate and Scheduled
Payment adjustments. Each Servicer shall promptly, upon written request
therefor, deliver to the Master Servicer such notifications and any additional
applicable data regarding such adjustments and the methods used to calculate and
implement such adjustments. Upon the discovery by a Servicer or the receipt of
notice from the Master Servicer that such


                                      107



Servicer has failed to adjust a Mortgage Rate or Scheduled Payment in accordance
with the terms of the related Mortgage Note, such Servicer shall deposit in its
Collection Account from its own funds the amount of any interest loss caused as
such interest loss occurs.

          Section 3.19 Access to Certain Documentation and Information Regarding
the Mortgage Loans.

          Each Servicer shall provide, or cause the applicable Subservicer to
provide, to the Depositor, the Custodian, the Unaffiliated Seller, the
Securities Administrator, the Master Servicer, the Backup Servicer, the Trustee,
the OTS or the FDIC and the examiners and supervisory agents thereof access to
the documentation regarding the Mortgage Loans in its possession. Such access
shall be afforded without charge, but only upon reasonable and prior written
request and during normal business hours at the offices of the applicable
Servicer or any Subservicer. Nothing in this Section shall derogate from the
obligation of any such party to observe any applicable law prohibiting
disclosure of information regarding the Mortgagors and the failure of any such
party to provide access as provided in this Section as a result of such
obligation shall not constitute a breach of this Section.

          Section 3.20 Documents, Records and Funds in Possession of each
Servicer to be Held for the Securities Administrator.

          Each Servicer shall account fully to the Trustee, the Master Servicer,
the Securities Administrator for any funds received by such Servicer or which
otherwise are collected by such Servicer as Liquidation Proceeds, Condemnation
Proceeds or Insurance Proceeds in respect of any Mortgage Loan. All Mortgage
Files and funds collected or held by, or under the control of, a Servicer in
respect of any Mortgage Loans, whether from the collection of principal and
interest payments or from Liquidation Proceeds, including, but not limited to,
any funds on deposit in its Collection Account, shall be held by such Servicer
for and on behalf of the Trustee and shall be and remain the sole and exclusive
property of the Trustee, subject to the applicable provisions of this Agreement.
Each Servicer also agrees that it shall not create, incur or subject any
Mortgage File or any funds that are deposited in any Account, or any funds that
otherwise are or may become due or payable to the Securities Administrator for
the benefit of the Certificateholders, to any claim, lien, security interest,
judgment, levy, writ of attachment or other encumbrance, or assert by legal
action or otherwise any claim or right of setoff against any Mortgage File or
any funds collected on, or in connection with, a Mortgage Loan, except, however,
that the applicable Servicer shall be entitled to set off against and deduct
from any such funds any amounts that are properly due and payable to such
Servicer under this Agreement.

          Section 3.21 Servicing Compensation.

          (a) As compensation for its activities hereunder, each Servicer shall,
with respect to each Mortgage Loan, be entitled to retain from deposits to its
Collection Account and from Liquidation Proceeds, Condemnation Proceeds,
Insurance Proceeds and REO Proceeds related to such Mortgage Loan, the Servicing
Fee with respect to each Mortgage Loan that it services (less any portion of
such amounts retained by any Subservicer). In addition, each Servicer shall be
entitled to recover unpaid Servicing Fees out of related late collections and as
otherwise permitted under Section 3.11. The right to receive the Servicing Fee
may not be


                                      108



transferred in whole or in part except in connection with the transfer of all of
the applicable Servicer's responsibilities and obligations under this Agreement;
provided, however, that a Servicer may pay from the Servicing Fee any amounts
due to a Subservicer pursuant to a Subservicing Agreement entered into under
Section 3.02.

          (b) Additional servicing compensation in the form of assumption or
modification fees, late payment charges, NSF fees, reconveyance fees and other
similar fees and charges (other than Prepayment Charges) shall be retained by a
Servicer only to the extent such fees or charges are received by such Servicer.
Each Servicer shall also be entitled pursuant to Section 3.11(a)(iv) to withdraw
from the related Collection Account, as additional servicing compensation,
interest or other income earned on deposits therein. In addition, each Servicer
shall be entitled to retain Prepayment Interest Excesses (to the extent not
required to offset Prepayment Interest Shortfalls), but only to the extent such
amounts are received by such Servicer.

          (c) Each Servicer shall be required to pay all expenses incurred by it
in connection with its servicing activities hereunder (including payment of
premiums for any blanket policy insuring against hazard losses pursuant to
Section 3.13, servicing compensation of the Subservicer to the extent not
retained by it and the fees and expenses of independent accountants and any
agents appointed by such Servicer), and shall not be entitled to reimbursement
therefor from the Trust Fund except as specifically provided in Section 3.11.

          Section 3.22 Annual Statement as to Compliance.

          Each Servicer shall deliver, and shall cause each Subservicer engaged
by such Servicer to deliver or cause to be delivered, and the Master Servicer
shall deliver, to the Depositor and the Trustee on or before March 15th of each
calendar year, commencing in 2007, an Officer's Certificate stating, as to each
signatory thereof, that (i) a review of the activities of such Master Servicer,
Servicer or Subservicer, as applicable, during the preceding calendar year and
of its performance under this Agreement or the applicable Subservicing
Agreement, as the case may be, has been made under such officers' supervision,
and (ii) to the best of such officers' knowledge, based on such review, the
Master Servicer, such Servicer or such Subservicer, as applicable, has fulfilled
all of its obligations under this Agreement or the applicable Subservicing
Agreement, as the case may be, in all material respects, throughout such year,
or, if there has been a default in the fulfillment of any such obligation in any
material respect, specifying each such default known to such officers and the
nature and status thereof. Promptly after receipt of each such Officer's
Certificate, the Depositor shall review such Officer's Certificate and, if
applicable, consult with the Master Servicer, the applicable Servicer or the
applicable Subservicer as to the nature of any defaults by the Master Servicer,
such Servicer or such Subservicer in the fulfillment of any of the Master
Servicer's, such Servicer's or such Subservicer's obligations. The obligations
of the Master Servicer, each Servicer and each Subservicer under this Section
apply to each Master Servicer, Servicer and Subservicer that acted as Master
Servicer or serviced a Mortgage Loan, as applicable, during the applicable
period, whether or not the Master Servicer, any Servicer or any Subservicer is
acting as Master Servicer, a Servicer or a Subservicer, as applicable, at the
time such Officer's Certificate is required to be delivered. None of the Master
Servicer, any Servicer or any Subservicer shall be required to cause the
delivery of any Officer's Certificate required by this Section until March
[24th] in any


                                      109



given year so long as it has received written confirmation from the Depositor
that a Form 10-K is not required to be filed in respect of the Trust for the
preceding calendar year.

          Section 3.23 Annual Independent Public Accountants' Servicing
Statement; Financial Statements.

          (a) Not later than March 15th of each calendar year commencing in
2007, each Servicer, the Master Servicer and the Securities Administrator shall
deliver, and each Servicer shall cause each Subservicer engaged by such Servicer
and each Servicer, the Master Servicer and the Securities Administrator shall
cause each Subcontractor utilized by such Servicer (or by any such Subservicer)
or the Master Servicer or the Securities Administrator, as applicable, and
determined by the Servicer, the Master Servicer or the Securities Administrator,
as applicable, pursuant to Section 3.02(e) to be materially "participating in a
servicing function" within the meaning of Item 1122 of Regulation AB (in each
case, a "Servicing Function Participant"), to deliver, each at its own expense,
to the Depositor and the Securities Administrator, a report on an assessment of
compliance with the Servicing Criteria applicable to it that contains (A) a
statement by such party of its responsibility for assessing compliance with the
Servicing Criteria applicable to it, (B) a statement that such party used the
Servicing Criteria to assess compliance with the applicable Servicing Criteria,
(C) such party's assessment of compliance with the applicable Servicing Criteria
as of and for the period ending the end of the fiscal year covered by the Form
10-K required to be filed pursuant to Section 8.12, including, if there has been
any material instance of noncompliance with the applicable Servicing Criteria, a
discussion of each such failure and the nature and status thereof, and (D) a
statement that a registered public accounting firm has issued an attestation
report on such Person's assessment of compliance with the applicable Servicing
Criteria as of and for such period. Each such assessment of compliance report
shall be signed by an authorized officer of the applicable company, and shall
address each of the applicable Servicing Criteria set forth on Exhibit Q hereto,
or as set forth in the notification furnished to the Depositor and the Trustee
pursuant to Section 3.23(c). The parties to this Agreement acknowledge that
where a particular Servicing Criteria has multiple components, each party's
assessment of compliance (and related attestation of compliance) will relate
only to those components that are applicable to such party. Each Servicer, the
Securities Administrator and the Master Servicer hereby acknowledge and agree
that their respective assessments of compliance will cover the items identified
on Exhibit Q hereto as being covered by such party. Promptly after receipt of
each such report on assessment of compliance, (i) the Depositor shall review
each such report and, if applicable, consult with the applicable Servicer, the
Securities Administrator or the Master Servicer as to the nature of any material
instance of noncompliance with the Servicing Criteria applicable to it (and each
Subservicer or Servicing Function Participant engaged or utilized by such
Servicer, such Subservicer, the Master Servicer or the Securities Administrator,
as applicable), as the case may be. None of the Servicer, the Securities
Administrator or the Master Servicer or any Subservicer or Servicing Function
Participant shall be required to cause the delivery of any such assessments if a
Form 10-K is not required to be filed in respect of the Trust for the preceding
calendar year.

          (b) Not later than March 15th of each calendar year commencing in
2007, each Servicer, the Securities Administrator and the Master Servicer shall
cause, and each Servicer shall cause each Subservicer engaged by such Servicer
and each Servicer, the Securities Administrator and the Master Servicer shall
cause each Servicing Function Participant utilized


                                      110



by such Servicer, the Securities Administrator or the Master Servicer, as
applicable (or by any Subservicer engaged by a Servicer), to cause, each at its
own expense, a registered public accounting firm (which may also render other
services to such party) and that is a member of the American Institute of
Certified Public Accountants to furnish a report to the Securities Administrator
and the Depositor to the effect that (i) it has obtained a representation
regarding certain matters from the management of such Person, which includes an
assertion that such Person has complied with the Servicing Criteria applicable
to it pursuant to Section 3.23(a) and (ii) on the basis of an examination
conducted by such firm in accordance with standards for attestation engagements
issued or adopted by the PCAOB, that attests to and reports on such Person's
assessment of compliance with the Servicing Criteria applicable to it. In the
event that an overall opinion cannot be expressed, such registered public
accounting firm shall state in such report why it was unable to express such an
opinion. Each such related accountant's attestation report shall be made in
accordance with Rules 1-02(a)(3) and 2-02(g) of Regulation S-X under the
Securities Act and the Exchange Act. Such report must be available for general
use and not contain restricted use language. Promptly after receipt of each such
accountants' attestation report, the Depositor shall review the report and, if
applicable, consult with the applicable Servicer, the Securities Administrator
or the Master Servicer as to the nature of any material instance of
noncompliance with the Servicing Criteria applicable to it (and each Subservicer
or Servicing Function Participant engaged or utilized by a Servicer, the
Securities Administrator or the Master Servicer, as applicable, or by any
Subservicer engaged by a Servicer), as the case may be, in the fulfillment of
any of such Servicer's, the Securities Administrator's, the Master Servicer's or
the applicable Subservicer's or Servicing Function Participant's obligations
hereunder or under any applicable sub-servicing agreement. None of the Servicer,
the Securities Administrator or the Master Servicer or any Subservicer or
Servicing Function Participant shall be required to cause the delivery of any
such attestation required by this paragraph if a Form 10-K is not required to be
filed in respect of the Trust for the preceding calendar year.

          (c) No later than February 1 of each fiscal year, commencing in 2007,
each Servicer shall notify the Securities Administrator and the Depositor as to
the name of each Subservicer engaged by it and each Servicing Function
Participant utilized by it and by each Subservicer engaged by it, and each of
the Master Servicer and the Securities Administrator shall notify the Depositor
as to the name of each Servicing Function Participant utilized by it, and each
such notice will specify what specific Servicing Criteria will be addressed in
the report on assessment of compliance prepared by such Servicing Function
Participant in each case, to the extent of any change from the prior year's
notice, if any. When a Servicer, the Master Servicer or the Securities
Administrator submits its assessment pursuant to Section 3.23(a), such Servicer,
the Master Servicer or the Securities Administrator, as applicable, will also at
such time include the assessment (and related attestation pursuant to Section
3.23(b)) of each Servicing Function Participant utilized by it and by each
Subservicer engaged by it.

          Section 3.24 Backup Servicer to Act as Servicer.

          In the event that a Servicer shall for any reason no longer be a
Servicer hereunder (including by reason of an Event of Default), except as
provided under Section 7.02, the Backup Servicer or its successor shall
thereupon assume all of the rights and obligations of such Servicer hereunder
arising thereafter (except that the Backup Servicer shall not be (i) liable for
losses of such Servicer pursuant to Section 3.10 or any acts or omissions of the
predecessor Servicer


                                      111



hereunder, (ii) obligated to make Advances if it is prohibited from doing so by
applicable law, (iii) obligated to effectuate repurchases or substitutions of
Mortgage Loans hereunder, including, but not limited to, repurchases or
substitutions pursuant to Section 2.03, (iv) responsible for expenses incurred
by, or advances made by, the predecessor Servicer or (v) deemed to have made any
representations and warranties of such Servicer hereunder). Notwithstanding the
foregoing, if Master Financial shall for any reason no longer be a Servicer
hereunder (including by reason of Event of Default), the Unaffiliated Seller
shall have the right, but not the obligation, to offer to Saxon the right of
first refusal to assume all of the rights and obligations of Master Financial
hereunder arising thereafter on mutually agreeable terms to the parties hereto.
In the event that the Unaffiliated Seller opts not to request Saxon to assume
the rights and obligations of Master Financial or Saxon opts not to assume the
rights and obligations of Master Financial, in either event within seven (7)
Business Days of Master Financial's termination, Saxon or the Backup Servicer,
as applicable, or its successor, shall within thirty (30) days thereafter assume
all such rights and obligations. Any such assumption by the Backup Servicer or
its successor or by Saxon shall be subject to Section 7.02.

          Every subservicing agreement entered into by a Servicer shall contain
a provision giving the successor Servicer the option to terminate such agreement
in the event a successor Servicer is appointed.

          If a Servicer shall for any reason no longer be a Servicer (including
by reason of any Event of Default), the Backup Servicer (or any other successor
Servicer) may, at its option, succeed to any rights and obligations of such
Servicer under any subservicing agreement in accordance with the terms thereof;
provided that the Backup Servicer (or any other successor Servicer) shall not
incur any liability or have any obligations in its capacity as successor
Servicer under a subservicing agreement arising prior to the date of such
succession unless it expressly elects to succeed to the rights and obligations
of such Servicer thereunder; and such Servicer shall not thereby be relieved of
any liability or obligations under the subservicing agreement arising prior to
the date of such succession.

          The applicable Servicer shall, upon request of the Backup Servicer,
but at the expense of such Servicer, deliver to the assuming party all documents
and records relating to each subservicing agreement (if any) and the Mortgage
Loans then being serviced thereunder and an accounting of amounts collected and
held by it and otherwise use its best efforts to effect the orderly and
efficient transfer of the subservicing agreement to the assuming party.

          Section 3.25 Compensating Interest.

          Each Servicer shall remit to the Master Servicer on each Remittance
Date an amount from its own funds equal to the Compensating Interest payable by
the applicable Servicer for the related Distribution Date.

          Section 3.26 Credit Reporting; Gramm-Leach-Bliley Act.

          (a) With respect to each Mortgage Loan that it services, each Servicer
agrees to fully furnish, in accordance with the Fair Credit Reporting Act and
its implementing regulations, accurate and complete information (i.e., favorable
and unfavorable) on its borrower


                                      112



credit files to Equifax, Experian, and Trans Union Credit Information Company
(three of the national credit repositories), on a monthly basis.

          (b) Each Servicer shall comply with Title V of the Gramm-Leach-Bliley
Act of 1999 and all applicable regulations promulgated thereunder, relating to
the Mortgage Loans that it services and the related borrowers and shall provide
all required notices thereunder.

          Section 3.27 Advance Facilities.

          Each Servicer is hereby authorized to enter into a financing or other
facility (an "Advance Facility") under which (l) such Servicer sells, assigns or
pledges to another Person (an "Advancing Person") such Servicer's rights under
this Agreement to be reimbursed for any Advances and/or (2) an Advancing Person
agrees to fund some or all P&I Advances or Servicing Advances required to be
made by such Servicer pursuant to this Agreement. Such Servicer may enter into
an Advance Facility without the consent of any Person. Notwithstanding the
existence of any Advance Facility under which an Advancing Person agrees to fund
P&I Advances and/or Servicing Advances on such Servicer's behalf, such Servicer
shall remain obligated pursuant to this Agreement to make P&I Advances and
Servicing Advances pursuant to and as required by this Agreement, and shall not
be relieved of such obligations by virtue of such Advance Facility.

          An Advancing Person shall not be required to meet the criteria for
qualification of a subservicer set forth in this Agreement. An Advancing Person
shall be permitted to finance, or otherwise sell, assign, pledge or otherwise
transfer, any rights to reimbursement for Advances funded, financed or acquired
under the Advance Facility.

          If any Servicer enters into an Advance Facility, such Servicer shall
deliver to the Trustee, the Securities Administrator and the Master Servicer a
notice (an "Advance Facility Notice") stating (a) the identity of the Advancing
Person and (b) the identity of the Person (the "Servicer's Assignee"), which may
be the Advancing Person, that will have the right to be reimbursed by the
Securities Administrator or the Master Servicer directly, or to make withdrawals
from such Servicer's Collection Account pursuant to Section 3.11 to reimburse
itself, for previously unreimbursed P&I Advances and/or Servicing Advances
("Advance Reimbursement Amounts"). Advance Reimbursement Amounts shall consist
solely of amounts in respect of P&I Advances and/or Servicing Advances for which
the Servicer would be permitted to reimburse itself in accordance with Section
3.11, assuming the Servicer had made the related P&I Advance(s) and/or Servicing
Advance(s). An Advance Facility may be terminated by the joint written direction
of such Servicer and the related Advancing Person. Upon any such termination,
the applicable servicer shall deliver to the Trustee, the Securities
Administrator and the Master Servicer a notice (an "Advance Facility Termination
Notice") stating (a) the identity of the terminated Advancing Person and (b) the
identity of the Servicer's Assignee that will have the right to be reimbursed by
the Securities Administrator or the Master Servicer directly, or to make
withdrawals from such Servicer's Collection Account pursuant to Section 3.11 to
reimburse itself, for Advance Reimbursement Amounts.

          Notwithstanding the existence of an Advance Facility, the applicable
Servicer, on behalf of the Advancing Person, shall be entitled to receive
reimbursements of P&I Advances and/or Servicing Advances in accordance with
Section 3.11, which entitlement may be


                                       113



terminated by the Advancing Person pursuant to a written notice to such
Servicer, the Trustee, the Securities Administrator and the Master Servicer.
Upon receipt of such written notice, such Servicer shall no longer be entitled
to receive reimbursement for any Advance Reimbursement Amounts and the
Servicer's Assignee shall immediately have the right to receive from the
Collection Account all Advance Reimbursement Amounts. None of the Trustee, the
Securities Administrator, the Master Servicer, the Backup Servicer or any
Certificateholder shall have any right to, or otherwise be entitled to, receive
any Advance Reimbursement Amounts to which such Servicer or Servicer's Assignee,
as applicable, shall be entitled pursuant to Section 3.11. Without limiting the
foregoing, none of the Trustee, the Securities Administrator, the Master
Servicer, the Backup Servicer, any successor Servicer or other Person shall have
any right of set-off against Advance Reimbursement Amounts hereunder.

          Each Servicer shall maintain and provide to any successor Servicer a
detailed accounting on a loan-by-loan basis as to amounts advanced by, pledged
or assigned to, and reimbursed to any Advancing Person. The successor Servicer
shall be entitled to rely on any such information provided by the predecessor
Servicer, and the successor Servicer shall not be liable for any errors in such
information.

          As between a predecessor Servicer and its Advancing Person, on the one
hand, and a successor Servicer and/or its Advancing Person, if any, on the other
hand, Advance Reimbursement Amounts on a loan-by-loan basis with respect to each
Mortgage Loan as to which a P&I Advance and/or Servicing Advance shall have been
made and be outstanding shall be allocated on a "first-in, first out" basis. In
the event the Servicer's Assignee shall have received some or all of an Advance
Reimbursement Amount related to P&I Advances and/or Servicing Advances that were
made by a Person other than such predecessor Servicer or its related Advancing
Person in error, then such Servicer's Assignee shall be required to remit any
portion of such Advance Reimbursement Amount to each Person entitled to such
portion of such Advance Reimbursement Amount. The applicable Servicer shall
remain entitled to be reimbursed pursuant to the Advance Facility by the
Advancing Person for all P&I Advances and Servicing Advances funded by such
Servicer to the extent the related rights to be reimbursed therefor have not
been sold, assigned or pledged to an Advancing Person.

          Any amendment to this Section 3.27 or to any other provision of this
Agreement that may be necessary or appropriate to effect the terms of an Advance
Facility as described generally in this Section 3.27, including amendments to
add provisions relating to successor Servicers, may be entered into by the
Trustee, the Securities Administrator, the Master Servicer, the Backup Servicer,
the Depositor, the Unaffiliated Seller and the Servicer without the consent of
any Certificateholder notwithstanding anything to the contrary in this
Agreement. Notwithstanding anything to the contrary contained in this Agreement,
this Agreement shall not be amended, waived or modified in any respect without
the prior written consent of an Advancing Person if such amendment, waiver or
modification would adversely affect the rights of the Advancing Person hereunder
in any material respect, it being understood that the Advancing Person is an
intended third party beneficiary under this Agreement. The Securities
Administrator shall be entitled to rely on an Opinion of Counsel (which Opinion
of Counsel shall not be an expense of the Securities Administrator, the Master
Servicer, the Backup Servicer, the Trustee or the Trust) as to whether the
amendment will adversely affect the Advancing Person. None of the Trustee, the
Securities Administrator, or the Master Servicer is obligated or liable to


                                       114



repay from its own funds any Advances financed, funded or otherwise acquired by
the Advancing Person, and none of the Master Servicer, the Backup Servicer, the
Trustee or the Securities Administrator shall have any responsibility to track
or monitor the administration of the financing arrangement between the
applicable Servicer and the Advancing Person. If the applicable Servicer is
replaced by a successor Servicer, the Advancing Person shall continue to be
entitled to receive reimbursements as provided herein but shall have no further
right to make further advances under this Agreement. The pledge, if any, of
applicable Servicer's rights to the Applicable Person under the Advance Facility
conveys no other rights (such as a right to fees after the removal of such
Servicer or the right to become a substitute Servicer) under this Agreement, or
against the Trust Fund or any Certificateholder or any other party to this
Agreement other than such Servicer.

                                   ARTICLE IV

                                DISTRIBUTIONS AND
                            ADVANCES BY THE SERVICERS

          Section 4.01 Advances.

          (a) The amount of P&I Advances to be made by each Servicer for any
Remittance Date shall equal, subject to Section 4.01(c), the sum of (i) with
respect to the Mortgage Loans, the aggregate amount of Scheduled Payments (with
each interest portion thereof net of the related Servicing Fee), due on the Due
Date immediately preceding such Remittance Date in respect of such Mortgage
Loans, which Scheduled Payments were not received as of the related
Determination Date, plus (ii) with respect to each REO Property, which REO
Property was acquired during or prior to the related Prepayment Period and as to
which such REO Property an REO Disposition did not occur during the related
Prepayment Period, an amount equal to the excess, if any, of the Scheduled
Payments (with each interest portion thereof net of the related Servicing Fee)
that would have been due on the related Due Date in respect of the related
Mortgage Loans, over the net income from such REO Property transferred to the
Collection Accounts for distribution on such Remittance Date.

          (b) On the Remittance Date, each Servicer shall remit in immediately
available funds to the Master Servicer an amount equal to the aggregate amount
of P&I Advances, if any, to be made in respect of the Mortgage Loans and REO
Properties serviced by such Servicer for the related Remittance Date either (i)
from its own funds, (ii) from the related Collection Account, to the extent of
funds held therein for future distribution (in which case, it will cause to be
made an appropriate entry in the records of the related Collection Account that
Amounts Held for Future Distribution have been, as permitted by this Section
4.01, used by such Servicer in discharge of any such P&I Advance) or (iii) in
the form of any combination of (i) and (ii) aggregating the total amount of P&I
Advances to be made by such Servicer with respect to the Mortgage Loans and REO
Properties. Any Amounts Held For future Distribution and so used shall be
appropriately reflected in such Servicer's records and replaced by such Servicer
by deposit in the related Collection Account on or before any future Remittance
Date to the extent required.


                                       115



          (c) The obligation of each Servicer to make such P&I Advances is
mandatory, notwithstanding any other provision of this Agreement but subject to
paragraph (d) below, and, with respect to any Mortgage Loan or REO Property,
shall continue until a Final Recovery Determination in connection therewith or
the removal thereof from coverage under this Agreement, except as otherwise
provided in this Section.

          (d) Notwithstanding anything herein to the contrary, no P&I Advance or
Servicing Advance shall be required to be made hereunder by any Servicer if such
P&I Advance or Servicing Advance would, if made, constitute a Nonrecoverable P&I
Advance or Nonrecoverable Servicing Advance. The applicable Servicer may
determine at any time that an Advance made constitutes a Nonrecoverable P&I
Advance or a Nonrecoverable Servicing Advance, as applicable. The determination
by the applicable Servicer that it has made a Nonrecoverable P&I Advance or a
Nonrecoverable Servicing Advance or that any proposed P&I Advance or Servicing
Advance, if made, would constitute a Nonrecoverable P&I Advance or a
Nonrecoverable Servicing Advance, respectively, shall be evidenced by an
Officers' Certificate of such Servicer delivered to the Securities
Administrator, Backup Servicer and Master Servicer.

          (e) Each Servicer shall be entitled to reimbursement for P&I Advances
and Servicing Advances as and to the extent set forth in Section 3.11.

          (f) On each Remittance Date, the Master Servicer shall deposit all
funds remitted to it by the Servicers pursuant to Sections 3.11(a)(i) and 3.25
and this Section 4.01 in a segregated Eligible Account for the benefit of the
Certificateholders (the "Master Servicing Account") and, prior to each
Distribution Date, will withdraw all amounts from such account and remit such
amounts to the Securities Administrator for deposit in the Distribution Account.
The Master Servicer may retain or withdraw from the Distribution Account, (i)
the Securities Administrator, Backup Servicer and Master Servicer Fee, (ii)
amounts necessary to reimburse it for any previously unreimbursed Advances and
any Advances the Master Servicer deems to be nonrecoverable from the related
Mortgage Loan proceeds, (iii) an amount to indemnify itself for amounts due in
accordance with this Agreement, and (iv) any other amounts that it is entitled
to receive hereunder for reimbursement, indemnification or otherwise. The
amounts remitted by the Servicers to the Master Servicer on each Servicer
Remittance Date shall be credited to the Master Servicing Account within [2]
Business Days once the amounts are identified as a remittance in connection with
the trust and reconciled to the reports provided by the Servicers.

          Section 4.02 Priorities of Distribution.

          (a) On each Distribution Date, the Securities Administrator shall,
solely in accordance with the information provided by the Master Servicer,
allocate from amounts then on deposit in the Distribution Account in the
following order of priority and to the extent of the Available Funds remaining:

               (i) to the Holders of each class of LIBOR Certificates and the
     Swap Account in the following order of priority:


                                       116



          (A)  to the Swap Account, the sum of (x) all Net Swap Payments and (y)
               any Swap Termination Payment owed to the Swap Provider other than
               a Defaulted Swap Termination Payment owed to the Swap Provider,
               if any;

          (B)  from the Interest Remittance Amount, in the following order of
               priority:

               (1)  to the holders of the Class A Certificates, pro rata, based
                    on their respective Class Certificate Balances, the Accrued
                    Certificate Interest and any Unpaid Interest Amount for each
                    class of Class A Certificates;

               (2)  payable from any remaining Interest Remittance Amounts, to
                    the Class M-1 Certificates, the Accrued Certificate Interest
                    for such Class on such Distribution Date;

               (3)  payable from any remaining Interest Remittance Amounts, to
                    the Class M-2 Certificates, the Accrued Certificate Interest
                    for such Class on such Distribution Date;

               (4)  payable from any remaining Interest Remittance Amounts, to
                    the Class M-3 Certificates, the Accrued Certificate Interest
                    for such Class on such Distribution Date;

               (5)  payable from any remaining Interest Remittance Amounts, to
                    the Class M-4 Certificates, the Accrued Certificate Interest
                    for such Class on such Distribution Date;

               (6)  payable from any remaining Interest Remittance Amounts, to
                    the Class M-5 Certificates, the Accrued Certificate Interest
                    for such Class on such Distribution Date;

               (7)  payable from any remaining Interest Remittance Amounts, to
                    the Class M-6 Certificates, the Accrued Certificate Interest
                    for such Class on such Distribution Date;

               (8)  payable from any remaining Interest Remittance Amounts, to
                    the Class B-1 Certificates, the Accrued Certificate Interest
                    for such Class on such Distribution Date;

               (9)  payable from any remaining Interest Remittance Amounts, to
                    the Class B-2 Certificates, the Accrued Certificate Interest
                    for such Class on such Distribution Date;

               (10) payable from any remaining Interest Remittance Amounts, to
                    the Class B-3 Certificates, the Accrued Certificate Interest
                    for such Class on such Distribution Date; and


                                       117



               (11) payable from any remaining Interest Remittance Amounts, to
                    the Class B-4 Certificates, the Accrued Certificate Interest
                    for such Class on such Distribution Date.

          (ii) (x) on each Distribution Date (A) before the Stepdown Date or (B)
     with respect to which a Trigger Event is in effect, to the Holders of the
     Class or Classes of LIBOR Certificates then entitled to distributions of
     principal as set forth below from the amounts remaining on deposit in the
     Distribution Account after making distributions pursuant to clause (i)
     above, in an amount equal to the Principal Distribution Amount in the
     following order of priority:

          (A)  to the Holders of the Class A Certificates, first, to the Class
               A-1 Certificates until the Certificate Balance of the Class A-1
               Certificates has been reduced to zero, second, to the Class A-2
               Certificates until the Certificate Balance of the Class A-2
               Certificates has been reduced to zero, third, to the Class A-3
               Certificates until the Certificate Balance of the Class A-3
               Certificates has been reduced to zero and fourth, to the Class
               A-4 Certificates until the Certificate Principal Balance of the
               Class A-4 Certificates has been reduced to zero; provided,
               however, that on and after the Distribution Date on which the
               aggregate Class Certificate Balances of the Subordinated
               Certificates and the principal balance of the Class X
               Certificates have been reduced to zero, any principal
               distributions allocated to the Class A Certificates shall be
               allocated pro rata among the Class A-1, Class A-2, Class A-3 and
               Class A-4 Certificates, based on their respective Class
               Certificate Balances, and distributed concurrently to the Class
               A-1, Class A-2, Class A-3 and Class A-4 Certificates;

          (B)  sequentially to the Class M-1, Class M-2, Class M-3, Class M-4,
               Class M-5, Class M-6, Class B-1, Class B-2, Class B-3 and Class
               B-4 Certificates, in that order, until the respective Class
               Certificate Balances are reduced to zero;

               (y) on each Distribution Date (1) on and after the Stepdown Date
     and (2) as long as a Trigger Event is not in effect, to the Holders of the
     related Class or Classes of LIBOR Certificates then entitled to
     distribution of principal from amounts remaining on deposit in the
     Distribution Account after making distributions pursuant to clause (i)
     above, in an amount equal to, in the aggregate, the Principal Distribution
     Amount in the following amounts and order of priority:

          (A)  to the Class A Certificates, the lesser of the Principal
               Distribution Amount and the Class A Principal Distribution
               Amount, allocated among the Class A Certificates, first, to the
               Class A-1 Certificates until the Certificate Balance of the Class
               A-1 Certificates has been reduced to zero, second, to the Class
               A-2 Certificates until the Certificate Balance of the Class A-2
               Certificates has been reduced to zero, third, to the Class A-3
               Certificates until the Certificate Balance of the Class A-3
               Certificates has been


                                       118



               reduced to zero and fourth, to the Class A-4 Certificates until
               the Certificate Balance of the Class A-4 Certificates has been
               reduced to zero; provided, however, that on and after the
               Distribution Date on which the aggregate Class Certificate
               Balances of the Subordinated Certificates and the principal
               balance of the Class X Certificates have been reduced to zero,
               any principal distributions allocated to the Class A Certificates
               shall be allocated pro rata among the Class A-1, Class A-2, Class
               A-3 and Class A-4 Certificates, based on their respective Class
               Certificate Balances, and distributed concurrently to the Class
               A-1, Class A-2, Class A-3 and Class A-4 Certificates;

          (B)  to the Class M-1 Certificates, the lesser of the remaining
               Principal Distribution Amount and the Class M-1 Principal
               Distribution Amount, until the Class Certificate Balance thereof
               has been reduced to zero;

          (C)  to the Class M-2 Certificates, the lesser of the remaining
               Principal Distribution Amount and the Class M-2 Principal
               Distribution Amount, until the Class Certificate Balance thereof
               has been reduced to zero;

          (D)  to the Class M-3 Certificates, the lesser of the remaining
               Principal Distribution Amount and the Class M-3 Principal
               Distribution Amount, until the Class Certificate Balance thereof
               has been reduced to zero;

          (E)  to the Class M-4 Certificates, the lesser of the remaining
               Principal Distribution Amount and the Class M-4 Principal
               Distribution Amount, until the Class Certificate Balance thereof
               has been reduced to zero;

          (F)  to the Class M-5 Certificates, the lesser of the remaining
               Principal Distribution Amount and the Class M-5 Principal
               Distribution Amount, until the Class Certificate Balance thereof
               has been reduced to zero;

          (G)  to the Class M-6 Certificates, the lesser of the remaining
               Principal Distribution Amount and the Class M-6 Principal
               Distribution Amount, until the Class Certificate Balance thereof
               has been reduced to zero;

          (H)  to the Class B-1 Certificates, the lesser of the remaining
               Principal Distribution Amount and the Class B-1 Principal
               Distribution Amount, until the Class Certificate Balance thereof
               has been reduced to zero;

          (I)  to the Class B-2 Certificates, the lesser of the remaining
               Principal Distribution Amount and the Class B-2 Principal
               Distribution Amount, until the Class Certificate Balance thereof
               has been reduced to zero;

          (J)  to the Class B-3 Certificates, the lesser of the remaining
               Principal Distribution Amount and the Class B-3 Principal
               Distribution Amount, until the Class Certificate Balance thereof
               has been reduced to zero; and


                                       119



          (K)  to the Class B-4 Certificates, the lesser of the remaining
               Principal Distribution Amount and the Class B-4 Principal
               Distribution Amount, until the Class Certificate Balance thereof
               has been reduced to zero;

          (iii) any amount remaining in the Distribution Account after the
     distributions in clauses (i) and (ii) above (such amount, the "Net Monthly
     Excess Cash Flow"), plus as specifically indicated below, from amounts on
     deposit in the Excess Reserve Fund Account, shall be distributed in the
     following order of priority:

          (A)  to the Holders of the Class M-1 Certificates, any Unpaid Interest
               Amount for such Class;

          (B)  to the Holders of the Class M-1 Certificates, any Unpaid Realized
               Loss Amount for such Class;

          (C)  to the Holders of the Class M-2 Certificates, any Unpaid Interest
               Amount for such Class;

          (D)  to the Holders of the Class M-2 Certificates, any Unpaid Realized
               Loss Amount for such Class;

          (E)  to the Holders of the Class M-3 Certificates, any Unpaid Interest
               Amount for such Class;

          (F)  to the Holders of the Class M-3 Certificates, any Unpaid Realized
               Loss Amount for such Class;

          (G)  to the Holders of the Class M-4 Certificates, any Unpaid Interest
               Amount for such Class;

          (H)  to the Holders of the Class M-4 Certificates, any Unpaid Realized
               Loss Amount for such Class;

          (I)  to the Holders of the Class M-5 Certificates, any Unpaid Interest
               Amount for such Class;

          (J)  to the Holders of the Class M-5 Certificates, any Unpaid Realized
               Loss Amount for such Class;

          (K)  to the Holders of the Class M-6 Certificates, any Unpaid Interest
               Amount for such Class;

          (L)  to the Holders of the Class M-6 Certificates, any Unpaid Realized
               Loss Amount for such Class;

          (M)  to the Holders of the Class B-1 Certificates, any Unpaid Interest
               Amount for such Class;


                                       120



          (N)  to the Holders of the Class B-1 Certificates, any Unpaid Realized
               Loss Amount for such Class;

          (O)  to the Holders of the Class B-2 Certificates, any Unpaid Interest
               Amount for such Class;

          (P)  to the Holders of the Class B-2 Certificates, any Unpaid Realized
               Loss Amount for such Class;

          (Q)  to the Holders of the Class B-3 Certificates, any Unpaid Interest
               Amount for such Class;

          (R)  to the Holders of the Class B-3 Certificates, any Unpaid Realized
               Loss Amount for such Class;

          (S)  to the Holders of the Class B-4 Certificates, any Unpaid Interest
               Amount for such Class;

          (T)  to the Holders of the Class B-4 Certificates, any Unpaid Realized
               Loss Amount for such Class;

          (U)  to the Excess Reserve Fund Account, the amount of any Basis Risk
               Payment for such Distribution Date;

          (V)  from amounts on deposit in the Excess Reserve Fund Account, an
               amount equal to any unpaid Basis Risk Carry Forward Amount, prior
               to application of any amounts on deposit in the Swap Account,
               with respect to any LIBOR Certificates allocated to the LIBOR
               Certificates in the same order and priority in which Accrued
               Certificate Interest is allocated among those Classes of
               Certificates, with the allocation to the Class A Certificates
               being further allocated: (a) first, between the Class A-1, Class
               A-2, Class A-3 and Class A-4 Certificates pro rata, based upon
               their respective Class Certificate Balances and (b) second, any
               remaining amounts to the Class A-1, Class A-2, Class A-3 and
               Class A-4 Certificates, pro rata, based on any Basis Risk Carry
               Forward Amounts remaining unpaid, in order to reimburse such
               unpaid amounts;

          (W)  to the Swap Account, the amount of any Defaulted Swap Termination
               Payment owed to the Swap Provider;

          (X)  to the Holders of the Class P Certificates (as a payment from
               REMIC V to the Class X Certificates), the outstanding principal
               balance thereof, if any, and to the Holders of the Class X
               Certificates, the remainder of the Class X Distributable Amount
               not distributed pursuant to Sections 4.02(a)(iii)(A)-(W) (to the
               extent stated in clause (i) of the definition of Class X
               Distributable Amount, as interest, and to the extent stated in
               clause (ii) of the definition of Class X Distributable Amount, as
               principal); and


                                       121



          (Y)  to the Holders of the Class R Certificates, any remaining amount.

          (b) On each Distribution Date prior to any distributions on any other
Class of Certificates, all amounts representing Prepayment Charges from the
Mortgage Loans received during the related Prepayment Period shall be
distributed by the Securities Administrator to the Holders of the Class P
Certificates.

          (c) On the March 2006 and April 2006 Distribution Dates and on May 24,
2006, the Securities Administrator shall transfer from the Capitalized Interest
Account to the Distribution Account the Capitalized Interest Requirement, if
any, for such Distribution Date.

          (d) On either the Distribution Date following the final Subsequent
Transfer Date or May 24, 2006, whichever date is earlier, any amounts remaining
in the Capitalized Interest Account and all Pre-Funding Earnings in the
Pre-Funding Account, after taking into account the transfers in respect of the
Distribution Date described in clause (c) above, shall be paid by the Securities
Administrator to the Unaffiliated Seller.

          (e) On each Subsequent Transfer Date, the Unaffiliated Seller shall
instruct in writing the Securities Administrator to withdraw from the
Pre-Funding Account an amount equal to 100% of the aggregate Stated Principal
Balances as of the related Subsequent Cut-off Date of the Subsequent Mortgage
Loans sold to the Trust Fund on such Subsequent Transfer Date and pay such
amount to or upon the order of the Unaffiliated Seller upon satisfaction of the
conditions set forth in Section 2.01(c) with respect to such transfer. The
Securities Administrator may conclusively rely on such written instructions from
the Unaffiliated Seller.

          (f) If the Pre-Funding Amount available in the Pre-Funding Account
(exclusive of Pre-Funding Earnings) has been reduced to $100,000 or less by the
close of business on April 1, 2006 then, on the April 25, 2006 Distribution
Date, after giving effect to any reductions in such Pre-Funding Amount on such
date, the Securities Administrator shall withdraw from the Pre-Funding Account
on such date and deposit in the Distribution Account the amount on deposit in
such Pre-Funding Account other than any Pre-Funding Earnings; if the Pre-Funding
Amount available in such Pre-Funding Account has not been reduced to zero by the
close of business on May 24, 2006, the Securities Administrator shall withdraw
from such Pre-Funding Account the amount on deposit therein, other than the
Pre-Funding Earnings, and deposit such amount into the Distribution Account on
such day for distribution on the May 25, 2006 Distribution Date into the
Distribution Account. Any amount deposited into the Distribution Account
pursuant to the preceding sentence from the Pre-Funding Account shall be
distributed to the Class A Certificates until those Certificates are reduced to
zero; provided that amounts allocated to the Class A Certificates shall be
allocated as follows: first, to the Class A-1 Certificates until the Certificate
Balance of the Class A-1 Certificates has been reduced to zero, second, to the
Class A-2 Certificates until the Certificate Balance of the Class A-2
Certificates has been reduced to zero, and third, to the Class A-3 Certificates
until the Certificate Balance of the Class A-3 Certificates has been reduced to
zero, as a separate payment of principal, on the related Distribution Date.


                                       122



          (g) On any Distribution Date, any Relief Act Shortfalls and Net
Prepayment Interest Shortfalls for such Distribution Date shall be allocated by
the Securities Administrator as a reduction in the following order:

          (1) first, to the amount of interest payable to the Class X
     Certificates; and

          (2) second, pro rata, as a reduction of the Accrued Certificate
     Interest for the Class A-1, Class A-2, Class A-3, Class A-4, Class M-1,
     Class M-2, Class M-3, Class M-4, Class M-5, Class M-6, Class B-1, Class
     B-2, Class B-3 and Class B-4 Certificates, based on the amount of interest
     to which such Classes would otherwise be entitled.

          (h) On any Distribution Date any funds on deposit in the Swap Account
shall be distributed in the following order of priority:

               (i) to the Swap Provider, all Net Swap Payments, if any, owed to
     the Swap Provider for that Distribution Date;

               (ii) to the Swap Provider, any Swap Termination Payment, other
     than a Defaulted Swap Termination Payment, if any, owed to the Swap
     Provider for that Distribution Date;

               (iii) to the Class A Certificates, to pay Accrued Certificate
     Interest and, if applicable, any Unpaid Interest Amounts to the extent
     unpaid from Available Funds;

               (iv) sequentially, to the Class M-1, Class M-2, Class M-3, Class
     M-4, Class M-5, Class M-6, Class B-1, Class B-2, Class B-3 and Class B-4,
     in that order to pay principal as described and, in the same manner of
     priority to the extent unpaid from Available Funds;

               (v) to the LIBOR Certificates, to pay principal but only to the
     extent necessary to maintain the Subordinated Amount at the Specified
     Subordinated Amount, after giving effect to payments and distributions from
     Available Funds;

               (vi) to the Class A certificates, to pay any Basis Risk Carry
     Forward Amounts, pro rata, based on their Class Certificate Balances for
     such Distribution Date, up to the Swap Payment Allocation for each class of
     Class A certificates and to the extent unpaid from Available Funds
     (including funds on deposit in the Excess Reserve Fund Account);

               (vii) sequentially, to the Class M-1, Class M-2, Class M-3, Class
     M-4, Class M-5, Class M-6, Class B-1, Class B-2, Class B-3 and Class B-4
     certificates, to pay any Basis Risk Carry Forward Amounts, up to the Swap
     Payment Allocation for each class of


                                       123



     Class M and Class B certificates and to the extent unpaid from Available
     Funds (including funds on deposit in the Excess Reserve Fund Account);

               (viii) to the LIBOR Certificates, any remaining unpaid Basis Risk
     Carry Forward Amount, pro rata, based on their respective remaining unpaid
     Basis Risk Carry Forward Amount after the allocation of payments as set
     forth in clauses (f) and (g) above;

               (ix) sequentially, to the Class M-1, Class M-2, Class M-3, Class
     M-4, Class M-5, Class M-6, Class B-1, Class B-2, Class B-3 and Class B-4
     certificates, to pay any Unpaid Realized Loss Amounts, to the extent unpaid
     from Available Funds;

               (x) to the Swap Provider, any Defaulted Swap Termination Payment
     owed to the Swap Provider for that Distribution Date; and

               (xi) to the holders of the Class X certificates, any remaining
     amounts.

          (i) Following the applicable Final Scheduled Distribution Date, no
Class of Certificates other than the Class R Certificates shall be entitled to
receive any remaining amounts. Any amounts remaining in any of the Accounts
shall be applied (i) to the Securities Administrator, the Master Servicer, the
Backup Servicer and the Servicers pro rata to the extent of any remaining unpaid
amounts then owed to them, and then (ii) to the Class R Certificates, any
remaining amount.

          Section 4.03 Monthly Statements to Certificateholders.

          (a) Not later than each Distribution Date, the Securities
Administrator shall make available to each Certificateholder, each Servicer, the
Depositor, the Unaffiliated Seller, the Trustee, the Master Servicer, the Backup
Servicer, the Swap Provider and each Rating Agency a statement (the "Monthly
Statement"), based solely on the information provided by the Master Servicer two
Business Days prior to the Distribution Date, setting forth with respect to the
related distribution:

               (i) the amount thereof allocable to principal, separately
     identifying the aggregate amount of any Principal Prepayments and
     Liquidation Proceeds included therein;

               (ii) the amount thereof allocable to interest, any Unpaid
     Interest Amounts included in such distribution and any remaining Unpaid
     Interest Amounts after giving effect to such distribution, any Basis Risk
     Carry Forward Amount for such Distribution Date and the amount of all Basis
     Risk Carry Forward Amount covered by withdrawals from the Excess Reserve
     Fund Account on such Distribution Date;


                                       124



               (iii) if the distribution to the Holders of such Class of
     Certificates is less than the full amount that would be distributable to
     such Holders if there were sufficient funds available therefor, the amount
     of the shortfall and the allocation thereof as between principal and
     interest, including any Basis Risk Carry Forward Amount not covered by
     amounts in the Excess Reserve Fund Account;

               (iv) the Class Certificate Balance of each Class of Certificates
     after giving effect to the distribution of principal on such Distribution
     Date;

               (v) the Pool Stated Principal Balance for the following
     Distribution Date;

               (vi) the amount of the Expense Fees paid to or retained by (i)
     each Servicer (stated separately and in the aggregate) with respect to such
     Distribution Date and (ii) the Master Servicer, the Securities
     Administrator and the Backup Servicer;

               (vii) the Pass-Through Rate for each such Class of Certificates
     with respect to such Distribution Date;

               (viii) the amount of Advances included in the distribution on
     such Distribution Date and the aggregate amount of Advances reported by
     each Servicer and the Master Servicer as outstanding as of the close of
     business on such Distribution Date;

               (ix) the number and aggregate Scheduled Principal Balances of
     Mortgage Loans (1) as to which the Scheduled Payment is delinquent 31 to 60
     days, 61 to 90 days and 91 or more days, (2) that have become REO Property,
     (3) that are in foreclosure and (4) that are in bankruptcy, in each case as
     of the close of business on the last Business Day of the immediately
     preceding month;

               (x) with respect to any Mortgage Loan that became an REO Property
     during the preceding calendar month, the loan number and Stated Principal
     Balance of such Mortgage Loan as of the close of business on the
     Determination Date preceding such Distribution Date and the date of
     acquisition thereof;

               (xi) the total number and aggregate principal balance of any REO
     Properties (and market value, if available) as of the close of business on
     the Determination Date preceding such Distribution Date;

               (xii) whether a Trigger Event has occurred and is continuing
     (including the calculation of thereof and the aggregate outstanding balance
     of all 60+ Day Delinquent Loans);


                                       125



               (xiii) the amount on deposit in the Excess Reserve Fund Account
     (after giving effect to distributions on such Distribution Date);

               (xiv) the aggregate amount of Applied Realized Loss Amounts
     incurred during the preceding calendar month and aggregate Applied Realized
     Loss Amounts through such Distribution Date;

               (xv) the aggregate amount of Subsequent Recoveries incurred
     during the preceding calendar month and aggregate Subsequent Recoveries
     through such Distribution Date;

               (xvi) the amount of any Net Monthly Excess Cash Flow on such
     Distribution Date and the allocation thereof to the Certificateholders with
     respect to Applied Realized Loss Amounts and Unpaid Interest Amounts;

               (xvii) the Subordinated Amount and Specified Subordinated Amount;

               (xviii) the Interest Remittance Amount, the Principal Remittance
     Amount and the Prepayment Charges remitted by each Servicer with respect to
     that Distribution Date;

               (xix) the Pre-Funded Amount as of the end of the prior Due
     Period;

               (xx) the amount of any principal prepayment on the Certificates
     resulting from the application of unused moneys in the Pre-Funding Account;
     and

               (xxi) the Net Swap Payment or Net Swap Receipt, as applicable, or
     any Defaulted Swap Termination Payment, if any, for such Distribution Date.

In addition, each Form 10-D prepared and filed by the Securities Administrator
pursuant to Section 8.12 shall include the following information with respect to
the related distribution:

     (i) material breaches of Mortgage Loan representations and warranties of
     which the Securities Administrator has received written instruction to
     include in the Form 10-D; and

     (ii) material breaches of any covenants under this Agreement of which the
     Securities Administrator has received written instruction to include in the
     Form 10-D.

          (b) The Securities Administrator's responsibility for providing the
above statement is limited to the availability, timeliness and accuracy of the
information derived from


                                       126



the Master Servicer. The Master Servicer's responsibility for providing the
above information is limited to the availability, timeliness and accuracy of the
information provided to the Master Servicer by the Servicers in the Servicer
Remittance Reports upon which the Master Servicer's information provided to the
Securities Administrator shall be based. The Securities Administrator will
provide the above statement via the Securities Administrator's internet website.
The Securities Administrator's website will initially be located at
www.jpmorgan.com/sfr and assistance in using the website can be obtained by
calling the Securities Administrator's investor relations desk at
1-877-722-1095. A paper copy of the statement will also be made available upon
written request.

          The Securities Administrator shall make available to each Analytics
Company via its website each statement to Certificateholders prepared pursuant
to Section 4.03(a). The Securities Administrator, the Master Servicer and each
Servicer shall cooperate in good faith with the Depositor to reconcile any
discrepancies in such statements, and the Securities Administrator shall provide
any corrections to such statements to each Analytics Company as soon as
reasonably practicable after the such discrepancies have been identified and
resolved.

          The Securities Administrator will also be entitled to rely on but
shall not be responsible for the content or accuracy of any information provided
by third parties for purposes of preparing the monthly statement to
Certificateholders and may affix thereto any disclaimer it deems appropriate in
its reasonable discretion (without suggesting liability on the part of any other
party hereto).

          (c) Within a reasonable period of time after the end of each calendar
year, the Securities Administrator shall cause to be made available to each
Person who at any time during the calendar year was a Certificateholder, a
statement containing the information set forth in clauses (a)(i) and (a)(ii) of
this Section 4.03 aggregated for such calendar year or applicable portion
thereof during which such Person was a Certificateholder. Such obligation of the
Securities Administrator shall be deemed to have been satisfied to the extent
that substantially comparable information shall have been previously provided by
the Securities Administrator.

Not later than the 18th day of each month (or if such day is a Saturday, the
prior Business Day and if such day is a Sunday or otherwise not a Business Day,
prior to, the following Business Day), each Servicer shall furnish to Depositor
with respect to clause (i) below and the Master Servicer and the Swap Provider
with respect to clause (ii) below, a monthly remittance advice statement (the
"Servicer Remittance Report") (in a format mutually agreed upon by such
Servicer, the Master Servicer and the Depositor) containing such information as
shall be reasonably requested (i) by the Depositor to enable the Depositor to
disclose "static pool information", as required by Item 1105 of Regulation AB,
with respect to the Mortgage Loans, and (ii) by the Securities Administrator to
enable the Securities Administrator to provide the reports required by Section
4.03(a) as to the accompanying remittance and the period ending on the close of
business on the last day of the related Prepayment Period. Each Servicer shall
deliver to the Depositor a data tape, in form and substance reasonably
satisfactory to the Depositor, containing the information required pursuant to
this Section 4.03(d) on a loan-by-loan basis for all of the Mortgage Loans.


                                       127



          Not later than the 18th day of each month (or if such day is a
Saturday, the prior Business Day and if such day is a Sunday or otherwise not a
Business Day, prior to, the following Business Day), each Servicer shall furnish
to the Master Servicer and the Backup Servicer and, subject to the terms of the
confidentiality agreement between the related Servicer and the Unaffiliated
Seller, the Unaffiliated Seller an individual loan accounting report, as of the
Determination Date of each month to document Mortgage Loan payment activity on
an individual Mortgage Loan basis. The corresponding individual loan accounting
report (in electronic format) shall contain the following:

               (i) with respect to each Scheduled Payment, the amount of such
     remittance allocable to principal (including a separate breakdown of any
     Principal Prepayment);

               (ii) with respect to each Scheduled Payment, the amount of such
     remittance allocable to interest and assumption fees;

               (iii) the amount of servicing compensation received by each
     Servicer during the prior distribution period;

               (iv) the individual and aggregate Stated Principal Balance of the
     Mortgage Loans;

               (v) the individual and aggregate Scheduled Principal Balances of
     the Mortgage Loans;

               (vi) the aggregate of any expenses reimbursed to each Servicer
     during the prior distribution period pursuant to Section 3.05 and 3.11;

               (vii) the number and aggregate Scheduled Principal Balances of
     Mortgage Loans (a) as to which the Scheduled Payment is delinquent (1) 31
     to 60 days, (2) 61 to 90 days and (3) 91 days or more; (b) as to which
     foreclosure has commenced; (c) as to which REO Property has been acquired
     and (d) that are in bankruptcy; and

          Section 4.04 Certain Matters Relating to the Determination of LIBOR.

          LIBOR shall be calculated by the Securities Administrator in
accordance with the definition of LIBOR. Until all of the LIBOR Certificates are
paid in full, the Securities Administrator will at all times retain at least
four Reference Banks for the purpose of determining LIBOR with respect to each
LIBOR Determination Date. The Securities Administrator, after consultation with
the Depositor, initially shall designate the Reference Banks. Each "Reference
Bank" shall be a leading bank engaged in transactions in Eurodollar deposits in
the international Eurocurrency market, shall not control, be controlled by, or
be under common control with, the Securities Administrator and shall have an
established place of


                                       128



business in London. If any such Reference Bank should be unwilling or unable to
act as such or if the Securities Administrator should terminate a Reference
Bank, the Securities Administrator, after consultation with the Depositor, shall
promptly appoint or cause to be appointed another Reference Bank. The Securities
Administrator shall have no liability or responsibility to any Person for (i)
the selection of any Reference Bank for purposes of determining LIBOR or (ii)
any inability to retain at least four Reference Banks which is caused by
circumstances beyond its reasonable control.

          The Pass-Through Rate for each Class of LIBOR Certificates for each
Interest Accrual Period shall be determined by the Securities Administrator on
each LIBOR Determination Date so long as the LIBOR Certificates are outstanding
on the basis of LIBOR and the respective formulae appearing in footnotes
corresponding to the LIBOR Certificates in the table relating to the
Certificates in the Preliminary Statement. The Securities Administrator shall
not have any liability or responsibility to any Person for its inability,
following a good-faith reasonable effort, to obtain quotations from the
Reference Banks or to determine the arithmetic mean referred to in the
definition of LIBOR, all as provided for in this Section 4.04 and the definition
of LIBOR. The establishment of LIBOR and each Pass-Through Rate for the LIBOR
Certificates by the Securities Administrator shall (in the absence of manifest
error) be final, conclusive and binding upon each Holder of a Certificate and
the Securities Administrator.

          Section 4.05 [Reserved]

          Section 4.06 [Reserved]

          Section 4.07 Allocation of Applied Realized Loss Amounts.

          Any Applied Realized Loss Amounts shall be allocated by the Securities
Administrator to the most junior Class of Subordinated Certificates then
outstanding in reduction of the Class Certificate Balance thereof.

                                   ARTICLE V

                                THE CERTIFICATES

          Section 5.01 The Certificates.

          The Certificates shall be substantially in the forms attached hereto
as exhibits. The Certificates shall be issuable in registered form, in the
minimum denominations, integral multiples in excess thereof (except that one
Certificate in each Class may be issued in a different amount and aggregate
denominations per Class set forth in the Preliminary Statement).

          The Depositor hereby directs the Securities Administrator to register
the Class X Certificates and the Class P Certificates initially to "Sigler &
Co.", as nominee of JPMorgan Chase Bank, National Association, as indenture
trustee on behalf of the Noteholders of the IXIS Real Estate Capital Inc. NIM
2006-HE1N Notes, and to deliver such Class X Certificates and Class P
Certificates on the Closing Date to JPMorgan Chase Bank National Association, or
as otherwise directed by the Depositor.


                                       129



          Subject to Section 11.02 respecting the final distribution on the
Certificates, on each Distribution Date the Securities Administrator shall make
distributions to each Certificateholder of record on the preceding Record Date
(x) by wire transfer in immediately available funds to the account of such
holder at a bank or other entity having appropriate facilities therefor, or (y)
upon the request, in writing, of the applicable Certificateholder, by check
mailed by first class mail to such Certificateholder at the address of such
holder appearing in the Certificate Register.

          The Certificates shall be executed by manual or facsimile signature on
behalf of the Trustee by an authorized officer and authenticated by the
Securities Administrator by manual or facsimile signature by an authorized
officer. Certificates bearing the manual or facsimile signatures of individuals
who were, at the time such signatures were affixed, authorized to sign on behalf
of the Trustee or Securities Administrator, respectively, shall bind the Trustee
and the Securities Administrator, respectively, notwithstanding that such
individuals or any of them have ceased to be so authorized prior to the
execution, authentication and delivery of any such Certificates or did not hold
such offices at the date of such Certificate. No Certificate shall be entitled
to any benefit under this Agreement, or be valid for any purpose, unless
authenticated by the Securities Administrator by manual signature, and such
authentication upon any Certificate shall be conclusive evidence, and the only
evidence, that such Certificate has been duly executed and delivered hereunder.
All Certificates shall be dated the date of their authentication. On the Closing
Date, the Securities Administrator shall authenticate the Certificates to be
issued at the direction of the Depositor, or any affiliate thereof.

          Section 5.02 Certificate Register; Registration of Transfer and
Exchange of Certificates.

          (a) The Securities Administrator, on behalf of the Trustee, shall
maintain, or cause to be maintained in accordance with the provisions of Section
5.06, a Certificate Register for the Trust Fund in which, subject to the
provisions of subsections (b) and (c) below and to such reasonable regulations
as it may prescribe, the Securities Administrator shall provide for the
registration of Certificates and of transfers and exchanges of Certificates as
herein provided. Upon surrender for registration of transfer of any Certificate,
the Securities Administrator shall execute and deliver, in the name of the
designated transferee or transferees, one or more new Certificates of the same
Class and aggregate Percentage Interest.

          At the option of a Certificateholder, Certificates may be exchanged
for other Certificates of the same Class in authorized denominations and
evidencing the same aggregate Percentage Interest upon surrender of the
Certificates to be exchanged at the office or agency of the Securities
Administrator. Whenever any Certificates are so surrendered for exchange, the
Securities Administrator shall execute, authenticate, and deliver the
Certificates which the Certificateholder making the exchange is entitled to
receive. Every Certificate presented or surrendered for registration of transfer
or exchange shall be accompanied by a written instrument of transfer in form
satisfactory to the Securities Administrator duly executed by the holder thereof
or his attorney duly authorized in writing.

          No service charge to the Certificateholders shall be made for any
registration of transfer or exchange of Certificates, but payment of a sum
sufficient to cover any tax or


                                       130



governmental charge that may be imposed in connection with any transfer or
exchange of Certificates may be required.

          All Certificates surrendered for registration of transfer or exchange
shall be cancelled and subsequently destroyed by the Securities Administrator in
accordance with the Securities Administrator's customary procedures.

          (b) No transfer of a Private Certificate shall be made unless such
transfer is made pursuant to an effective registration statement under the
Securities Act and any applicable state securities laws or is exempt from the
registration requirements under said Act and such state securities laws. Except
with respect to (i) the transfer of Class X, Class P or Class R Certificates to
the Depositor or an Affiliate of the Depositor, (ii) the transfer of the Class X
and Class P Certificates to the NIM Issuer, if any, or the NIM Trustee, if any,
or (iii) a transfer of the Class X or Class P Certificates from the NIM Issuer,
if any, or the NIM Trustee, if any, to the Depositor, Unaffiliated Seller or an
Affiliate of the Depositor or the Unaffiliated Seller, in the event that a
transfer of a Private Certificate which is a Physical Certificate is to be made
in reliance upon an exemption from the Securities Act and such laws, in order to
assure compliance with the Securities Act and such laws, the Certificateholder
desiring to effect such transfer shall certify to the Securities Administrator
in writing the facts surrounding the transfer in substantially the form set
forth in Exhibit I (the "Transferor Certificate") and either (i) there shall be
delivered to the Securities Administrator a letter in substantially the form of
Exhibit J (the "Rule 144A Letter") or (ii) there shall be delivered to the
Securities Administrator at the expense of the transferor an Opinion of Counsel
that such transfer may be made without registration under the Securities Act. In
the event that a transfer of a Private Certificate which is a Book-Entry
Certificate is to be made in reliance upon an exemption from the Securities Act
and such laws, in order to assure compliance with the Securities Act and such
laws, the Certificateholder desiring to effect such transfer will be deemed to
have made as of the transfer date each of the certifications set forth in the
Transferor Certificate in respect of such Certificate and the transferee will be
deemed to have made as of the transfer date each of the certifications set forth
in the Rule 144A Letter in respect of such Certificate, in each case as if such
Certificate were evidenced by a Physical Certificate. The Depositor shall, and
the Unaffiliated Seller may, provide to any Holder of a Private Certificate and
any prospective transferee designated by any such Holder, information regarding
the related Certificates and the Mortgage Loans and such other information as
shall be necessary to satisfy the condition to eligibility set forth in Rule
144A(d)(4) for transfer of any such Certificate without registration thereof
under the Securities Act pursuant to the registration exemption provided by Rule
144A. The Trustee, the Securities Administrator, the Master Servicer, the Backup
Servicer and each Servicer shall cooperate with the Depositor and the
Unaffiliated Seller in providing the Rule 144A information referenced in the
preceding sentence, including providing to the Depositor such information
regarding the Certificates, the Mortgage Loans and other matters regarding the
Trust Fund as the Depositor and the Unaffiliated Seller shall reasonably request
to meet its obligation under the preceding sentence. Each Holder of a Private
Certificate desiring to effect such transfer shall, and does hereby agree to,
indemnify the Trustee, the Securities Administrator, the Depositor, the
Servicers, the Master Servicer, the Backup Servicer and the Unaffiliated Seller
against any liability that may result if the transfer is not so exempt or is not
made in accordance with such federal and state laws.


                                       131



          Except with respect to (i) the transfer of Class X, Class P or Class R
Certificates to the Depositor or an Affiliate of the Depositor, (ii) a transfer
of the Class X and Class P Certificates to the NIM Issuer, if any, or the NIM
Trustee, if any, or (iii) a transfer of the Class X or Class P Certificates from
the NIM Issuer, if any, or the NIM Trustee, if any, to the Depositor,
Unaffiliated Seller or an Affiliate of the Depositor or the Unaffiliated Seller,
no transfer of an ERISA-Restricted Certificate shall be made unless the
Securities Administrator shall have received a representation letter from the
transferee in substantially the form of Exhibit J, to the effect that either (A)
such transferee is not an employee benefit plan or arrangement subject to Title
I of ERISA, Section 4975 of the Code or any Federal, state or local law
materially similar to the foregoing provisions of ERISA or the Code (each, a
"Plan"), and is not acting on behalf of any Plan or using the assets of any Plan
to effect such transfer or (B) with respect to the transfer of an
ERISA-Restricted Certificate that is not a Class P, Class X or Class R
Certificate, such transferee is an insurance company that is purchasing the
Certificate with funds contained in an "insurance company general account" (as
such term is defined in Section V(e) of Prohibited Transaction Class Exemption
95-60 ("PTCE 95-60")) and the conditions for exemptive relief under Sections I
and III of PTCE 95-60 are satisfied with respect to the purchase and holding of
such Certificate. For purposes of the preceding sentence, with respect to (i)
the transfer of an ERISA-Restricted Certificate that is not a Physical
Certificate and (ii) the transfer of the Class X or Class P Certificates from
the NIM Issuer, if any, or the NIM Trustee, if any, to an Affiliate of the
Depositor or Unaffiliated Seller, in the event the representation letter
referred to in the preceding sentence is not furnished, such representation
shall be deemed to have been made to the Securities Administrator by the
transferee's (including an initial acquiror's) acceptance of the
ERISA-Restricted Certificate. In the event that such representation is violated,
such attempted transfer or acquisition shall be void and of no effect.

          Each purchaser or transferee of an Offered Certificate that is a Plan,
or that is acting on behalf of a Plan or using the assets of a Plan to acquire
such Offered Certificate, shall be deemed to represent that (i) it qualifies as
an accredited investor as defined in Rule 501(a)(1) of Regulation D of the
Securities and Exchange Commission under the Securities Act and, for so long as
the Interest Rate Swap Agreement is in effect, (ii) its acquisition and holding
of an interest in the Supplemental Interest Trust will be eligible for the
exemptive relief available under an Investor-Based Exemption.

          To the extent permitted under applicable law (including, but not
limited to, ERISA), the Securities Administrator shall be under no liability to
any Person for any registration of transfer of any ERISA-Restricted Certificate
that is in fact not permitted by this Section 5.02(b) or for making any payments
due on such Certificate to the Holder thereof or taking any other action with
respect to such Holder under the provisions of this Agreement so long as the
transfer was registered by the Securities Administrator in accordance with the
foregoing requirements.

          (c) Each Person who has or who acquires any Ownership Interest in a
Residual Certificate shall be deemed by the acceptance or acquisition of such
Ownership Interest to have agreed to be bound by the following provisions, and
the rights of each Person acquiring any Ownership Interest in a Residual
Certificate are expressly subject to the following provisions:


                                       132



               (i) Each Person holding or acquiring any Ownership Interest in a
     Residual Certificate shall be a Permitted Transferee and shall promptly
     notify the Securities Administrator of any change or impending change in
     its status as a Permitted Transferee;

               (ii) No Ownership Interest in a Residual Certificate may be
     registered on the Closing Date or thereafter transferred, and the
     Securities Administrator shall not register the Transfer of any Residual
     Certificate unless, in addition to the certificates required to be
     delivered to the Securities Administrator under subparagraph (b) above, the
     Securities Administrator shall have been furnished with an affidavit (a
     "Transfer Affidavit") of the initial owner or the proposed transferee in
     the form attached hereto as Exhibit H;

               (iii) Each Person holding or acquiring any Ownership Interest in
     a Residual Certificate shall agree (A) to obtain a Transfer Affidavit from
     any other Person to whom such Person attempts to Transfer its Ownership
     Interest in a Residual Certificate, (B) to obtain a Transfer Affidavit from
     any Person for whom such Person is acting as nominee, trustee or agent in
     connection with any Transfer of a Residual Certificate, and (C) not to
     Transfer its Ownership Interest in a Residual Certificate or to cause the
     Transfer of an Ownership Interest in a Residual Certificate to any other
     Person if it has actual knowledge that such Person (i) is a Non-Permitted
     Transferee;

               (iv) Any attempted or purported Transfer of any Ownership
     Interest in a Residual Certificate in violation of the provisions of
     Section 5.02(b) and this Section 5.02(c) shall be absolutely null and void
     and shall vest no rights in the purported Transferee. If any purported
     transferee shall become a Holder of a Residual Certificate in violation of
     the provisions of Section 5.02(b) and this Section 5.02(c), then the last
     preceding Permitted Transferee shall be restored to all rights as Holder
     thereof retroactive to the date of registration of Transfer of such
     Residual Certificate. The Securities Administrator shall be under no
     liability to any Person for any registration of Transfer of a Residual
     Certificate that is in fact not permitted by Section 5.02(b) and this
     Section 5.02(c) or for making any payments due on such Certificate to the
     Holder thereof or taking any other action with respect to such Holder under
     the provisions of this Agreement so long as the Transfer was registered
     after receipt of the related Transfer Affidavit, Transferor Certificate and
     the Rule 144A Letter. The Securities Administrator shall be entitled but
     not obligated to recover from any Holder of a Residual Certificate that was
     in fact a Non-Permitted Transferee at the time it became a Holder or, at
     such subsequent time as it became a Non-Permitted Transferee, all payments
     made on such Residual Certificate at and after either such time. Any such
     payments so recovered by the Securities Administrator shall be paid and
     delivered by the Securities Administrator to the last preceding Permitted
     Transferee of such Certificate; and

               (v) The Depositor shall use its best efforts to make available,
     upon receipt of written request from the Securities Administrator, all
     information necessary to compute any tax imposed under Section 860E(e) of
     the Code as a result of a Transfer of an


                                       133



     Ownership Interest in a Residual Certificate to any Holder who is a
     Non-Permitted Transferee.

          The restrictions on Transfers of a Residual Certificate set forth in
this Section 5.02(c) shall cease to apply (and the applicable portions of the
legend on a Residual Certificate may be deleted) with respect to Transfers
occurring after delivery to the Securities Administrator of an Opinion of
Counsel, which Opinion of Counsel shall not be an expense of the Trust Fund, the
Trustee, the Securities Administrator, the Unaffiliated Seller or the Servicers,
to the effect that the elimination of such restrictions will not cause the
transfer to be disregarded under Treasury regulations section 1.860E-1(c), cause
any REMIC created hereunder to fail to qualify as a REMIC at any time that the
Certificates are outstanding or result in the imposition of any tax on the Trust
Fund, a Certificateholder or another Person. Each Person holding or acquiring
any Ownership Interest in a Residual Certificate hereby consents to any
amendment of this Agreement which, based on an Opinion of Counsel furnished to
the Securities Administrator, is reasonably necessary (a) to ensure that the
record ownership of, or any beneficial interest in, a Residual Certificate is
not transferred, directly or indirectly, to a Person that is a Non-Permitted
Transferee and (b) to provide for a means to compel the Transfer of a Residual
Certificate which is held by a Person that is a Non-Permitted Transferee to a
Holder that is a Permitted Transferee.

          (d) The preparation and delivery of all certificates and opinions
referred to above in this Section 5.02 in connection with transfer shall be at
the expense of the parties to such transfers.

          (e) Except as provided below, the Book-Entry Certificates shall at all
times remain registered in the name of the Depository or its nominee and at all
times: (i) registration of the Certificates may not be transferred by the
Securities Administrator except to another Depository; (ii) the Depository shall
maintain book-entry records with respect to the Certificate Owners and with
respect to ownership and transfers of such Book-Entry Certificates; (iii)
ownership and transfers of registration of the Book-Entry Certificates on the
books of the Depository shall be governed by applicable rules established by the
Depository; (iv) the Depository may collect its usual and customary fees,
charges and expenses from its Depository Participants; (v) the Securities
Administrator shall deal with the Depository, Depository Participants and
indirect participating firms as representatives of the Certificate Owners of the
Book-Entry Certificates for purposes of exercising the rights of Holders under
this Agreement, and requests and directions for and votes of such
representatives shall not be deemed to be inconsistent if they are made with
respect to different Certificate Owners; and (vi) the Securities Administrator
may rely and shall be fully protected in relying upon information furnished by
the Depository with respect to its Depository Participants and furnished by the
Depository Participants with respect to indirect participating firms and persons
shown on the books of such indirect participating firms as direct or indirect
Certificate Owners.

          All transfers by Certificate Owners of Book-Entry Certificates shall
be made in accordance with the procedures established by the Depository
Participant or brokerage firm representing such Certificate Owner. Each
Depository Participant shall only transfer Book-Entry Certificates of
Certificate Owners it represents or of brokerage firms for which it acts as
agent in accordance with the Depository's normal procedures.


                                       134



          If (x) (i) the Depository or the Depositor advises the Securities
Administrator in writing that the Depository is no longer willing or able to
properly discharge its responsibilities as Depository, and (ii) the Securities
Administrator or the Depositor is unable to locate a qualified successor or (y)
after the occurrence of an Event of Default, Certificate Owners representing at
least a majority of the Certificate Balance of the Book-Entry Certificates
together advise the Securities Administrator and the Depository through the
Depository Participants in writing that the continuation of a book-entry system
through the Depository is no longer in the best interests of the Certificate
Owners, the Securities Administrator shall notify all Certificate Owners,
through the Depository, of the occurrence of any such event and of the
availability of definitive, fully-registered Certificates (the "Definitive
Certificates") to Certificate Owners requesting the same. Upon surrender to the
Securities Administrator of the related Class of Certificates by the Depository,
accompanied by the instructions from the Depository for registration, the
Securities Administrator shall issue the Definitive Certificates. Neither the
Servicers, the Depositor, the Securities Administrator nor the Trustee shall be
liable for any delay in delivery of such instruction and each may conclusively
rely on, and shall be protected in relying on, such instructions. The Depositor
shall provide the Securities Administrator with an adequate inventory of
Certificates to facilitate the issuance and transfer of Definitive Certificates.
Upon the issuance of Definitive Certificates all references herein to
obligations imposed upon or to be performed by the Depository shall be deemed to
be imposed upon and performed by the Securities Administrator, to the extent
applicable with respect to such Definitive Certificates and the Securities
Administrator shall recognize the Holders of the Definitive Certificates as
Certificateholders hereunder; provided, that the Securities Administrator shall
not by virtue of its assumption of such obligations become liable to any party
for any act or failure to act of the Depository.

          (f) Each Private Certificate presented or surrendered for registration
of transfer or exchange shall be accompanied by a written instrument of transfer
and accompanied by IRS Form W-8ECI, W-8BEN, W-8IMY (and all appropriate
attachments) or W-9 in form satisfactory to the Securities Administrator, duly
executed by the Certificateholder or his attorney duly authorized in writing.
Each Certificate presented or surrendered for registration of transfer or
exchange shall be canceled and subsequently disposed of by the Securities
Administrator in accordance with its customary practice. No service charge shall
be made for any registration of transfer or change of Private Certificates, but
the Securities Administrator may require payment of a sum sufficient to cover
any tax or governmental charge that may be imposed in connection with any
transfer or exchange of private Certificates.

          Section 5.03 Mutilated, Destroyed, Lost or Stolen Certificates.

          If (a) any mutilated Certificate is surrendered to the Securities
Administrator, or the Securities Administrator receives evidence to its
satisfaction of the destruction, loss or theft of any Certificate and (b) there
is delivered to the Depositor, each Servicer, the Securities Administrator and
the Trustee such security or indemnity as may be required by them to hold each
of them harmless, then, in the absence of notice to the Securities Administrator
that such Certificate has been acquired by a bona fide purchaser, the Securities
Administrator shall execute, authenticate and deliver, in exchange for or in
lieu of any such mutilated, destroyed, lost or stolen Certificate, a new
Certificate of like Class, tenor and Percentage Interest. In connection with the
issuance of any new Certificate under this Section 5.03, the Securities
Administrator


                                       135



may require the payment of a sum sufficient to cover any tax or other
governmental charge that may be imposed in relation thereto and any other
expenses (including the fees and expenses of the Securities Administrator)
connected therewith. Any replacement Certificate issued pursuant to this Section
5.03 shall constitute complete and indefeasible evidence of ownership, as if
originally issued, whether or not the lost, stolen or destroyed Certificate
shall be found at any time.

          Section 5.04 Persons Deemed Owners.

          Each Servicer, the Trustee, the Securities Administrator, the Master
Servicer, the Backup Servicer and the Depositor and any agent of the Servicers,
the Depositor, the Securities Administrator, the Master Servicer, the Backup
Servicer or the Trustee may treat the Person in whose name any Certificate is
registered as the owner of such Certificate for the purpose of receiving
distributions as provided in this Agreement and for all other purposes
whatsoever, and neither the Servicers, the Trustee, the Securities
Administrator, the Master Servicer, the Backup Servicer and the Depositor nor
any agent of the Servicers, the Depositor, the Securities Administrator, the
Master Servicer, the Backup Servicer or the Trustee shall be affected by any
notice to the contrary.

          Section 5.05 Access to List of Certificateholders' Names and
Addresses.

          If three or more Certificateholders (a) request in writing such
information from the Securities Administrator, (b) state that such
Certificateholders desire to communicate with other Certificateholders with
respect to their rights under this Agreement or under the Certificates, and (c)
provide a copy of the communication which such Certificateholders propose to
transmit, or if the Depositor or a Servicer shall request such information in
writing from the Securities Administrator, then the Securities Administrator
shall, within ten Business Days after the receipt of such request, provide the
Depositor, such Servicer or such Certificateholders at such recipients' expense
the most recent list of the Certificateholders of such Trust Fund held by the
Securities Administrator, if any. The Depositor and every Certificateholder, by
receiving and holding a Certificate, agree that the Securities Administrator
shall not be held accountable by reason of the disclosure of any such
information as to the list of the Certificateholders hereunder, regardless of
the source from which such information was derived.

          Section 5.06 Maintenance of Office or Agency.

          The Securities Administrator will maintain or cause to be maintained
at its expense an office or offices or agency or agencies in Dallas where
Certificates may be surrendered for registration of transfer or exchange. The
Securities Administrator initially designates its office for such purposes
located at 2001 Bryan Street, 10th Floor, Dallas, Texas 75201. The Securities
Administrator shall give prompt written notice to the Certificateholders of any
change in such location of any such office or agency.


                                       136



                                   ARTICLE VI

                         THE DEPOSITOR AND THE SERVICER

          Section 6.01 Respective Liabilities of the Depositor and the
Servicers.

          The Depositor and each Servicer shall each be liable in accordance
herewith only to the extent of the obligations specifically and respectively
imposed upon and undertaken by them herein.

          Section 6.02 Merger or Consolidation of the Depositor or the
Servicers.

          The Depositor and each Servicer will each keep in full effect its
existence, rights and franchises as a corporation or limited partnership, as the
case may be, under the laws of the United States or under the laws of one of the
states thereof and will each obtain and preserve its qualification to do
business as a foreign corporation in each jurisdiction in which such
qualification is or shall be necessary to protect the validity and
enforceability of this Agreement, or any of the Mortgage Loans and to perform
its respective duties under this Agreement.

          Any Person into which the Depositor or a Servicer may be merged or
consolidated, or any Person resulting from any merger or consolidation to which
the Depositor or a Servicer shall be a party, or any person succeeding to the
business of the Depositor or a Servicer, shall be the successor of the Depositor
or such Servicer, as the case may be, hereunder, without the execution or filing
of any paper or any further act on the part of any of the parties hereto,
anything herein to the contrary notwithstanding; provided, however, that the
successor or surviving Person to such Servicer shall be qualified to sell
mortgage loans to, and to service mortgage loans on behalf of, Fannie Mae or
FHLMC.

          Each Servicer is and shall continue to be an institution which is a
Fannie Mae and FHLMC approved seller/servicer in good standing.

          Section 6.03 Limitation on Liability of the Depositor, the Servicers
and Others.

          None of the Depositor, the Servicers, the Custodian, the Securities
Administrator, the Trustee, the Master Servicer, the Backup Servicer nor any of
their respective directors, officers, employees or agents shall be under any
liability to the Certificateholders for any action taken or for refraining from
the taking of any action in good faith pursuant to this Agreement, or for errors
in judgment; provided, however, that this provision shall not protect the
Depositor, the Servicers, the Custodian, the Securities Administrator, the
Trustee, the Master Servicer, the Backup Servicer or any such Person against any
breach of representations or warranties made by it herein or protect the
Depositor, the Servicers, the Custodian, the Securities Administrator, the
Trustee, the Master Servicer, the Backup Servicer or any such Person from any
liability which would otherwise be imposed by reasons of willful misfeasance,
bad faith or negligence (or with respect to the Depositor, gross negligence) in
the performance of duties or by reason of reckless disregard of obligations and
duties hereunder. The Depositor and any director, officer, employee or agent of
the Depositor may rely in good faith on any document of any kind prima facie
properly executed and submitted by any Person respecting any matters arising
hereunder. The Depositor, the Servicers, the Custodian, the Securities
Administrator, the Trustee, the Master


                                       137



Servicer, the Backup Servicer and any director, officer, employee or agent of
the Depositor, the Servicers, the Custodian, the Securities Administrator, the
Master Servicer, the Backup Servicer or the Trustee shall be indemnified by the
Trust Fund and held harmless against any loss, liability or expense incurred in
connection with any audit, controversy or judicial proceeding relating to a
governmental taxing authority or any legal action and, in the case of the
Trustee and the Securities Administrator, other matters (other than standard
administrative expenses incurred in its role as Securities Administrator)
relating to this Agreement or the Certificates (including, as to the Trustee and
the Securities Administrator, the undertaking of actions as directed by the
Unaffiliated Seller pursuant to Section 2.03), other than any loss, liability or
expense incurred by reason of willful misfeasance, bad faith or negligence (or
with respect to the Depositor, gross negligence) in the performance of their
respective duties hereunder or by reason of reckless disregard of their
respective obligations and duties hereunder. The Depositor shall not be under
any obligation to appear in, prosecute or defend any legal action that is not
incidental to its respective duties hereunder and which in its opinion may
involve it in any expense or liability; provided, however, that the Depositor
may in its discretion undertake any such action (or direct the Securities
Administrator to undertake any such actions pursuant to Section 2.03 hereof for
the benefit of the Certificateholders) that it may deem necessary or desirable
in respect of this Agreement and the rights and duties of the parties hereto and
interests of the Securities Administrator and the Certificateholders hereunder.
In such event, the legal expenses and costs of such action and any liability
resulting therefrom shall be expenses, costs and liabilities of the Trust Fund,
and the Depositor shall be entitled to be reimbursed therefor out of the
Collection Accounts.

          Neither Servicer nor any of the officers, employees or agents of each
Servicer shall be under any liability to the Trustee, the Custodian, the
Securities Administrator, the Master Servicer, the Backup Servicer or the
Depositor for any action taken or for refraining from the taking of any action
in good faith pursuant to this Agreement; provided, however, that this provision
shall not protect each Servicer or any such person against any breach of
warranties or representations made herein, or failure to perform its obligations
in compliance with the terms of this Agreement, or any liability which would
otherwise be imposed by reason of any breach of the terms and conditions of this
Agreement. Each Servicer and any officer, employee or agent of such Servicer may
rely in good faith on any document of any kind prima facie properly executed and
submitted by any Person respecting any matters arising hereunder. Neither
Servicer shall be under any obligation to appear in, prosecute or defend any
legal action which is not incidental to its duties to service the Mortgage Loans
in accordance with this Agreement and which in its opinion may involve it in any
expenses or liability; provided, however, that each Servicer may undertake any
such action which it may deem necessary or desirable in respect to this
Agreement and the rights and duties of the parties hereto. In such event, the
legal expenses and costs of such action and any liability resulting therefrom
shall be expenses, costs and liabilities of the Trust Fund, and such Servicer
shall be entitled to be reimbursed therefor out of its Collection Account. In
the event such Servicer agrees, at the request of the Depositor, to act on
behalf of the Depositor in any litigation relating to the origination of a
Mortgage Loan, the Depositor shall pay all expenses associated with the defense
and management of such claim (without reimbursement from the Trust Fund).


                                       138



          Section 6.04 Limitation on Resignation of the Servicers.

          Neither Servicer shall assign this Agreement or resign from the
obligations and duties hereby imposed on it except by mutual consent of such
Servicer, the Securities Administrator, the Master Servicer, the Backup
Servicer, the Depositor and the Trustee (and written notice to the Custodian) or
upon the determination that its duties hereunder are no longer permissible under
applicable law and such incapacity cannot be cured by such Servicer. Any such
determination permitting the resignation of a Servicer shall be evidenced by an
Opinion of Counsel to such effect delivered to the Depositor and the Securities
Administrator which Opinion of Counsel shall be in form and substance acceptable
to the Depositor and the Securities Administrator. No such resignation shall
become effective until a successor shall have assumed such Servicer's
responsibilities and obligations hereunder. Notwithstanding anything to the
contrary herein, such Servicer may pledge or assign as collateral all its
rights, title and interest under this Agreement to a lender (the "Lender");
provided that the Lender may only terminate a Servicer under this Agreement if
there has been an Event of Default under this Agreement, in which event the
Lender may replace such Servicer in the same manner and subject to the same
conditions applicable in the event such Servicer is appointing a successor
Servicer upon a servicer termination pursuant to Section 7.02.

          Notwithstanding the provisions of Section 6.04 herein to the contrary,
in the event that a Servicer determines that it will no longer engage in the
business of servicing mortgage loans, such Servicer may assign its rights under
this Agreement, provided that, (i) the Rating Agencies' ratings of the
Certificates in effect immediately prior to such action will not be qualified,
reduced or withdrawn as a result thereof (as evidenced by a letter to such
effect from the Rating Agencies) and (ii) such Servicer shall be liable for all
costs and expenses associated with the transfer of servicing, provided further,
that such Servicer shall indemnify and hold each of the Trust Fund, the Master
Servicer, the Backup Servicer, the Trustee, the Custodian, the Depositor, the
other Servicers hereunder, any sub-servicer, the successor Servicer and each
Certificateholder harmless against any and all claims, losses, penalties, fines,
forfeitures, reasonable legal fees and related costs, judgments, and any other
costs, fees and expenses that such party may sustain in any way related to such
assignment except with respect to a successor Servicer's failure to comply with
the terms of this Agreement. No assignment by such Servicer shall become
effective until a successor Servicer acceptable to the Depositor and the Master
Servicer shall have assumed in writing such Servicer's responsibilities, duties,
liabilities (other than those liabilities arising prior to the appointment of
such successor) and obligations under this Agreement. Any such assignment shall
not relieve a Servicer of responsibility for any of the obligations specified
herein except to the extent that such responsibilities have been expressly
assumed by the successor Servicer.

          Section 6.05 Additional Indemnification by the Servicers; Third Party
Claims.

          (a) Each Servicer shall indemnify the Depositor (and its Affiliate,
Morgan Stanley Mortgage Capital Inc.), the Unaffiliated Seller, the Custodian,
the Securities Administrator, the Master Servicer and the Trustee and any
director, officer, employee, or agent of the Depositor (or its Affiliate, Morgan
Stanley Mortgage Capital Inc.), the Unaffiliated Seller,


                                       139



the Custodian, the Securities Administrator, the Master Servicer, the Backup
Servicer and the Trustee and hold them harmless against any and all claims,
losses, damages, penalties, fines, forfeitures, reasonable and necessary legal
fees and related costs, judgments, and any other costs, fees and expenses that
any of them may sustain in any way related to any breach by such Servicer, of
any of its representations and warranties referred to in Section 2.03(a)(i) or
the failure of such Servicer to perform its duties and service the Mortgage
Loans in compliance with the terms of this Agreement (including without
limitation, the failure to deliver accurate and complete information on a timely
basis pursuant to Section 4.03(d)). Each Servicer shall indemnify the
Unaffiliated Seller and any director, officer, employee, or agent of the
Unaffiliated Seller and the Trust Fund and hold it harmless against any and all
claims, losses, damages, penalties, fines, forfeitures, reasonable and necessary
legal fees and related costs, judgments, and any other costs, fees and expenses
that it may sustain in any way related to any breach by such Servicer, of any of
its representations and warranties referred to in Section 2.03(a)(ii). Each
Servicer immediately shall notify the Depositor, the Unaffiliated Seller, the
Custodian, the Securities Administrator, the Master Servicer, the Backup
Servicer and the Trustee if a claim is made by a third party with respect to any
such breach or failure by the related Servicer under this Agreement, assume
(with the prior written consent of the Depositor, the Unaffiliated Seller, the
Custodian, the Securities Administrator, the Master Servicer, the Backup
Servicer and the Trustee, as applicable) the defense of any such claim and pay
all expenses in connection therewith, including reasonable counsel fees, and
promptly pay, discharge and satisfy any judgment or decree which may be entered
against it or the Depositor, the Unaffiliated Seller, the Custodian, the
Securities Administrator, the Master Servicer, the Backup Servicer or the
Trustee in respect of such claim; provided, that if it is determined that the
Servicer is not obligated to indemnify such parties in accordance with this
Section 6.05, each such party (or the Trust Fund, if applicable) shall promptly
reimburse the applicable Servicer in connection with each of the foregoing
payments made to such party by such Servicer. This indemnity shall survive the
termination of this Agreement or the earlier resignation or removal of each
Servicer.

          (b) Notwithstanding anything to the contrary contained in this
Agreement, each Servicer shall indemnify the Depositor (and its Affiliate Morgan
Stanley Mortgage Capital Inc.), the Unaffiliated Seller, the Custodian, the
Trustee, the Securities Administrator, the Master Servicer, the Backup Servicer
and any director, officer, employee or agent of the Depositor (and its Affiliate
Morgan Stanley Mortgage Capital Inc.), the Unaffiliated Seller, the Custodian,
the Trustee, the Securities Administrator, the Master Servicer and the Backup
Servicer and hold them harmless against any and all claims, losses, damages,
penalties, fines, forfeitures, reasonable and necessary legal fees and related
costs, judgments, and any other costs, fees and expenses that any of them may
sustain in any way related to any failure by such Servicer or any Subservicer
engaged by such Servicer or any Subcontractor utilized by such Servicer to
deliver any information, report, certification or accountants' letter when and
as required under Sections 3.22, 3.23, 6.02 or 8.12, including without
limitation any failure by such Servicer to identify pursuant to Section 3.02(e)
any Subcontractor "participating in the servicing function" within the meaning
of Item 1122 of Regulation AB.

          (c) If the indemnification provided for in this Section 6.05 is
unavailable or insufficient to hold harmless any Person entitled to
indemnification thereunder, then the applicable Servicer shall contribute to the
amount paid or payable by the Person entitled to indemnification as a result of
the losses, claims, damages or liabilities of such Person in such


                                       140



proportion as is appropriate to reflect the relative fault of such Person on the
one hand and the applicable Servicer, on the other, in connection with such
Servicer's obligations pursuant to this Section 6.05. This Section 6.05 shall
survive the termination of this Agreement or the earlier resignation or removal
of the applicable Servicer.

                                   ARTICLE VII

                                     DEFAULT

          Section 7.01 Events of Default.

          "Event of Default," wherever used herein, means with respect to each
Servicer individually, any one of the following events:

          (a) any failure by the applicable Servicer to remit to the Securities
Administrator or the Master Servicer any payment required to be made under the
terms of this Agreement which continues unremedied for a period of one Business
Day after the date upon which written notice of such failure, requiring the same
to be remedied, shall have been given to such Servicer by the Depositor, by the
Securities Administrator, by the Master Servicer or by the Trustee or to such
Servicer, the Trustee, the Depositor, the Securities Administrator or the Master
Servicer by Certificateholders entitled to at least 25% of the Voting Rights in
the Certificates; or

          (b) failure on the part of the related Servicer to duly observe or
perform in any material respect any other of the covenants or agreements on the
part of such Servicer set forth in this Agreement which continues unremedied for
a period of forty-five days (except that (x) such number of days shall be
fifteen in the case of a failure to pay any premium for any insurance policy
required to be maintained under this Agreement and (y) such number of days shall
be ten in the case of a failure to observe or perform any of the obligations set
forth in Sections 3.02, 3.22, 3.23, 6.02 or 8.12) after the earlier of (i) the
date on which written notice of such failure, requiring the same to be remedied,
shall have been given to such Servicer by the Depositor, by the Securities
Administrator, the Master Servicer or by the Trustee, or to the Master Servicer
by Certificateholders entitled to at least 25% of the Voting Rights in the
Certificates and (ii) actual knowledge of such failure by a Servicing Officer of
the applicable Servicer; or

          (c) a decree or order of a court or agency or supervisory authority
having jurisdiction for the appointment of a conservator or receiver or
liquidator in any insolvency, bankruptcy, readjustment of debt, marshalling of
assets and liabilities or similar proceedings, or for the winding-up or
liquidation of its affairs, shall have been entered against the applicable
Servicer and such decree or order shall have remained in force undischarged or
unstayed for a period of sixty days; or

          (d) the applicable Servicer shall consent to the appointment of a
conservator or receiver or liquidator in any insolvency, bankruptcy,
readjustment of debt, marshalling of assets and liabilities or similar
proceedings of or relating to such Servicer or of or relating to all or
substantially all of its property; or


                                       141



          (e) the applicable Servicer shall admit in writing its inability to
pay its debts generally as they become due, file a petition to take advantage of
any applicable insolvency or reorganization statute, make an assignment for the
benefit of its creditors, or voluntarily suspend payment of its obligations; or

          (f) with respect to Saxon only, Fitch reduces its servicer rating of
Saxon to "RPS2-" or lower, Moody's reduces its servicer rating of Saxon to "SQ3"
or lower, or Standard & Poor's reduces its servicer rating of Saxon to "Average"
or lower; or

          (g) any failure of the related Servicer to make any P&I Advance on any
Remittance Date required to be made from its own funds pursuant to Section 4.01
which continues unremedied for one Business Day immediately following the
Remittance Date; or

          (h) a breach of any representation and warranty of the applicable
Servicer referred to in Section 2.03(a), which materially and adversely affects
the interests of the Certificateholders and which continues unremedied for a
period of thirty days after the earlier of (i) the date upon which written
notice of such breach is given to such Servicer by the Trustee, by the
Securities Administrator, by the Master Servicer or by the Depositor, or to such
Servicer, the Depositor, the Master Servicer, the Securities Administrator and
the Trustee by any Certificateholders entitled to at least 25% of the Voting
Rights in the Certificates and (ii) actual knowledge of such breach by a
Servicing Officer of such Servicer; or

          (i) with respect to Saxon only, any reduction, withdrawal or
qualification of Saxon's servicer rating by any Rating Agency which results in
Saxon being deemed unacceptable by any Rating Agency to act as a primary
servicer for this transaction or a primary servicer or a special servicer for
any other mortgage-backed or asset-backed transaction rated or to be rated by
any such Rating Agency.

          (j) the occurrence of a Servicing Trigger Event.

          If an Event of Default shall occur, then, and in each and every such
case, so long as such Event of Default shall not have been remedied, the Master
Servicer may, or at the direction of Holders holding a majority of the Voting
Rights, the Master Servicer shall, by notice in writing to the related Servicer
(with a copy to each Rating Agency), terminate all of the rights and obligations
of such Servicer under this Agreement and in and to the Mortgage Loans and the
proceeds thereof, other than its rights as a Certificateholder hereunder;
provided, however, that the Master Servicer shall not be required to give
written notice to the related Servicer of the occurrence of an Event of Default
described in clauses (b) through (i) of this Section 7.01 unless and until a
Responsible Officer of the Master Servicer has actual knowledge of the
occurrence of such an Event of Default. In the event that a Responsible Officer
of the Master Servicer has actual knowledge of the occurrence of an event of
default described in clause (a) of this Section 7.01, the Master Servicer shall
give written notice to the applicable Servicer and the Unaffiliated Seller of
the occurrence of such an event within one Business Day of the first day on
which such Responsible Officer obtains actual knowledge of such occurrence;
provided, however, that the failure of the Master Servicer to provide such
notice within one Business Day will not affect the rights of the Depositor or
the Certificateholders to provide notice as required pursuant to clause (a) of
this Section 7.01. On and after the receipt by the applicable Servicer of such
written


                                       142



notice, all authority and power of such Servicer hereunder, whether with respect
to the Mortgage Loans serviced by such Servicer or otherwise, shall pass to and
be vested in the Backup Servicer. If an Event of Default described in clause (g)
shall occur, and shall not have been cured at least two (2) Business Days, prior
to the related Distribution Date, the Master Servicer shall, prior to the
related Distribution Date, immediately terminate the rights and obligations of
the applicable Servicer hereunder and the Backup Servicer shall succeed to the
rights and obligations of such Servicer hereunder pursuant to Section 7.02,
including the obligation to immediately make any P&I Advances, which the
applicable Servicer failed to make subject to Section 4.01 pursuant to the terms
hereof prior to such Distribution Date. Any costs related to the transfer of
servicing from the Servicer to any Backup Servicer shall be reimbursable by the
Trust Fund. The Backup Servicer is hereby authorized and empowered to execute
and deliver, on behalf of such Servicer, as attorney-in-fact or otherwise, any
and all documents and other instruments, and to do or accomplish all other acts
or things necessary or appropriate to effect the purposes of such notice of
termination, whether to complete the transfer and endorsement or assignment of
the Mortgage Loans and related documents, or otherwise. Unless expressly
provided in such written notice, no such termination shall affect any obligation
of either Servicer to pay amounts owed pursuant to Article VIII. Each Servicer
agrees to cooperate with the Backup Servicer in effecting the termination of
such Servicer's responsibilities and rights hereunder, including, without
limitation, the transfer to the Backup Servicer of all cash amounts which shall
at the time be credited to the Collection Account of such predecessor Servicer,
or thereafter be received with respect to the Mortgage Loans serviced by such
predecessor Servicer.

          Notwithstanding any termination of the activities of a Servicer
hereunder, such Servicer shall be entitled to receive, out of any late
collection of a Scheduled Payment on a Mortgage Loan which was due prior to the
notice terminating such Servicer's rights and obligations as a Servicer
hereunder and received after such notice, that portion thereof to which such
Servicer would have been entitled pursuant to Section 3.11, and any other
amounts payable to such Servicer hereunder the entitlement to which arose prior
to the termination of its activities hereunder in accordance with Section 3.11
and in the time period specified in Section 3.11. Such Servicer shall continue
to be entitled to the benefits of Section 6.03, notwithstanding any termination
hereunder, with respect to events occurring prior to such termination.

          Section 7.02 Backup Servicer to Act; Appointment of Successor.

          On and after the time the applicable Servicer receives a notice of
termination pursuant to Section 3.24 or Section 7.01, subject to the third
paragraph of this Section 7.02, the Backup Servicer shall, subject to and to the
extent provided in Section 3.24, be the successor to such Servicer in its
capacity as servicer under this Agreement and the transactions set forth or
provided for herein and shall be subject to all the responsibilities, duties and
liabilities relating thereto placed on such Servicer by the terms and provisions
hereof and applicable law including the obligation to make P&I Advances and
Servicing Advances pursuant to Section 4.01. As compensation therefor, the
Backup Servicer shall be entitled to all funds relating to the Mortgage Loans
that the applicable Servicer would have been entitled to charge to the related
Collection Account or the Distribution Account if such Servicer had continued to
act hereunder including, if such Servicer was receiving the Servicing Fee, the
Servicing Fee and the income on investments or gain related to the related
Collection Account and the Distribution Account. The predecessor Servicer shall
pay all costs and expenses incurred in connection with a transfer of servicing
in the


                                       143



event of termination of the Servicer for cause to a successor Servicer. In the
event the full costs associated with the transition of servicing
responsibilities to the Backup Servicer are not paid by the predecessor
Servicer, such costs shall be paid by the Trust.

          Notwithstanding the foregoing, if the Backup Servicer has become the
successor to a Servicer in accordance with Section 7.01, the Backup Servicer
may, if it shall be unwilling to so act, or shall, if it is prohibited by
applicable law from making P&I Advances and Servicing Advances pursuant to
Section 4.01, if it is otherwise unable to so act, or at the direction of
Holders holding a majority of the Voting Rights, appoint, or petition a court of
competent jurisdiction to appoint, any established mortgage loan servicing
institution the appointment of which does not adversely affect the then current
rating of the Certificates by each Rating Agency, as the successor to such
Servicer hereunder in the assumption of all or any part of the responsibilities,
duties or liabilities of such Servicer hereunder. Any successor to such Servicer
shall be an institution which is a Fannie Mae and FHLMC approved seller/servicer
in good standing, which is willing to service the Mortgage Loans and which
executes and delivers to the Depositor and the Trustee an agreement accepting
such delegation and assignment, containing an assumption by such Person of the
rights, powers, duties, responsibilities, obligations and liabilities of such
Servicer (other than liabilities of such Servicer under Section 6.03 incurred
prior to termination of such Servicer under Section 7.01), with like effect as
if originally named as a party to this Agreement; provided that each Rating
Agency acknowledges that its rating of the Certificates in effect immediately
prior to such assignment and delegation will not be qualified or reduced, as a
result of such assignment and delegation. Pending appointment of a successor to
a Servicer hereunder, the Backup Servicer, unless the Backup Servicer is
prohibited by law from so acting, shall, subject to Section 3.05, act in such
capacity as hereinabove provided. In connection with such appointment and
assumption, the Backup Servicer may make such arrangements for the compensation
of such successor out of payments on Mortgage Loans serviced by such predecessor
Servicer as it and such successor shall agree; provided, however, that no such
compensation shall be in excess of the Servicing Fee Rate and amounts paid to
the predecessor Servicer from investments. The Backup Servicer and such
successor shall take such action, consistent with this Agreement, as shall be
necessary to effectuate any such succession. Neither the Backup Servicer nor any
other successor Servicer shall be deemed to be in default hereunder by reason of
any failure to make, or any delay in making, any distribution hereunder or any
portion thereof or any failure to perform, or any delay in performing, any
duties or responsibilities hereunder, in either case caused by the failure of
the predecessor Servicer to deliver or provide, or any delay in delivering or
providing, any cash, information, documents or records to it. If no successor
Servicer meeting such qualifications shall have been approved by the Depositor
within 30 days after the giving of such notice or resignation, the Backup
Servicer may petition any court of competent jurisdiction for the appointment of
a successor Servicer meeting the qualifications set forth in Section 7.02.

          Notwithstanding any provision in this Agreement to the contrary, prior
to the 20th day following the notice of termination of a Servicer, the
terminated Servicer may appoint a successor Servicer that satisfies the
eligibility criteria of a successor Servicer set forth in this Section 7.02;
provided any successor Servicer hereunder agrees to fully effect the servicing
transfer within 30 days following the termination of the predecessor Servicer
and to make all P&I Advances and Servicing Advances that would otherwise be made
by the Servicer under this Section 7.02 as of the date of such appointment and
prior thereto, the terminated Servicer makes


                                       144



all P&I Advances and Servicing Advances; otherwise the Master Servicer shall
appoint a successor Servicer as otherwise set forth in this Section 7.02. Any
proceeds received in connection with the appointment of such successor Servicer
shall be the property of the terminated Servicer or its designee.

          Any successor to a Servicer as servicer shall give notice to the
related Mortgagors of such change of servicer and shall, during the term of its
service as servicer, maintain in force the policy or policies that each Servicer
is required to maintain pursuant to Section 3.13.

          Section 7.03 Notification to Certificateholders.

          (a) Upon any termination of or appointment of a successor to a
Servicer, the Securities Administrator shall give prompt written notice thereof
to Certificateholders, the Unaffiliated Seller, the Swap Provider and to each
Rating Agency.

          (b) Within 60 days after the occurrence of any Event of Default, the
Securities Administrator shall transmit by mail to all Certificateholders, the
Unaffiliated Seller, the Swap Provider and each Rating Agency notice of each
such Event of Default hereunder known to the Securities Administrator, unless
such Event of Default shall have been cured or waived.

                                  ARTICLE VIII

                             CONCERNING THE TRUSTEE

          Section 8.01 Duties of the Trustee.

          The Trustee, before the occurrence of a Master Servicer Event of
Default and after the curing of Master Servicer Events of Default that may have
occurred, shall undertake to perform such duties and only such duties as are
specifically set forth in this Agreement. In case a Master Servicer Event of
Default has occurred and remains uncured, the Trustee shall exercise such of the
rights and powers vested in it by this Agreement, and use the same degree of
care and skill in their exercise as a prudent person would exercise or use under
the circumstances in the conduct of such person's own affairs.

          The Trustee, upon receipt of all resolutions, certificates,
statements, opinions, reports, documents, orders or other instruments furnished
to the Trustee that are specifically required to be furnished pursuant to any
provision of this Agreement shall examine them to determine whether they are in
the form required by this Agreement. The Trustee shall not be responsible for
the accuracy or content of any resolution, certificate, statement, opinion,
report, document, order, or other instrument.

          No provision of this Agreement shall be construed to relieve the
Trustee from liability for its own negligent action, its own negligent failure
to act or its own willful misconduct.

          Unless a Master Servicer Event of Default of which a Responsible
Officer of the Trustee has actual knowledge or written notice has occurred and
is continuing,


                                       145



          (a) the duties and obligations of the Trustee shall be determined
solely by the express provisions of this Agreement, the Trustee shall not be
liable except for the performance of the duties and obligations specifically set
forth in this Agreement, no implied covenants or obligations shall be read into
this Agreement against the Trustee, and the Trustee may conclusively rely, as to
the truth of the statements and the correctness of the opinions expressed
therein, upon any certificates or opinions furnished to the Trustee and
conforming to the requirements of this Agreement which it believed in good faith
to be genuine and to have been duly executed by the proper authorities
respecting any matters arising hereunder;

          (b) the Trustee shall not be liable for an error of judgment made in
good faith by a Responsible Officer or Responsible Officers of the Trustee,
unless it is finally proven that the Trustee was negligent in ascertaining the
pertinent facts;

          (c) the Trustee shall not be liable with respect to any action taken,
suffered, or omitted to be taken by it in good faith in accordance with the
direction of the Holders of Certificates evidencing not less than 25% of the
Voting Rights of Certificates relating to the time, method, and place of
conducting any proceeding for any remedy available to the Trustee, or exercising
any trust or power conferred upon the Trustee under this Agreement; and

          (d) none of the provisions contained in this Agreement shall in any
event require the Trustee to perform, or be responsible for the manner of
performance of, any of the obligations of the Master Servicer under this
Agreement except during such time, if any, as the Trustee shall be the successor
to, and be vested with the rights, duties, powers and privileges of, the Master
Servicer in accordance with the terms of this Agreement.

          Section 8.02 Certain Matters Affecting the Trustee and the Custodian.

          Except as otherwise provided in Section 8.01:

          (a) the Trustee may request and rely upon and shall be protected in
acting or refraining from acting upon any resolution, Officer's Certificate,
certificate of auditors or any other certificate, statement, instrument,
opinion, report, notice, request, consent, order, appraisal, bond or other paper
or document believed by it to be genuine and to have been signed or presented by
the proper party or parties and the Trustee shall have no responsibility to
ascertain or confirm the genuineness of any signature of any such party or
parties;

          (b) the Trustee may consult with counsel, financial advisers or
accountants and the advice of any such counsel, financial advisers or
accountants and any Opinion of Counsel shall be full and complete authorization
and protection in respect of any action taken or suffered or omitted by it
hereunder in good faith and in accordance with such Opinion of Counsel;

          (c) the Trustee shall not be liable for any action taken, suffered or
omitted by it in good faith and believed by it to be authorized or within the
discretion or rights or powers conferred upon it by this Agreement;


                                       146



          (d) the Trustee shall not be bound to make any investigation into the
facts or matters stated in any resolution, certificate, statement, instrument,
opinion, report, notice, request, consent, order, approval, bond or other paper
or document, unless requested in writing to do so by the Holders of Certificates
evidencing not less than 25% of the Voting Rights allocated to each Class of
Certificates; provided, however, that if the payment within a reasonable time to
the Trustee of the costs, expenses or liabilities likely to be incurred by it in
the making of such investigation is, in the opinion of the Trustee, not assured
to the Trustee by the security afforded to it by the terms of this Agreement,
the Trustee may require indemnity satisfactory to the Trustee against such cost,
expense or liability as a condition to taking any such action;

          (e) the Trustee may execute any of the trusts or powers hereunder or
perform any duties hereunder either directly or by or through agents,
accountants or attorneys and the Trustee shall not be responsible for any
misconduct or negligence on the part of any agents, accountants or attorneys
appointed with due care by it hereunder;

          (f) the Trustee shall not be required to risk or expend its own funds
or otherwise incur any financial liability in the performance of any of its
duties or in the exercise of any of its rights or powers hereunder if it shall
have reasonable grounds for believing that repayment of such funds or adequate
indemnity against such risk or liability is not assured to it;

          (g) the Trustee shall not be liable for any loss on any investment of
funds pursuant to this Agreement;

          (h) except as otherwise provided in Section 7.01 or if a Responsible
Officer of the Trustee has actual knowledge or written notice of the occurrence
of a Master Servicer Event of Default, the Trustee shall not be deemed to have
knowledge of a Master Servicer Event of Default until a Responsible Officer of
the Trustee shall have received written notice thereof;

          (i) the Trustee shall be under no obligation to exercise any of the
trusts, rights or powers vested in it by this Agreement or to institute, conduct
or defend any litigation hereunder or in relation hereto at the request, order
or direction of any of the Certificateholders, pursuant to this Agreement,
unless such Certificateholders shall have offered to the Trustee reasonable
security or indemnity satisfactory to the Trustee against the costs, expenses
and liabilities which may be incurred therein or thereby;

          (j) the right of the Trustee to perform any discretionary act
enumerated in this Agreement shall not be construed as a duty, and the Trustee
shall not be answerable for other than its negligence or willful misconduct in
the performance of such act;

          (k) the Trustee shall not be required to give any bond or surety in
respect of the execution of the Trust Fund created hereby or the powers granted
hereunder; and

          (l) the Custodian shall be entitled to the same protections,
immunities and indemnities afforded the Trustee in and under this Agreement.

          (m) the Custodian shall be permitted to utilize one or more
Subcontractors for the performance of certain of its obligations under this
Agreement, provided that the Custodian complies with Section 3.02(e) as if the
Custodian were a "Servicer" pursuant to that Section.


                                       147



The Custodian shall indemnify the Depositor (and its Affiliate Morgan Stanley
Mortgage Capital Inc.), the Unaffiliated Seller, the Trustee, the Securities
Administrator, the Master Servicer, the Backup Servicer and any director,
officer, employee or agent of the Depositor (and its Affiliate Morgan Stanley
Mortgage Capital Inc.), the Unaffiliated Seller, the Trustee, the Securities
Administrator, the Master Servicer and the Backup Servicer and hold them
harmless against any and all claims, losses, damages, penalties, fines,
forfeitures, reasonable and necessary legal fees and related costs, judgments,
and any other costs, fees and expenses that any of them may sustain in any way
related to the failure of the Custodian to perform any of its obligations under
Section 3.23, including without limitation any failure by the Custodian to
identify pursuant to Section 3.02(e) any Subcontractor that is a Servicing
Function Participant. This indemnity shall survive the termination of this
Agreement or the earlier resignation or removal of the Custodian.

          Section 8.03 Trustee Not Liable for Certificates or Mortgage Loans.

          The recitals contained herein and in the Certificates shall be taken
as the statements of the Depositor and the Trustee assumes no responsibility for
their correctness. The Trustee makes no representations as to the validity or
sufficiency of this Agreement or of the Certificates or of any Mortgage Loan or
related document other than with respect solely as to the Trustee's execution of
the Certificates. The Trustee shall not be accountable for the use or
application by the Depositor, the Master Servicer, the Backup Servicer, the
Securities Administrator or any Servicer of any funds paid to the Depositor, the
Master Servicer, the Backup Servicer, the Securities Administrator or any
Servicer in respect of the Mortgage Loans or deposited in or withdrawn from the
Distribution Account or any Collection Account by the Depositor, the Master
Servicer, the Backup Servicer, the Securities Administrator or any Servicer.

          The Trustee, the Securities Administrator, and the Master Servicer
shall have no responsibility for filing or recording any financing or
continuation statement in any public office at any time or to otherwise perfect
or maintain the perfection of any security interest or lien granted to it
hereunder (unless the Backup Servicer (or the Master Servicer as successor
Backup Servicer) shall have become the successor Servicer).

          Section 8.04 Trustee May Own Certificates.

          The Trustee in its individual or any other capacity may become the
owner or pledgee of Certificates with the same rights as it would have if it
were not the Trustee.

          Section 8.05 Trustee's and Custodian's Fees and Expenses.

          (a) As compensation for its activities under this Agreement, the
Trustee shall be paid its fee by the Securities Administrator from the
Securities Administrator's own funds pursuant to a separate fee schedule and
shall have no lien on the Trust Fund for the payment of such fees. The Trustee
and any director, officer, employee, or agent of the Trustee shall be
indemnified by the Servicers against any loss, liability, or expense (including
reasonable attorney's fees) resulting from any failure by the Servicers to
perform their obligations under this Agreement. This indemnity shall survive the
termination of this Agreement or the resignation or removal of the Trustee and
the Custodian, as applicable, under this Agreement.


                                       148



          (b) On each Distribution Date, the Securities Administrator shall
withdraw from the Distribution Account and pay to the Custodian the Custodial
Fee. The Custodian and any director, officer, employee or agent of the Custodian
shall be indemnified by the Servicers against any loss, liability or expense
(including reasonable attorney's fees) resulting from any failure by the
Servicers to perform their obligations under this Agreement. This indemnity
shall survive the termination of this Agreement or the resignation or removal of
the Custodian under this Agreement.

          (c) Each of the undertakings and agreements made on the part of the
Trustee on behalf of the Trust Fund in the Certificates is made and intended not
as a personal undertaking or agreement by the Trustee but is made and intended
for the purpose of binding only the Trust Fund.

          Section 8.06 Eligibility Requirements for the Trustee.

          The Trustee hereunder shall at all times be a corporation or
association organized and doing business under the laws of a state or the United
States of America, authorized under such laws to exercise corporate trust
powers, having a combined capital and surplus of at least $50,000,000, subject
to supervision or examination by federal or state authority and with a credit
rating which would not cause any of the Rating Agencies to reduce their
respective then current ratings of the Certificates (or having provided such
security from time to time as is sufficient to avoid such reduction) as
evidenced in writing by each Rating Agency. If such corporation or association
publishes reports of condition at least annually, pursuant to law or to the
requirements of the aforesaid supervising or examining authority, then for the
purposes of this Section 8.06 the combined capital and surplus of such
corporation or association shall be deemed to be its combined capital and
surplus as set forth in its most recent report of condition so published. In
case at any time the Trustee shall cease to be eligible in accordance with this
Section 8.06, the Trustee shall resign immediately in the manner and with the
effect specified in Section 8.07. The entity serving as Trustee may have normal
banking and trust relationships with the Depositor and its affiliates or the
Servicers and their affiliates; provided, however, that such entity cannot be an
affiliate of the Depositor, the Unaffiliated Seller or the Servicers other than
the Trustee as Backup Servicer who may become a successor to the Servicers.

          Section 8.07 Resignation and Removal of the Trustee.

          The Trustee may at any time resign and be discharged from the trusts
hereby created by giving written notice of resignation to the Depositor, the
Servicers, the Custodian, the Unaffiliated Seller, the Securities Administrator,
the Master Servicer and each Rating Agency not less than 60 days before the date
specified in such notice, when, subject to Section 8.08, such resignation is to
take effect, and acceptance by a successor trustee in accordance with Section
8.08 meeting the qualifications set forth in Section 8.06. If no successor
trustee meeting such qualifications shall have been so appointed and have
accepted appointment within 30 days after the giving of such notice or
resignation, the resigning Trustee may petition any court of competent
jurisdiction for the appointment of a successor trustee.

          If at any time the Trustee shall cease to be eligible in accordance
with Section 8.06 and shall fail to resign after written request thereto by the
Depositor, or if at any time the


                                       149



Trustee shall become incapable of acting, or shall be adjudged as bankrupt or
insolvent, or a receiver of the Trustee or of its property shall be appointed,
or any public officer shall take charge or control of the Trustee or of its
property or affairs for the purpose of rehabilitation, conservation or
liquidation, or a tax is imposed with respect to the Trust Fund by any state in
which the Trustee or the Trust Fund is located and the imposition of such tax
would be avoided by the appointment of a different trustee, then the Depositor
may remove the Trustee and appoint a successor trustee by written instrument, in
triplicate, one copy of which shall be delivered to the Trustee, one copy to
each Servicer, one copy to the Master Servicer and one copy to the successor
trustee.

          The Holders of Certificates entitled to at least a majority of the
Voting Rights may at any time remove the Trustee and appoint a successor trustee
by written instrument or instruments, in triplicate, signed by such Holders or
their attorneys-in-fact duly authorized, one complete set of which shall be
delivered by the successor Trustee to each Servicer, one complete set to the
Trustee so removed and one complete set to the successor so appointed. The
successor trustee shall notify each Rating Agency of any removal of the Trustee.

          Any resignation or removal of the Trustee and appointment of a
successor trustee pursuant to this Section 8.07 shall become effective upon
acceptance of appointment by the successor trustee as provided in Section 8.08.

          Section 8.08 Successor Trustee.

          Any successor trustee appointed as provided in Section 8.07 shall
execute, acknowledge and deliver to the Depositor and to its predecessor trustee
and each Servicer an instrument accepting such appointment hereunder and
thereupon the resignation or removal of the predecessor trustee shall become
effective and such successor trustee, without any further act, deed or
conveyance, shall become fully vested with all the rights, powers, duties and
obligations of its predecessor hereunder, with the like effect as if originally
named as trustee herein. The Depositor, each Servicer, Securities Administrator
and the predecessor trustee shall execute and deliver such instruments and do
such other things as may reasonably be required for more fully and certainly
vesting and confirming in the successor trustee all such rights, powers, duties,
and obligations.

          No successor trustee shall accept appointment as provided in this
Section 8.08 unless at the time of its acceptance, the successor trustee is
eligible under Section 8.06 and its appointment does not adversely affect the
then current rating of the Certificates.

          Upon acceptance of appointment by a successor trustee as provided in
this Section 8.08, the Depositor shall mail notice of the succession of such
trustee hereunder to all Holders of Certificates. If the Depositor fails to mail
such notice within 10 days after acceptance of appointment by the successor
trustee, the successor trustee shall cause such notice to be mailed at the
expense of the Depositor.

          Section 8.09 Merger or Consolidation of the Trustee.

          Any corporation into which the Trustee may be merged or converted or
with which it may be consolidated or any corporation resulting from any merger,
conversion or


                                       150



consolidation to which the Trustee shall be a party, or any corporation
succeeding to the business of the Trustee, shall be the successor of the Trustee
hereunder; provided that such corporation shall be eligible under Section 8.06
without the execution or filing of any paper or further act on the part of any
of the parties hereto, anything herein to the contrary notwithstanding. In
connection with the succession to the Trustee under this Agreement by any Person
(i) into which the Trustee may be merged or consolidated, or (ii) which may be
appointed as a successor to the Trustee, the Trustee shall notify the Securities
Administrator and the Depositor of such succession or appointment and shall
furnish to the Securities Administrator and the Depositor in writing and in form
and substance reasonably satisfactory to the Securities Administrator and the
Depositor, all information reasonably necessary for the Securities Administrator
to accurately and timely report, pursuant to Section 8.12(g), the event under
Item 6.02 of Form 8-K pursuant to the Exchange Act (if such reports under the
Exchange Act are required to be filed under the Exchange Act).

          Section 8.10 Appointment of Co-Trustee or Separate Trustee.

          Notwithstanding any other provisions of this Agreement, at any time,
for the purpose of meeting any legal requirements of any jurisdiction in which
any part of the Trust Fund or property securing any Mortgage Note may at the
time be located, each Servicer and the Trustee acting jointly shall have the
power and shall execute and deliver all instruments to appoint one or more
Persons approved by the Trustee to act as co-trustee or co-trustees jointly with
the Trustee, or separate trustee or separate trustees, of all or any part of the
Trust Fund, and to vest in such Person or Persons, in such capacity and for the
benefit of the Certificateholders, such title to the Trust Fund or any part
thereof, whichever is applicable, and, subject to the other provisions of this
Section 8.10, such powers, duties, obligations, rights and trusts as each
Servicer and the Trustee may consider appropriate. If a Servicer shall not have
joined in such appointment within 15 days after the receipt by it of a request
to do so, or in the case an Event of Default shall have occurred and be
continuing, the Trustee alone shall have the power to make such appointment. No
co-trustee or separate trustee hereunder shall be required to meet the terms of
eligibility as a successor trustee under Section 8.06 and no notice to
Certificateholders of the appointment of any co-trustee or separate trustee
shall be required under Section 8.08.

          Every separate trustee and co-trustee shall, to the extent permitted
by law, be appointed and act subject to the following provisions and conditions:

          (a) To the extent necessary to effectuate the purposes of this Section
8.10, all rights, powers, duties and obligations conferred or imposed upon the
Trustee (except for the obligation of the Trustee as successor Master Servicer
under this Agreement to advance funds), shall be conferred or imposed upon and
exercised or performed by the Trustee and such separate trustee or co-trustee
jointly (it being understood that such separate trustee or co-trustee is not
authorized to act separately without the Trustee joining in such act), except to
the extent that under any law of any jurisdiction in which any particular act or
acts are to be performed (whether as Trustee hereunder or as successor to the
Master Servicer hereunder), the Trustee shall be incompetent or unqualified to
perform such act or acts, in which event such rights, powers, duties and
obligations (including the holding of title to the applicable Trust Fund or any
portion thereof in any such jurisdiction) shall be exercised and performed
singly by such separate trustee or co-trustee, but solely at the direction of
the Trustee;


                                       151



          (b) No trustee hereunder shall be held personally liable because of
any act or omission of any other trustee hereunder and such appointment shall
not, and shall not be deemed to, constitute any such separate trustee or
co-trustee as agent of the Trustee;

          (c) The Trustee may at any time accept the resignation of or remove
any separate trustee or co-trustee; and

          (d) [The Trust, and not the Master Servicer, shall be liable for the
payment of reasonable compensation and expenses to any such separate trustee or
co-trustee on each Distribution Date].

          Any notice, request or other writing given to the Trustee shall be
deemed to have been given to each of the separate trustees and co-trustees, when
and as effectively as if given to each of them. Every instrument appointing any
separate trustee or co-trustee shall refer to this Agreement and the conditions
of this Article VIII. Each separate trustee and co-trustee, upon its acceptance
of the trusts conferred, shall be vested with the estates or property specified
in its instrument of appointment, either jointly with the Trustee or separately,
as may be provided therein, subject to all the provisions of this Agreement,
specifically including every provision of this Agreement relating to the conduct
of, affecting the liability of, or affording protection and indemnity to, the
Trustee. Every such instrument shall be filed with the Trustee and a copy
thereof given to the Servicers and the Depositor.

          Any separate trustee or co-trustee may, at any time, constitute the
Trustee its agent or attorney-in-fact, with full power and authority, to the
extent not prohibited by law, to do any lawful act under or in respect of this
Agreement on its behalf and in its name. If any separate trustee or co-trustee
shall die, become incapable of acting, resign or be removed, all of its estates,
properties, rights, remedies and trusts shall vest in and be exercised by the
Trustee, to the extent permitted by law, without the appointment of a new or
successor trustee.

          Section 8.11 Tax Matters.

          As set forth in the Preliminary Statement, the assets within the Trust
Fund for which any REMIC election is to be made shall constitute, and the
conduct of matters relating to such assets shall be consistent with the
treatment of such assets as, a REMIC. To this end, the Securities Administrator
covenants and agrees to act as agent (and the Securities Administrator is hereby
appointed to act as agent) on behalf of any REMIC created hereunder, and that in
such capacity it shall:

          (a) prepare and file in a timely manner, a U.S. Real Estate Mortgage
Investment Conduit Income Tax Return (Form 1066 or any successor form adopted by
the Internal Revenue Service) and prepare and file with the Internal Revenue
Service and applicable state or local tax authorities income tax or information
returns for each taxable year with respect to any REMIC described in the
Preliminary Statement containing such information and at the times and in the
manner as may be required by the Code or state or local tax laws, regulations,
or rules, and furnish to Certificateholders the schedules, statements or
information at such times and in such manner as may be required thereby;


                                       152



          (b) within thirty days of the Closing Date, furnish to the Internal
Revenue Service on Form 8811 or as otherwise may be required by the Code, the
name, title, address, and telephone number of the person that the Holders of the
Certificates may contact for tax information relating thereto, together with
such additional information as may be required by such Form, and update such
information at the time or times in the manner required by the Code;

          (c) make an election that each of REMIC I, REMIC II, REMIC III, REMIC
IV and REMIC V be treated as a REMIC on the federal tax return for its first
taxable year (and, if necessary, under applicable state law);

          (d) prepare and forward to the Certificateholders and to the Internal
Revenue Service and, if necessary, state tax authorities, all information
returns and reports as and when required to be provided to them in accordance
with the REMIC Provisions, including the calculation of any original issue
discount using the prepayment assumption (as described in the Prospectus
Supplement);

          (e) provide information necessary for the computation of tax imposed
on the transfer of a Residual Certificate to a Person that is a Non-Permitted
Transferee, or an agent (including a broker, nominee or other middleman) of a
Non-Permitted Transferee, or a pass-through entity in which a Non-Permitted
Transferee is the record holder of an interest (the reasonable cost of computing
and furnishing such information may be charged to the Person liable for such
tax);

          (f) to the extent that they are under its control, conduct matters
relating to such assets at all times that any Certificates are outstanding so as
to maintain the status of any REMIC created hereunder as a REMIC under the REMIC
Provisions;

          (g) not knowingly or intentionally take any action or omit to take any
action that would cause the termination of the REMIC status of any REMIC created
hereunder;

          (h) pay, from the sources specified in the last paragraph of this
Section 8.11, the amount of any federal or state tax, including prohibited
transaction taxes as described below, imposed on any REMIC created hereunder
before its termination when and as the same shall be due and payable (but such
obligation shall not prevent the Securities Administrator or any other
appropriate Person from contesting any such tax in appropriate proceedings and
shall not prevent the Securities Administrator from withholding payment of such
tax, if permitted by law, pending the outcome of such proceedings);

          (i) cause federal, state or local income tax or information returns to
be signed by the Trustee or the Securities Administrator or such other person as
may be required to sign such returns by the Code or state or local laws,
regulations or rules;

          (j) maintain records relating to each REMIC created hereunder,
including the income, expenses, assets, and liabilities thereof on a calendar
year basis and on the accrual method of accounting and the fair market value and
adjusted basis of the assets determined at such intervals as may be required by
the Code, as may be necessary to prepare the foregoing returns, schedules,
statements or information; and


                                       153



          The Holder of the largest Percentage Interest of the Class R
Certificates shall act as Tax Matters Person for REMIC I, REMIC II, REMIC III,
REMIC IV and REMIC V, within the meaning of Treasury regulations section
1.860F-4(d), and the Securities Administrator is hereby designated as agent of
such Certificateholder for such purpose (or if the Securities Administrator is
not so permitted, such Holder shall be the Tax Matters Person in accordance with
the REMIC Provisions). In such capacity, the Securities Administrator shall, as
and when necessary and appropriate, represent each REMIC created hereunder in
any administrative or judicial proceedings relating to an examination or audit
by any governmental taxing authority, request an administrative adjustment as to
any taxable year of each REMIC created hereunder, enter into settlement
agreements with any governmental taxing agency, extend any statute of
limitations relating to any tax item of any REMIC created hereunder, and
otherwise act on behalf of the REMIC in relation to any tax matter or
controversy involving it.

          The Securities Administrator shall treat the rights of the Class P
Certificateholders to Prepayment Charges as the beneficial ownership of
interests in a grantor trust, and not as an obligation of any REMIC created
hereunder, for federal income tax purposes.

          To enable the Securities Administrator to perform its duties under
this Agreement, the Depositor shall provide to the Securities Administrator
within ten days after the Closing Date all information or data that the
Securities Administrator requests in writing and determines to be relevant for
tax purposes to the valuations and offering prices of the Certificates,
including the price, yield, prepayment assumption, and projected cash flows of
the Certificates and the Mortgage Loans. Moreover, the Depositor shall provide
information to the Securities Administrator concerning the value to each Class
of Certificates of the right to receive Basis Risk Carry Forward Amounts from
the Excess Reserve Fund Account and the Swap Account. Thereafter, the Depositor
shall provide to the Securities Administrator promptly upon written request
therefor any additional information or data that the Securities Administrator
may, from time to time, reasonably request to enable the Securities
Administrator to perform its duties under this Agreement. The Depositor hereby
indemnifies the Securities Administrator for any losses, liabilities, damages,
claims, or expenses of the Securities Administrator arising from any errors or
miscalculations of the Securities Administrator that result from any failure of
the Depositor to provide, or to cause to be provided, accurate information or
data to the Securities Administrator on a timely basis.

          If any tax is imposed on "prohibited transactions" of any REMIC
created hereunder as defined in Section 860F(a)(2) of the Code, on the "net
income from foreclosure property" of such REMIC as defined in Section 860G(c) of
the Code, on any contribution to the REMIC after the Startup Day pursuant to
Section 860G(d) of the Code, or any other tax is imposed, including any minimum
tax imposed on the REMIC pursuant to Sections 23153 and 24874 of the California
Revenue and Taxation Code, if not paid as otherwise provided for herein, the tax
shall be paid by (i) the Master Servicer or the Securities Administrator if such
tax arises out of or results from negligence of the Securities Administrator in
the performance of any of its obligations under this Agreement, (ii) the
applicable Servicer if such tax arises out of or results from a breach by such
Servicer of any of its obligations under this Agreement, (iii) the Unaffiliated
Seller shall pay if such tax arises out of or results from the Unaffiliated
Seller's obligation to repurchase a Mortgage Loan pursuant to Section 2.03, or
(iv) in all other cases, or if the Master Servicer, the Securities
Administrator, a Servicer or the Unaffiliated Seller fails to


                                       154



honor its obligations under the preceding clauses (i), (ii) or (iii), any such
tax will be paid with amounts otherwise to be distributed to the
Certificateholders, as provided in Section 4.02(a).

          Section 8.12 Periodic Filings.

          (a) The Securities Administrator, the Master Servicer and each
Servicer shall reasonably cooperate with the Depositor in connection with the
reporting requirements of the Trust under the Exchange Act. The Securities
Administrator shall prepare for execution by the Depositor any Forms 8-K, 10-D
and 10-K required by the Exchange Act and the rules and regulations of the
Commission thereunder, in order to permit the timely filing thereof, pursuant to
the terms of this Section 8.12, and the Securities Administrator shall file (via
the Commission's Electronic Data Gathering and Retrieval System) such Forms
executed by the Depositor.

          (b) The Securities Administrator shall compile all such information
provided to it in a Form 10-D prepared by it.

          As set forth on Exhibit R hereto, by the related Distribution Date,
certain parties to this Agreement shall be required to provide to the Securities
Administrator and the Depositor, to the extent known by such additional parties,
any additional information required to be disclosed on Form 10-D ("Additional
Form 10-D Disclosure"), if applicable. Within 10 days after each Distribution
Date (subject to permitted extensions under the Exchange Act), the Securities
Administrator shall prepare and provide to the Depositor for approval on behalf
of the Trust any Form 10-D required by the Exchange Act, in form and substance
as required by the Exchange Act, including, without limitation the Additional
Form 10-D Disclosure, as applicable. The Securities Administrator will have no
duty or liability for any failure hereunder to determine or prepare any
Additional Form 10-D Disclosure, except as set forth in the next paragraph.

          (c) Upon completion of each 10-D filing by the Securities
Administrator, such 10-D filing shall be submitted to the Depositor for
approval. Upon receipt of written notice via electronic mail to
absfs@jpmorgan.com from the Depositor that the 10-D has been approved, the
Securities Administrator shall attach to such 10-D the signature page of the
Depositor which has been previously delivered by the Depositor to the Securities
Administrator on the Closing Date and submit such 10-D for filing with the
commission. If a Form 10-D cannot be filed on time or if a previously filed Form
10-D needs to be amended, the Securities Administrator will follow the
procedures set forth in Section 8.12(f)(ii). The signing party at the Depositor
can be contacted at 1585 Broadway, 10th Floor, New York, New York, 10036, or
such other address as to which the Depositor has provided prior written notice
to the Securities Administrator. The Depositor, the Master Servicer and each
Servicer acknowledge that the performance by the Securities Administrator of its
duties under this Section 8.12(c) related to the timely preparation and filing
of Form 10-D is contingent upon each Servicer, the Master Servicer and the
Depositor and any other Person obligated to provide Additional Form 10-D
Disclosure as set forth on Exhibit R hereto observing all applicable deadlines
in the performance of their duties under this Section 8.12(c). The Securities
Administrator shall have no liability for any loss, expense, damage, or claim
arising out of or with respect to any failure to properly prepare and/or timely
file such Form 10-D, where such failure results from the Securities
Administrator's inability or


                                       155



failure to obtain or receive, on a timely basis, any information or signatures
from any party hereto (other than the Securities Administrator or any
Subcontractor utilized by the Securities Administrator) needed to prepare,
arrange for execution or file such Form 10-D, not resulting from its own
negligence, bad faith or willful misconduct.

          Within 90 days after the end of each fiscal year of the Trust or such
earlier date as may be required by the Exchange Act (the "10-K Filing
Deadline"), commencing in March 2007, the Securities Administrator shall prepare
and file on behalf of the Trust a Form 10-K, in form and substance as required
by the Exchange Act. Each such Form 10-K shall include the following items, in
each case to the extent they have been delivered to the Securities Administrator
within the applicable time frames set forth in this Agreement, (i) an annual
compliance statement for each Servicer, the Master Servicer and each Subservicer
engaged by any Servicer or the Master Servicer, as described under Section 3.22,
(ii)(A) the annual reports on assessment of compliance with servicing criteria
for the Securities Administrator, each Servicer, the Master Servicer, each
Subservicer engaged by any Servicer and each Servicing Function Participant
utilized by a Servicer, the Master Servicer or the Securities Administrator, as
described under Section 3.23, and (B) if any such report on assessment of
compliance with servicing criteria described under Section 3.23 identifies any
material instance of noncompliance, disclosure identifying such instance of
noncompliance, or such report on assessment of compliance with servicing
criteria described under Section 3.23 is not included as an exhibit to such Form
10-K, disclosure that such report is not included, (iii)(A) the registered
public accounting firm attestation report for the Securities Administrator, each
Servicer, the Master Servicer, each Subservicer engaged by a Servicer and each
Servicing Function Participant utilized by a Servicer, the Master Servicer or
the Securities Administrator, as described under Section 3.23, and (B) if any
registered public accounting firm attestation report described under Section
3.23 identifies any material instance of noncompliance, disclosure identifying
such instance of noncompliance, or if any such registered public accounting firm
attestation report is not included as an exhibit to such Form 10-K, disclosure
that such report is not included, and (iv) a certification in the form attached
hereto as Exhibit M, with such changes as may be necessary or appropriate as a
result of changes promulgated by the Commission (the "Sarbanes Certification"),
which shall be signed by the senior officer of the Depositor in charge of
securitization. Any disclosure or information in addition to (i) through (iv)
above that is required to be included on Form 10-K ("Additional Form 10-K
Disclosure") shall be delivered to the Securities Administrator by the
Depositor. Pursuant to the following paragraph, the Securities Administrator
will have no duty or liability for any failure hereunder to determine or prepare
any Additional Form 10-K Disclosure, except as set forth in the next paragraph.

          All materials delivered to the Securities Administrator for purposes
of this Section 8.12 shall be provided in electronic format compatible with the
EDGAR system. As set forth on Exhibit S hereto, no later than March 1st of each
year that the Trust is subject to the Exchange Act reporting requirements,
commencing in 2007, certain parties to this Agreement shall be required to
provide to the Securities Administrator and the Depositor, to the extent known
by such applicable parties, any Additional Form 10-K Disclosure, which is
identified as such, if applicable. The Securities Administrator shall compile
all such information provided to it in a Form 10-K prepared by it.


                                       156



          After preparing the Form 10-K, the Securities Administrator shall
forward electronically a draft copy of the Form 10-K to the Depositor for
review. No later than 5:00 p.m. EST on the 3rd Business Day prior to the 10-K
Filing Deadline, an officer of the Depositor shall sign the Form 10-K and return
an electronic or fax copy of such signed Form 10-K (with an original executed
hard copy to follow by overnight mail) to the Securities Administrator. If a
Form 10-K cannot be filed on time or if a previously filed Form 10-K needs to be
amended, the Securities Administrator will follow the procedures set forth in
Section 8.12(g)(ii). The signing party at the Depositor can be contacted at 1585
Broadway, 10th Floor, New York, New York, 10036, or such other address as to
which the Depositor has provided prior written notice to the Securities
Administrator. The Depositor, each Servicer and the Master Servicer acknowledge
that the performance by the Securities Administrator of its duties under this
Section 8.12(c) related to the timely preparation and filing of Form 10-K is
contingent upon each Servicer, the Master Servicer (and any Subservicer or
Servicing Function Participant engaged by a Servicer) and the Depositor and any
other Person obligated to provide Additional Form 10-K Disclosure as set forth
on Exhibit R hereto, observing all applicable deadlines in the performance of
their duties under this Section 8.12(c), Section 8.12(e), Section 3.22 and
Section 3.23. The Securities Administrator shall have no liability for any loss,
expense, damage or claim arising out of or with respect to any failure to
properly prepare and/or timely file such Form 10-K, where such failure results
from the Securities Administrator's inability or failure to obtain or receive,
on a timely basis, any information or signatures from any party hereto (other
than the Securities Administrator or any Subcontractor utilized by the
Securities Administrator) needed to prepare, arrange for execution or file such
Form 10-K, not resulting from its own negligence, bad faith or willful
misconduct.

          (d) In connection with the execution of a Sarbanes Certification, the
Securities Administrator shall sign a certification (in the form attached hereto
as Exhibit O, with such changes as may be necessary or appropriate as a result
of changes promulgated by the Commission) for the benefit of the Depositor and
its officers and directors and the Master Servicer and each Servicer shall sign
a certification solely with respect to the Master Servicer or the applicable
Servicer, as the case may be, (in the form attached hereto as Exhibit N, with
such changes as may be necessary or appropriate as a result of changes
promulgated by the Commission) for the benefit of the Depositor, the Securities
Administrator and their respective officers, directors and Affiliates. Each such
certification shall be delivered to the Depositor no later than March 15th of
each year (or if such day is not a Business Day, the immediately following
Business Day) and the Depositor shall deliver the Sarbanes Certification no
later than the time set forth for the delivery to the Securities Administrator
of the signed Form 10-K pursuant to Section 8.12(e) for such year). In the event
that prior to the filing date of the Form 10-K in March of each year, a
Responsible Officer of the Securities Administrator, the Master Servicer or any
Servicer has actual knowledge of information material to the Sarbanes
Certification, that party shall promptly notify the Depositor and each of the
other parties signing the certifications. In addition, (i) the Securities
Administrator shall indemnify and hold harmless the Depositor and its officers,
directors, employees, agents and Affiliates from and against any losses,
damages, penalties, fines, forfeitures, reasonable and necessary legal fees and
related costs, judgments and other costs and expenses arising out of or based
upon any breach of the Securities Administrator's obligations under this Section
8.12(d) or the Securities Administrator's negligence, bad faith or willful
misconduct in connection therewith, (ii) each Servicer, severally and not
jointly, shall indemnify and hold harmless the Depositor, the


                                       157



Securities Administrator, the Master Servicer and their respective officers,
directors, employees, agents and Affiliates from and against any losses,
damages, penalties, fines, forfeitures, reasonable and necessary legal fees and
related costs, judgments and other costs and expenses arising out of or based
upon any breach of the applicable Servicer's obligations under this Section
8.12(d) or any negligence, bad faith or willful misconduct of the applicable
Servicer in connection therewith, and (iii) the Master Servicer shall indemnify
and hold harmless the Depositor, the Securities Administrator and their
respective officers, directors, employees, agents and Affiliates from and
against any losses, damages, penalties, fines, forfeitures, reasonable and
necessary legal fees and related costs, judgments and other costs and expenses
arising out of or based upon any breach of the applicable Servicer's obligations
under this Section 8.12(d) or any negligence, bad faith or willful misconduct of
the applicable Servicer in connection therewith. If the indemnification provided
for herein is unavailable or insufficient to hold harmless any indemnified
party, then (i) the Securities Administrator agrees in connection with a breach
of the Securities Administrator's obligations under this Section 8.12(d) or the
Securities Administrator's negligence, bad faith or willful misconduct in
connection therewith that it shall contribute to the amount paid or payable by
the Depositor as a result of the losses, claims, damages or liabilities of the
Depositor in such proportion as is appropriate to reflect the relative fault of
the Depositor on the one hand and the Securities Administrator on the other and
(ii) each Servicer agrees that it shall contribute to the amount paid or payable
by such indemnified party as a result of the losses, claims, damages or
liabilities of such indemnified party in such proportion as is appropriate to
reflect the relative fault of such indemnified party, on the one hand, and the
applicable Servicer, on the other hand, in connection with a breach of such
Servicer' obligations under this Section 8.12(d) or any material misstatement or
omission, negligence, bad faith or willful misconduct of such Servicer in
connection therewith.

          (e) Upon any filing with the Commission, the Securities Administrator
shall promptly deliver to the Depositor a copy of each such executed report,
statement or information.

          (f) (i) The obligations set forth in paragraphs (a) through (e) of
this Section shall only apply with respect to periods for which reports are
required to be filed with respect to the Trust under the Exchange Act. Prior to
January 30 of the first year in which the Securities Administrator is able to do
so under applicable law, the Securities Administrator shall file a Form 15
Suspension Notification with respect to the Trust, with a copy to the Depositor.
At any time after the filing of a Form 15 Suspension Notification, if the number
of Holders of the Offered Certificates of record exceeds the number set forth in
Section 15(d) of the Exchange Act or the regulations promulgated pursuant
thereto which would cause the Trust to again become subject to the reporting
requirements of the Exchange Act, the Securities Administrator shall, solely at
the written direction and expense of the Depositor, recommence preparing and
filing reports on Form 10-K, 10-D and 8-K as required pursuant to this Section
8.12 and the parties hereto shall again have the obligations set forth in this
Section.

              (ii) In the event that the Securities Administrator is unable to
timely file with the Commission all or any required portion of any Form 8-K,
10-D or 10-K required to be filed pursuant to this Agreement because required
disclosure information was either not delivered to it or delivered to it after
the delivery deadlines set forth in this Agreement, the Securities Administrator
will immediately notify the Depositor, each Servicer and the Master Servicer. In
the case of Form 10-D and 10-K, the Depositor, the Servicers, the Master
Servicer


                                       158



and Securities Administrator will thereupon cooperate to prepare and file a Form
12b-25 and a 10-DA and 10-KA as applicable, pursuant to Rule 12b-25 of the
Exchange Act. In the case of Form 8-K, the Securities Administrator will, upon
receipt of all disclosure information required to be included on Form 8-K,
include such disclosure information on the next Form 10-D. In the event that any
previously filed Form 8-K, 10-D or 10-K needs to be amended, the party to this
Agreement deciding that an amendment to such Form 8-K, 10-D or 10-K is required
will notify the Depositor, the Securities Administrator, each Servicer and the
Master Servicer and such parties will cooperate to prepare any necessary Form
8-KA, 10-DA or 10-KA. Any Form 15, Form 12b-25 or any amendment to Form 8-K,
10-D or 10-K shall be signed by an officer of the Depositor. The Depositor, the
Master Servicer and Servicers acknowledge that the performance by the Securities
Administrator of its duties under this Section 8.12(f) related to the timely
preparation and filing of Form 15, a Form 12b-25 or any amendment to Form 8-K,
10-D or 10-K is contingent upon the Master Servicer, each Servicer and the
Depositor observing all applicable deadlines in the performance of their duties
under this Section 8.12 and Sections 3.22 and 3.23. The Securities Administrator
shall have no liability for any loss, expense, damage, claim arising out of or
with respect to any failure to properly prepare and/or timely file any such Form
15, Form 12b-25 or any amendments to Forms 8-K, 10-D or 10-K, where such failure
results from the Securities Administrator's inability or failure to obtain or
receive, on a timely basis, any information or signatures from any party hereto
(other than the Securities Administrator or any Subcontractor utilized by the
Securities Administrator) needed to prepare, arrange for execution or file such
Form 15, Form 12b-25 or any amendments to Forms 8-K, 10-D or 10-K, not resulting
from its own negligence, bad faith or willful misconduct.

          (g) Within four (4) Business Days after the occurrence of an event
requiring disclosure on Form 8-K (each such event, a "Reportable Event"), solely
upon the prior written request and at the expense of the Depositor, the
Securities Administrator shall prepare and file on behalf of the Trust any Form
8-K, as required by the Exchange Act, provided that the Depositor shall file the
initial Form 8-K in connection with the issuance of the Certificates. Any
disclosure or information related to a Reportable Event or that is otherwise
required to be included on Form 8-K ("Form 8-K Disclosure Information") shall be
prepared by the party responsible for preparing such disclosure as set forth on
Exhibit T hereto and compiled by the Securities Administrator at the direction
of the Depositor pursuant to the following paragraph and the Securities
Administrator will have no duty or liability for any failure hereunder to
determine or prepare any Form 8-K Disclosure Information or any Form 8-K, except
as set forth in the next paragraph.

          As set forth on Exhibit Y hereto, for so long as the Trust is subject
to the Exchange Act reporting requirements, no later than the end of business on
the 2nd Business Day after the occurrence of a Reportable Event, certain parties
to this Agreement shall be required to provide to the Depositor and the
Securities Administrator, to the extent known by such applicable parties, any
Form 8-K Disclosure Information which shall be identified as such, if
applicable. The Securities Administrator shall compile all such information
provided to it in a Form 8-K prepared by it.

          After preparing the Form 8-K, the Securities Administrator shall
forward electronically a draft copy of the Form 8-K to the Depositor for review.
No later than 12:00 noon on the 4th Business Day after the Reportable Event, an
officer of the Depositor shall sign


                                       159



the Form 8-K and return an electronic or fax copy of such signed Form 8-K (with
an original executed hard copy to follow by overnight mail) to the Securities
Administrator. If a Form 8-K cannot be filed on time or if a previously filed
Form 8-K needs to be amended, the Securities Administrator will follow the
procedures set forth in Section 8.12(f)(ii). The signing party at the Depositor
can be contacted at 1585 Broadway, New York, NY 10036, Attention: Steve Shapiro,
or such other address as to which the Depositor has provided prior written
notice to the Securities Administrator. The Depositor, the Master Servicer and
the Servicers acknowledge that the performance by the Securities Administrator
of its duties under this Section 8.12(g) related to the timely preparation and
filing of Form 8-K is contingent upon the Master Servicer, each Servicer and the
Depositor and any other Person obligated to proved Form 8-K Disclosure
Information as set forth on Exhibit T hereto, observing all applicable deadlines
in the performance of their duties under this Section 8.12(g). The Securities
Administrator shall have no liability for any loss, expense, damage or claim
arising out of or with respect to any failure to properly prepare and/or timely
file such Form 8-K, where such failure results from the Securities
Administrator's inability or failure to obtain or receive, on a timely basis,
any information or signatures from any party hereto (other than the Securities
Administrator or any Subcontractor utilized by the Securities Administrator)
needed to prepare, arrange for execution or file such Form 8-K, not resulting
from its own negligence, bad faith or willful misconduct.

          (h) The Securities Administrator shall have no liability for any loss,
expense, damage or claim arising out of or resulting from (i) the accuracy or
inaccuracy of any Additional Form 10-D Disclosure, Additional Form 10-K
Disclosure or Form 8-K Disclosure Information (excluding any information therein
provided by the Securities Administrator or any Subcontractor utilized by the
Securities Administrator) provided to the Securities Administrator in connection
with the preparation of Forms 10-D, 10-K and 8-K pursuant to this Section 8.12,
or (ii) the failure of the Depositor to approve for filing any Forms 10-D, 10-K
and 8-K required to be prepared by the Securities Administrator pursuant to this
Section 8.12, in either case, not resulting from the Securities Administrator's
own negligence, bad faith or misconduct.

          (i) To the extent no notice is provided to the Securities
Administrator as described in this section 8.12 of events or in formation set
forth in this section 8.12, the Securities Administrator shall, without further
notice, conclude that there is no event or information to be reported pursuant
to this Section 8.12.

          Section 8.13 Tax Classification of the Supplemental Interest Trust,
the Excess Reserve Fund Account and the Swap Account.

          For federal income tax purposes, the Securities Administrator shall
treat each of the Supplemental Interest Trust, the Excess Reserve Fund Account
and the Swap Account as an outside reserve fund, within the meaning of Treasury
Regulation Section 1.860G-2(h), that is beneficially owned by the holder of the
Class X Certificate. The Securities Administrator shall treat the rights that
each Class of LIBOR Certificates has to receive payments of Basis Risk Carry
Forward Amounts from the Excess Reserve Fund Account and the Swap Account as
rights to receive payments under a notional principal contract written by the
Class X Certificateholder in favor of each Class. Accordingly, each Class of
Certificates (excluding the Class X, Class P and Class R Certificates) will be
comprised of two components - a REMIC V Regular Interest


                                       160



and an interest in a notional principal contract. The Securities Administrator
shall allocate the issue price for a Class of Certificates between such two
components for purposes of determining the issue price of the REMIC V Regular
Interest component based on information received from the Depositor.

          Section 8.14 Interest Rate Swap Agreement.

          The Securities Administrator is hereby authorized and directed to
execute and deliver the Interest Rate Swap Agreement not in its individual
capacity but solely on behalf of the Supplemental Interest Trust of the Trust
and to acknowledge the provisions thereof. The Securities Administrator is
directed to administer the Interest Rate Swap Agreement in accordance with the
terms thereof and hereof. The Securities Administrator shall not enter into any
amendment to the Interest Rate Swap Agreement other than pursuant to the terms
thereof. In the event that the Swap Provider fails to make a payment as required
pursuant to the Interest Rate Swap Agreement, the Securities Administrator shall
make a demand for such payment from the guarantor of the Interest Rate Swap
Agreement.

                                   ARTICLE IX

                      ADMINISTRATION OF THE MORTGAGE LOANS
                             BY THE MASTER SERVICER

          Section 9.01 Duties of the Master Servicer; Enforcement of the
Servicers' Obligations. (a) In addition to the other duties of the Master
Servicer set forth in this Agreement, the Master Servicer, on behalf of the
Trustee, the Securities Administrator, the Depositor and the Certificateholders,
shall monitor the performance of the Servicers under this Agreement (other than
in connection with defaulted or REO Properties), and (except as set forth below)
shall use its reasonable good faith efforts to cause the Servicers to duly and
punctually perform their duties and obligations hereunder as applicable. Upon
the occurrence of an Event of Default of which a Responsible Officer of the
Master Servicer has actual knowledge, the Master Servicer shall promptly notify
the Securities Administrator and the Trustee and shall specify in such notice
the action, if any, the Master Servicer plans to take in respect of such
default. So long as an Event of Default shall occur and be continuing, the
Master Servicer shall take the actions specified in Article VII.

          (b) The Master Servicer shall bear the costs of monitoring the
Servicers as required hereunder. The costs associated with (i) termination of
any Servicer, (ii) the appointment of a successor Servicer or (iii) the transfer
to and assumption of, the servicing by the Master Servicer shall be paid by the
terminated Servicer. In the event the full costs associated with the transition
of servicing responsibilities to the Master Servicer are not paid for by the
predecessor or successor Servicer (provided such successor Servicer is not the
Master Servicer), such costs shall be paid by the Trust.


                                       161



          (c) If the Master Servicer assumes the servicing with respect to any
of the Mortgage Loans, it will not assume liability for the representations and
warranties of any Servicer it replaces or for any errors or omissions of such
Servicer.

          (d) Neither the Depositor nor the Securities Administrator shall
consent to the assignment by any Servicer of such Servicer's rights and
obligations under the Agreement without the prior written consent of the Master
Servicer and the Depositor, which consent, in the case of the Depositor, shall
not be unreasonably withheld.

          Section 9.02 Maintenance of Fidelity Bond and Errors and Omissions
Insurance. (a) The Master Servicer, at its expense, shall maintain in effect a
blanket fidelity bond and an errors and omissions insurance policy, affording
coverage with respect to all directors, officers, directors, employees and other
Persons acting on such Master Servicer's behalf, and covering errors and
omissions in the performance of the Master Servicer's obligations hereunder. The
errors and omissions insurance policy and the fidelity bond shall be in such
form and amount generally acceptable for entities serving as master servicers or
trustees.

          Section 9.03 Representations and Warranties of the Master Servicer and
the Backup Servicer. (a) The Master Servicer and the Backup Servicer each hereby
represents and warrants to the Depositor, the Securities Administrator and the
Trustee, for the benefit of the Certificateholders, as of the Closing Date that:

               (i) it is a banking association organized under the laws of the
     United States of America, validly existing and in good standing under the
     laws of the United States of America, and as Master Servicer and Backup
     Servicer has full power and authority to transact any and all business
     contemplated by this Agreement and to execute, deliver and comply with its
     obligations under the terms of this Agreement, the execution, delivery and
     performance of which have been duly authorized by all necessary corporate
     action on the part of the Master Servicer;

               (ii) the execution and delivery of this Agreement by the Master
     Servicer and Backup Servicer and its performance and compliance with the
     terms of this Agreement will not (A) violate the Master Servicer's charter
     or bylaws, (B) violate any law or regulation or any administrative decree
     or order to which it is subject or (C) constitute a default (or an event
     which, with notice or lapse of time, or both, would constitute a default)
     under, or result in the breach of, any material contract, agreement or
     other instrument to which the Master Servicer and Backup Servicer are a
     party or by which it is bound or to which any of its assets are subject,
     which violation, default or breach would materially and adversely affect
     the Master Servicer's ability to perform its obligations under this
     Agreement;

               (iii) this Agreement constitutes, assuming due authorization,
     execution and delivery hereof by the other respective parties hereto, a
     legal, valid and binding obligation of the Master Servicer and the Backup
     Servicer, enforceable against it in accordance with the terms hereof,
     except as such enforcement may be limited by bankruptcy, insolvency,
     reorganization, moratorium and other laws affecting the


                                       162



     enforcement of creditors' rights in general, and by general equity
     principles (regardless of whether such enforcement is considered in a
     proceeding in equity or at law);

               (iv) neither the Master Servicer nor the Backup Servicer is in
     default with respect to any order or decree of any court or any order or
     regulation of any federal, state, municipal or governmental agency to the
     extent that any such default would materially and adversely affect its
     performance hereunder;

               (v) neither the Master Servicer nor the Backup Servicer is a
     party to or bound by any agreement or instrument or subject to any charter
     provision, bylaw or any other corporate restriction or any judgment, order,
     writ, injunction, decree, law or regulation that may materially and
     adversely affect its ability as Master Servicer to perform its obligations
     under this Agreement or that requires the consent of any third person to
     the execution of this Agreement or the performance by the Master Servicer
     of its obligations under this Agreement;

               (vi) no litigation is pending or, to the best of the Master
     Servicer's knowledge, threatened against the Master Servicer or the Backup
     Servicer which would prohibit its entering into this Agreement or
     performing its obligations under this Agreement;

               (vii) [Reserved];

               (viii) no consent, approval, authorization or order of any court
     or governmental agency or body is required for the execution, delivery and
     performance by the Master Servicer of or compliance by the Master Servicer
     or Backup Servicer with this Agreement or the consummation of the
     transactions contemplated by this Agreement, except for such consents,
     approvals, authorizations and orders (if any) as have been obtained; and

               (ix) the consummation of the transactions contemplated by this
     Agreement are in the ordinary course of business of the Master Servicer and
     the Backup Servicer.

          (b) It is understood and agreed that the representations and
warranties set forth in this Section shall survive the execution and delivery of
this Agreement. The Master Servicer and Backup Servicer shall indemnify the
Depositor, Securities Administrator, the Trustee and the Trust and hold them
harmless against any loss, damages, penalties, fines, forfeitures, reasonable
legal fees and related costs, judgments, and other reasonable costs and expenses
resulting from any claim, demand, defense or assertion based on or grounded
upon, or resulting from, a material breach of the Master Servicer's or Backup
Servicer's respective representations and warranties contained in Section
9.03(a) above. It is understood and agreed that the enforcement of the
obligation of the Master Servicer and the Backup Servicer set forth in


                                       163



this Section 9.03 to indemnify the Depositor, Securities Administrator, the
Trustee and the Trust constitutes the sole remedy of the Depositor and the
Trustee, respecting a breach of the foregoing representations and warranties.
Such indemnification shall survive any termination of the Master Servicer as
Master Servicer or of the Backup Servicer as Backup Servicer hereunder and any
termination of this Agreement.

          Any cause of action against the Master Servicer relating to or arising
out of the breach of any representations and warranties made in this Section
shall accrue upon discovery of such breach by either the Depositor, the Master
Servicer, the Backup Servicer, Securities Administrator or the Trustee or notice
thereof by any one of such parties to the other parties.

          Section 9.04 Master Servicer Events of Default. Each of the following
shall constitute a "Master Servicer Event of Default":

          (a) any failure by the Master Servicer to remit to the Securities
Administrator for deposit in the Distribution Account any payment received by it
from any Servicer or required to be made by the Master Servicer under the terms
of this Agreement which continues unremedied for a period of two (2) Business
Days after the date upon which written notice of such failure, requiring the
same to be remedied, shall have been given to the Master Servicer by any other
party hereto;

          (b) failure by the Master Servicer to duly observe or perform, in any
material respect, any other covenants, obligations or agreements of the Master
Servicer as set forth in this Agreement which failure continues unremedied for a
period of thirty (30) days after the date on which written notice of such
failure, requiring the same to be remedied, shall have been given to the Master
Servicer by the Trustee or to the Master Servicer and Trustee by the holders of
Certificates evidencing at least 25% of the Voting Rights;

          (c) a decree or order of a court or agency or supervisory authority
having jurisdiction for the appointment of a conservator or receiver or
liquidator in any insolvency, bankruptcy, readjustment of debt, marshaling of
assets and liabilities or similar proceedings, or for the winding-up or
liquidation of its affairs, shall have been entered against the Master Servicer
and such decree or order shall have remained in force, undischarged or unstayed
for a period of sixty (60) days;

          (d) the Master Servicer shall consent to the appointment of a
conservator or receiver or liquidator in any insolvency, bankruptcy,
readjustment of debt, marshaling of assets and liabilities or similar
proceedings of or relating to the Master Servicer or relating to all or
substantially all of its property;

          (e) the Master Servicer shall admit in writing its inability to pay
its debts as they become due, file a petition to take advantage of any
applicable insolvency or reorganization statute, make an assignment for the
benefit of its creditors, or voluntarily suspend payment of its obligations for
three (3) Business Days;

          (f) Except as otherwise set forth herein, the Master Servicer attempts
to assign this Agreement or its responsibilities hereunder or to delegate its
duties hereunder (or any


                                       164



portion thereof) without the consent of the Trustee, Securities Administrator
and the Depositor; or

          (g) the indictment of the Master Servicer for the taking of any action
by the Master Servicer, any employee thereof, any Affiliate or any director or
employee thereof that constitutes fraud or criminal activity in the performance
of its obligations under this Agreement, in each case, where such indictment
materially and adversely affects the ability of the Master Servicer to perform
its obligations under this Agreement (subject to the condition that such
indictment is not dismissed within ninety (90) days).

          In each and every such case, so long as a Master Servicer Event of
Default shall not have been remedied, in addition to whatever rights the
Securities Administrator may have at law or equity to damages, including
injunctive relief and specific performance, the Securities Administrator, by
notice in writing to the Master Servicer may, and at the direction of the
Holders of Certificates representing at least 51% of the Voting Rights, shall,
terminate with cause all the rights and obligations of the Master Servicer under
this Agreement.

          Upon receipt by the Master Servicer of such written notice, all
authority and power of the Master Servicer under this Agreement, shall pass to
and be vested in any successor master servicer appointed hereunder which accepts
such appointments. Upon written request from the Trustee or the Depositor, the
Master Servicer shall prepare, execute and deliver to the successor entity
designated by the Trustee any and all documents and other instruments related to
the performance of its duties hereunder as the Master Servicer and place in such
successor's possession all such documents with respect to the master servicing
of the Mortgage Loans and do or cause to be done all other acts or things
necessary or appropriate to effect the purposes of such notice of termination,
at the Master Servicer's sole expense. The Master Servicer shall cooperate with
the Trustee and such successor master servicer in effecting the termination of
the Master Servicer's responsibilities and rights hereunder, including without
limitation, the transfer to such successor master servicer for administration by
it of all cash amounts which shall at the time be credited to the Distribution
Account or are thereafter received with respect to the Mortgage Loans.

          Section 9.05 Waiver of Default. By a written notice, the Trustee may,
with the consent of a Holders of Certificates evidencing at least 51% of the
Voting Rights waive any default by the Master Servicer or the Backup Servicer in
the performance of its obligations hereunder and its consequences. Upon any
waiver of a past default, such default shall cease to exist, and any Master
Servicer Event of Default arising therefrom shall be deemed to have been
remedied for every purpose of this Agreement. No such waiver shall extend to any
subsequent or other default or impair any right consequent thereon except to the
extent expressly so waived.

          Section 9.06 Successor to the Master Servicer or Backup Servicer. Upon
termination of the Master Servicer's or Backup Servicer's responsibilities and
duties under this Agreement, the Trustee shall appoint a successor, which shall
succeed to all rights and assume all of the responsibilities, duties and
liabilities of the Master Servicer or Backup Servicer under this Agreement,
except liabilities incurred by the terminated Master Servicer or Backup Servicer
(unless such terminated Master Servicer or Backup Servicer is the Trustee) for
which the terminated Master Servicer or Backup Servicer shall still be
responsible. Any successor shall be


                                       165



a Fannie Mae and Freddie Mac approved servicer in good standing and acceptable
to the Depositor and the Rating Agencies. In connection with such appointment
and assumption, the Trustee may make such arrangements for the compensation of
such successor out of payments on Mortgage Loans as it and such successor shall
agree; provided, however, that in no event shall the master servicing fee paid
to such successor master servicer exceed the Securities Administrator, Backup
Servicer and Master Servicer Fee paid to the Master Servicer or Backup Servicer
hereunder. In the event that the Master Servicer's or Backup Servicer's duties,
responsibilities and liabilities under this Agreement are terminated, the Master
Servicer or Backup Servicer shall continue to discharge its duties and
responsibilities hereunder until the effective date of such termination with the
same degree of diligence and prudence which it is obligated to exercise under
this Agreement and shall take no action whatsoever that might impair or
prejudice the rights of its successor. The termination of the Master Servicer or
Backup Servicer shall not become effective until a successor shall be appointed
pursuant hereto and shall in no event (i) relieve the Master Servicer or Backup
Servicer of responsibility for the representations and warranties made pursuant
to Section 9.03(a) hereof and the remedies available to the Trustee under
Section 9.03(b) hereof, it being understood and agreed that the provisions of
Section 9.03 hereof shall be applicable to the Master Servicer and Backup
Servicer notwithstanding any such sale, assignment, resignation or termination
of the Master Servicer or Backup Servicer or the termination of this Agreement;
or (ii) affect the right of the Master Servicer or Backup Servicer to receive
payment and/or reimbursement of any amounts accruing to it hereunder prior to
the date of termination (or during any transition period in which the Master
Servicer or Backup Servicer continues to perform its duties hereunder prior to
the date the successor master servicer or successor backup servicer fully
assumes its duties).

          If no successor Master Servicer or successor Backup Servicer has
accepted its appointment within 90 days of the time the Trustee receives the
resignation of the Master Servicer or Backup Servicer, the Trustee shall become
the successor Master Servicer or successor Backup Servicer in all respects under
this Agreement until another successor Master Servicer or Backup Servicer is
appointed, and shall have all the rights and powers and be subject to all the
responsibilities, duties and liabilities, except liabilities incurred by the
terminated Master Servicer or Backup Servicer (unless such terminated Master
Servicer or Backup Servicer is the Trustee) for which the terminated Master
Servicer or Backup Servicer shall still be responsible, including the obligation
to make P&I Advances; provided, however, that any failure to perform any duties
or responsibilities caused by the Master Servicer's or Backup Servicer's failure
to provide information required by this Agreement shall not be considered a
default by the Trustee hereunder. In the Trustee's capacity as such successor
Master Servicer or successor Backup Servicer, the Trustee shall have the same
limitations on liability herein granted to the Master Servicer and Backup
Servicer. As compensation therefor, the Trustee shall be entitled to receive the
compensation, reimbursement and indemnities otherwise payable to the Master
Servicer and Backup Servicer, including the fees and other amounts payable
pursuant to Section 9.07 hereof.

          Any successor master servicer or successor backup servicer appointed
as provided herein, shall execute, acknowledge and deliver to the predecessor
Master Servicer or Backup Servicer and to the Trustee an instrument accepting
such appointment, wherein the successor shall make the representations and
warranties set forth in Section 9.03 hereof, and whereupon such successor shall
become fully vested with all of the rights, powers, duties, responsibilities,


                                       166



obligations and liabilities of the Master Servicer or Backup Servicer, with like
effect as if originally named as a party to this Agreement. Any termination or
resignation of the Master Servicer or Backup Servicer or termination of this
Agreement shall not affect any claims that the Trustee may have against the
Master Servicer or Backup Servicer arising out of the Master Servicer's or
Backup Servicer's actions or failure to act prior to any such termination or
resignation or in connection with the Trustee's assumption of such obligations,
duties and responsibilities.

          Upon a successor's acceptance of appointment as such, the Master
Servicer or Backup Servicer shall notify by mail the Trustee of such
appointment.

          Section 9.07 Compensation of the Master Servicer and Backup Servicer.
As compensation for its activities under this Agreement, the Master Servicer and
the Backup Servicer shall be paid the Securities Administrator, Backup Servicer
and Master Servicer Fee.

          Section 9.08 Merger or Consolidation. Any Person into which the Master
Servicer or Backup Servicer may be merged or consolidated, or any Person
resulting from any merger, conversion, other change in form or consolidation to
which the Master Servicer or Backup Servicer shall be a party, or any Person
succeeding to the business of the Master Servicer or Backup Servicer, shall be
the successor to the Master Servicer or Backup Servicer hereunder, without the
execution or filing of any paper or any further act on the part of any of the
parties hereto, anything herein to the contrary notwithstanding; provided,
however, that the successor or resulting Person to the Master Servicer or Backup
Servicer shall (i) be a Person (or have an Affiliate) that is qualified and
approved to service mortgage loans for Fannie Mae and FHLMC (provided further
that a successor Master Servicer or successor Backup Servicer that satisfies
subclause (i) through an Affiliate agrees to service the Mortgage Loans in
accordance with all applicable Fannie Mae and FHLMC guidelines) and (ii) have a
net worth of not less than $25,000,000. In connection with the succession to the
Master Servicer or the Backup Servicer under this Agreement by any Person (i)
into which the Master Servicer or the Backup Servicer may be merged or
consolidated, or (ii) which may be appointed as a successor to the Master
Servicer or the Backup Servicer, the Master Servicer or the Backup Servicer
shall notify the Securities Administrator and the Depositor of such succession
or appointment and shall furnish to the Securities Administrator and the
Depositor, all information reasonably necessary for the Securities Administrator
to accurately and timely report, pursuant to Section 8.12(g), the event under
Item 6.02 of Form 8-K pursuant to the Exchange Act (if such reports under the
Exchange Act are required to be filed under the Exchange Act).

          Section 9.09 Resignation of the Master Servicer or Backup Servicer.
Except as otherwise provided in Sections 9.08 and 9.10 hereof, the Master
Servicer or Backup Servicer shall not resign from the obligations and duties
hereby imposed on it unless the Master Servicer's or Backup Servicer's duties
hereunder are no longer permissible under applicable law or are in material
conflict by reason of applicable law with any other activities carried on by it
and cannot be cured. Any such determination permitting the resignation of the
Master Servicer or Backup Servicer shall be evidenced by an Opinion of Counsel
that shall be independent to such effect delivered to the Trustee. No such
resignation shall become effective until the Trustee shall have assumed, or a
successor master servicer or successor backup servicer satisfactory to the
Trustee and the Depositor shall have assumed, the Master Servicer's or Backup
Servicer's


                                       167



responsibilities and obligations under this Agreement. Notice of such
resignation shall be given promptly by the Master Servicer or Backup Servicer
and the Depositor to the Trustee.

          If at any time, JPMorgan Chase Bank, National Association, as Master
Servicer, resigns under this Section 9.09, or is removed as Master Servicer
pursuant to Section 9.04, then at such time JPMorgan Chase Bank, National
Association, shall also resign (and shall be entitled to resign) as Securities
Administrator and Backup Servicer under this Agreement.

          Section 9.10 Assignment or Delegation of Duties by the Master Servicer
or Backup Servicer. Except as expressly provided herein, the Master Servicer and
Backup Servicer shall not assign or transfer any of its rights, benefits or
privileges hereunder to any other Person, or delegate to or subcontract with, or
authorize or appoint any other Person to perform any of the duties, covenants or
obligations to be performed by the Master Servicer or Backup Servicer; provided,
however, that the Master Servicer and Backup Servicer shall have the right with
the prior written consent of the Depositor (which shall not be unreasonably
withheld or delayed), and upon delivery to the Trustee, the Securities
Administrator and the Depositor of a letter from each Rating Agency to the
effect that such action shall not result in a downgrade of the ratings assigned
to any of the Certificates, to delegate or assign to or subcontract with or
authorize or appoint any qualified Person to perform and carry out any duties,
covenants or obligations to be performed and carried out by the Master Servicer
and Backup Servicer hereunder, provided, further, that the Master Servicer
complies with Section 3.02(e) as if the Master Servicer were a "Servicer"
pursuant to that Section. Notice of such permitted assignment shall be given
promptly by the Master Servicer or Backup Servicer to the Depositor, the
Securities Administrator and the Trustee. If, pursuant to any provision hereof,
the duties of the Master Servicer or Backup Servicer are transferred to a
successor master servicer or successor backup servicer, the entire compensation
payable to the Master Servicer and Backup Servicer pursuant hereto shall
thereafter be payable to such successor master servicer or successor backup
servicer but in no event shall the fee payable to the successor master servicer
or successor backup servicer exceed that payable to the predecessor master
servicer or predecessor backup servicer.

          Section 9.11 Limitation on Liability of the Master Servicer and Backup
Servicer. Neither the Master Servicer, the Backup Servicer, nor any of the
directors, officers, employees or agents of the Master Servicer or Backup
Servicer shall be under any liability to the Trustee, Securities Administrator,
the Servicers or the Certificateholders for any action taken or for refraining
from the taking of any action in good faith pursuant to this Agreement, or for
errors in judgment; provided, however, that this provision shall not protect the
Master Servicer or Backup Servicer or any such person against any liability that
would otherwise be imposed by reason of willful malfeasance, bad faith or
negligence in the performance of its duties or by reason of reckless disregard
for its obligations and duties under this Agreement. The Master Servicer, the
Backup Servicer and any director, officer, employee or agent of the Master
Servicer or Backup Servicer may rely in good faith on any document prima facie
properly executed and submitted by any Person respecting any matters arising
hereunder. The Master Servicer or Backup Servicer shall be under no obligation
to appear in, prosecute or defend any legal action that is not incidental to its
duties as Master Servicer or Backup Servicer with respect to the Mortgage Loans
under this Agreement and that in its opinion may involve it in any expenses or
liability; provided, however, that the Master Servicer or Backup Servicer may in
its sole discretion undertake any such action that it may deem necessary or
desirable in respect to this


                                       168



Agreement and the rights and duties of the parties hereto and the interests of
the Certificateholders hereunder. In such event, the legal expenses and costs of
such action and any liability resulting therefrom, shall be liabilities of the
Trust Fund, and the Master Servicer and Backup Servicer shall be entitled to be
reimbursed therefor out of the Master Servicer Account in accordance with the
provisions of Section 9.07 and Section 9.12.

          Neither the Master Servicer nor the Backup Servicer shall be liable
for any acts or omissions of any Servicer except to the extent that damages or
expenses are incurred as a result of such act or omissions and such damages and
expenses would not have been incurred but for the negligence, willful
malfeasance, bad faith or recklessness of the Master Servicer or the Backup
Servicer in supervising, monitoring and overseeing the obligations of the
Servicers as required under this Agreement.

          Section 9.12 Indemnification; Third Party Claims. Each of the Master
Servicer and the Backup Servicer agree to indemnify the Depositor, each
Servicer, the Trustee, the Custodian, the Securities Administrator and the Trust
Fund, and hold them harmless against any and all claims, losses, penalties,
fines, forfeitures, legal fees and related costs, judgments, and any other
costs, liability, fees and expenses that the Depositor, such Servicer, the
Trustee, the Custodian, the Securities Administrator or the Trust Fund may
sustain as a result of the Master Servicer's or Backup Servicer's respective
willful malfeasance, bad faith or negligence in the performance of its duties
hereunder or by reason of its reckless disregard for its obligations and duties
under this Agreement, including, without limitation, its obligations under
Sections 3.02(e), 3.22 and 3.23 notwithstanding any transfer to a successor
master servicer or securities administrator, as the case may be. The Depositor,
Securities Administrator, the applicable Servicer, the Custodian and the Trustee
shall immediately notify the Master Servicer or Backup Servicer, as applicable,
if a claim is made by a third party with respect to this Agreement or the
Mortgage Loans which would entitle the Depositor, such Servicer, the Trustee,
the Securities Administrator, the Custodian or the Trust Fund to indemnification
under this Section 9.12, whereupon the Master Servicer or the Backup Servicer
shall assume the defense of any such claim and pay all expenses in connection
therewith, including counsel fees, and promptly pay, discharge and satisfy any
judgment or decree which may be entered against it or them in respect of such
claim.

          Each of the Master Servicer and the Backup Servicer agree to indemnify
and hold harmless the Trustee from and against any and all claims, losses,
penalties, fines, forfeitures, legal fees and related costs, judgments, and any
other costs, liability, fees and expenses (including reasonable attorneys' fees)
that the Trustee may sustain as a result of such respective liability or
obligations of the Master Servicer or Backup Servicer, as applicable, and in
connection with the Trustee's assumption (not including the Trustee's
performance, except to the extent that costs or liability of the Trustee are
created or increased as a result of negligent or wrongful acts or omissions of
the Master Servicer or the Backup Servicer prior to its replacement as Master
Servicer or Backup Servicer) of the Master Servicer's or Backup Servicer's
obligations, as applicable, duties or responsibilities under such agreement.

          The Trust Fund will indemnify each of the Master Servicer and Backup
Servicer and hold it harmless against any and all claims, losses, penalties,
fines, forfeitures, legal fees and related costs, judgments, and any other
costs, liabilities, fees and expenses that the Master


                                       169



Servicer or Backup Servicer, as applicable may incur or sustain in connection
with, arising out of or related to this Agreement or the Certificates, except to
the extent that any such loss, liability or expense is related to (i) a material
breach of the Master Servicer's and Backup Servicer's, as applicable,
representations and warranties in this Agreement or (ii) the Master Servicer's
and Backup Servicer's, as applicable, willful malfeasance, bad faith or
negligence or by reason of its reckless disregard of its duties and obligations
under any such agreement; provided that any such loss, liability or expense
constitutes an "unanticipated expense incurred by the REMIC" within the meaning
of Treasury Regulations Section 1.860G-1(b)(3)(ii). Each of the Master Servicer
and Backup Servicer shall be entitled to reimbursement for any such indemnified
amount from funds on deposit in the Distribution Account.

                                    ARTICLE X

                     CONCERNING THE SECURITIES ADMINISTRATOR

          Section 10.01 Duties of Securities Administrator. The Securities
Administrator shall undertake to perform such duties and only such duties as are
specifically set forth in this Agreement.

          The Securities Administrator, upon receipt of all resolutions,
certificates, statements, opinions, reports, documents, orders or other
instruments furnished to the Securities Administrator that are specifically
required to be furnished pursuant to any provision of this Agreement shall
examine them to determine whether they are in the form required by this
Agreement; provided, however, that the Securities Administrator shall not be
responsible for the accuracy or content of any such resolution, certificate,
statement, opinion, report, document, order or other instrument. If any such
instrument is found not to conform in any material respect to the requirements
of this Agreement, the Securities Administrator shall notify the
Certificateholders of such non conforming instrument in the event the Securities
Administrator, after so requesting, does not receive a satisfactorily corrected
instrument.

          No provision of this Agreement shall be construed to relieve the
Securities Administrator from liability for its own negligent action, its own
negligent failure to act or its own willful misconduct; provided, however, that:

               (i) the duties and obligations of the Securities Administrator
     shall be determined solely by the express provisions of this Agreement, the
     Securities Administrator shall not be liable except for the performance of
     such duties and obligations as are specifically set forth in this
     Agreement, no implied covenants or obligations shall be read into this
     Agreement against the Securities Administrator and the Securities
     Administrator may conclusively rely, as to the truth of the statements and
     the correctness of the opinions expressed therein, upon any certificates or
     opinions furnished to the Securities Administrator and conforming to the
     requirements of this Agreement which it believed in good faith to be
     genuine and to have been duly executed by the proper authorities respecting
     any matters arising hereunder;


                                       170



               (ii) the Securities Administrator shall not be liable for an
     error of judgment made in good faith by a Responsible Officer or
     Responsible Officers of the Securities Administrator, unless it shall be
     conclusively determined by a court of competent jurisdiction, such
     determination no longer subject to appeal, that the Securities
     Administrator was negligent in ascertaining the pertinent facts;

               (iii) the Securities Administrator shall not be liable with
     respect to any action or inaction taken, suffered or omitted to be taken by
     it in good faith in accordance with the direction of the Holders of
     Certificates evidencing not less than 25% of the Voting Rights of
     Certificates relating to the time, method and place of conducting any
     proceeding for any remedy available to the Securities Administrator, or
     exercising or omitting to exercise any trust or power conferred upon the
     Securities Administrator under this Agreement; and

               (iv) the Securities Administrator shall not be accountable, shall
     have no liability and makes no representation as to any acts or omissions
     hereunder of the Master Servicer or the Trustee.

          Section 10.02 Certain Matters Affecting the Securities Administrator.
Except as otherwise provided in Section 10.01:

               (i) the Securities Administrator may request and conclusively
     rely upon and shall be fully protected in acting or refraining from acting
     upon any resolution, Officer's Certificate, certificate of auditors or any
     other certificate, statement, instrument, opinion, report, notice, request,
     consent, order, appraisal, bond or other paper or document believed by it
     to be genuine and to have been signed or presented by the proper party or
     parties and the Securities Administrator shall have no responsibility to
     ascertain or confirm the genuineness of any signature of any such party or
     parties;

               (ii) the Securities Administrator may consult with counsel,
     financial advisers or accountants and the advice of any such counsel,
     financial advisers or accountants and any advice or Opinion of Counsel
     shall be full and complete authorization and protection in respect of any
     action taken or suffered or omitted by it hereunder in good faith and in
     accordance with such advice or Opinion of Counsel;

               (iii) the Securities Administrator shall not be liable for any
     action or inaction taken, suffered or omitted by it in good faith and
     believed by it to be authorized or within the discretion or rights or
     powers conferred upon it by this Agreement;

               (iv) the Securities Administrator shall not be bound to make any
     investigation into the facts or matters stated in any resolution,
     certificate, statement, instrument, opinion, report, notice, request,
     consent, order, approval, bond or other paper or


                                       171



     document, unless requested in writing so to do by Holders of Certificates
     evidencing not less than 25% of the Voting Rights allocated to each Class
     of Certificates; provided, however, that if the payment within a reasonable
     time to the Securities Administrator of the costs, expenses or liabilities
     likely to be incurred by it in the making of such investigation is, in the
     opinion of the Securities Administrator, not reasonably assured to the
     Securities Administrator by the security afforded to it by the terms of
     this Agreement, the Securities Administrator may require reasonable
     indemnity against such expense or liability as a condition to so
     proceeding. Nothing in this clause (iv) shall derogate from the obligation
     of the Master Servicer to observe any applicable law prohibiting disclosure
     of information regarding the Mortgagors, provided that the Master Servicer
     shall have no liability for disclosure required by this Agreement;

               (v) the Securities Administrator may execute any of the trusts or
     powers hereunder or perform any duties hereunder either directly or by or
     through agents or attorneys or a custodian and the Securities Administrator
     shall not be responsible for any misconduct or negligence on the part of
     any such agent, attorney or custodian appointed by the Securities
     Administrator with due care;

               (vi) the Securities Administrator shall not be required to risk
     or expend its own funds or otherwise incur any financial liability in the
     performance of any of its duties or in the exercise of any of its rights or
     powers hereunder if it shall have reasonable grounds for believing that
     repayment of such funds or adequate indemnity against such risk or
     liability is not assured to it, and none of the provisions contained in
     this Agreement shall in any event require the Securities Administrator to
     perform, or be responsible for the manner of performance of, any of the
     obligations of the Master Servicer or the Backup Servicer under this
     Agreement;

               (vii) the Securities Administrator shall be under no obligation
     to exercise any of the trusts, rights or powers vested in it by this
     Agreement or to institute, conduct or defend any litigation hereunder or in
     relation hereto at the request, order or direction of any of the
     Certificateholders, pursuant to the provisions of this Agreement, unless
     such Certificateholders shall have offered to the Securities Administrator
     reasonable security or indemnity satisfactory to the Securities
     Administrator against the costs, expenses and liabilities which may be
     incurred therein or thereby;

               (viii) the Securities Administrator shall have no obligation to
     appear in, prosecute or defend any legal action that is not incidental to
     its duties hereunder and which in its opinion may involve it in any expense
     or liability; provided, however, that the Securities Administrator may in
     its discretion undertake any such action that it may deem necessary or
     desirable in respect of this Agreement and the rights and duties of the
     parties hereto and the interests of the Trustee, the Securities
     Administrator and the Certificateholders hereunder. In such event, the
     legal expenses and costs of such action and any liability resulting
     therefrom shall be expenses, costs and liabilities of the Trust


                                       172



     Fund, and the Securities Administrator shall be entitled to be reimbursed
     therefor out of the Distribution Account;

               (ix) the right of the Securities Administrator to perform any
     discretionary act enumerated in this Agreement shall not be construed as a
     duty, and the Securities Administrator shall not be answerable for other
     than its negligence, bad faith or willful misconduct in the performance of
     such act; and

               (x) the Securities Administrator shall not be required to give
     any bond or surety in respect of the execution of the Trust Fund created
     hereby or the powers granted hereunder.

          The Securities Administrator shall have no duty (A) to see to any
recording, filing, or depositing of this Agreement or any agreement referred to
herein or any financing statement or continuation statement evidencing a
security interest, or to see to the maintenance of any such recording or filing
or depositing or to any rerecording, refiling or redepositing thereof, (B) to
see to the provision of any insurance or (C) to see to the payment or discharge
of any tax, assessment, or other governmental charge or any lien or encumbrance
of any kind owing with respect to, assessed or levied against, any part of the
Trust Fund other than from funds available in the Distribution Account.

          Section 10.03 Securities Administrator Not Liable for Certificates or
Mortgage Loans. The recitals contained herein and in the Certificates shall not
be taken as the statements of the Securities Administrator, and the Securities
Administrator assumes no responsibility for their correctness. The Securities
Administrator makes no representations as to the validity or sufficiency of this
Agreement or of the Certificates or of any Mortgage Loan or related document
other than with respect to the Securities Administrator's execution and
authentication of the Certificates. The Securities Administrator shall not be
accountable for the use or application by the Depositor or the Master Servicer
of any funds paid to the Depositor or the Master Servicer in respect of the
Mortgage Loans or deposited in or withdrawn from the Distribution Account by the
Depositor or the Master Servicer.

          Section 10.04 Securities Administrator May Own Certificates. The
Securities Administrator in its individual or any other capacity may become the
owner or pledgee of Certificates and may transact business with the parties
hereto and their Affiliates with the same rights as it would have if it were not
the Securities Administrator.

          Section 10.05 Securities Administrator's Fees and Expenses. The
Securities Administrator shall be entitled to the investment income earned on
amounts in the Distribution Account. The Securities Administrator and any
director, officer, employee, agent or "control person" within the meaning of the
Securities Act of 1933, as amended, and the Securities Exchange of 1934, as
amended ("Control Person"), of the Securities Administrator shall be indemnified
by the Trust and held harmless against any loss, liability or expense (including
reasonable attorney's fees) (i) incurred in connection with any claim or legal
action relating to (a) this Agreement, (b) the Mortgage Loans or (c) the
Certificates, other than any loss, liability or


                                       173



expense incurred by reason of willful misfeasance, bad faith or negligence in
the performance of any of the Securities Administrator's duties hereunder, (ii)
incurred in connection with the performance of any of the Securities
Administrator's duties hereunder, other than any loss, liability or expense
incurred by reason of willful misfeasance, bad faith or negligence in the
performance of any of the Securities Administrator's duties hereunder or (iii)
incurred by reason of any action of the Securities Administrator taken at the
direction of the Certificateholders, provided that any such loss, liability or
expense constitutes an "unanticipated expense incurred by the REMIC" within the
meaning of Treasury Regulations Section 1.860G 1(b)(3)(ii). Such indemnity shall
survive the termination of this Agreement or the resignation or removal of the
Securities Administrator hereunder. Without limiting the foregoing, and except
for any such expense, disbursement or advance as may arise from the Securities
Administrator's negligence, bad faith or willful misconduct, or which would not
be an "unanticipated expense" within the meaning of the second preceding
sentence, the Securities Administrator shall be reimbursed by the Trust for all
reasonable expenses, disbursements and advances incurred or made by the
Securities Administrator in accordance with any of the provisions of this
Agreement with respect to: (A) the reasonable compensation and the expenses and
disbursements of its counsel not associated with the closing of the issuance of
the Certificates, (B) the reasonable compensation, expenses and disbursements of
any accountant, engineer, appraiser or other agent that is not regularly
employed by the Securities Administrator, to the extent that the Securities
Administrator must engage such Persons to perform acts or services hereunder and
(C) printing and engraving expenses in connection with preparing any Definitive
Certificates. The Trust shall fulfill its obligations under this paragraph from
amounts on deposit from time to time in the Distribution Account. The Securities
Administrator shall be required to pay all expenses incurred by it in connection
with its activities hereunder and shall not be entitled to reimbursement
therefor except as provided in this Agreement.

          Notwithstanding anything to the contrary contained herein, any amounts
payable to JPMorgan Chase Bank, National Association, in its capacity as
Securities Administrator pursuant to Section 8.05 and Sections 3.11 and 6.03
shall be reimbursable by the Trust in an amount equal to $250,000 in the
aggregate per calendar year as a first priority expense and all other amounts in
excess of $250,000 per calendar year shall be reimbursable from the Trust on
each Distribution Date after distribution of all amounts pursuant to Section
4.02(a)(iii)(R) on such Distribution Date; provided, however, that JPMorgan
Chase Bank, National Association, in its capacity as Securities Administrator
shall be entitled to reimbursement by the Trust in an amount up to an additional
$250,000 in the aggregate per calendar year as a first priority expense with
respect to servicing transfer costs and expenses incurred by JPMorgan Chase
Bank, National Association, in its capacity as Securities Administrator.

          The Securities Administrator shall not be entitled to payment or
reimbursement from the Unaffiliated Seller for any routine ongoing expenses
incurred by JPMorgan Chase Bank, National Association, in its capacity as
Securities Administrator and/or Master Servicer or Backup Servicer in the
ordinary course of its duties as Securities Administrator, Master Servicer,
Backup Servicer, Registrar, or paying agent under this Agreement or for any
other expenses, including indemnification payments, except as set forth herein.


                                       174



          The Trustee executes the Certificates and the Securities Administrator
authenticates the Certificates not in its individual capacity but solely as
Trustee and Securities Administrator, respectively, of the Trust Fund created by
this Agreement, in the exercise of the powers and authority conferred and vested
in it by this Agreement.

          Section 10.06 Eligibility Requirements for Securities Administrator.
The Securities Administrator hereunder shall at all times be a corporation or
association organized and doing business under the laws the United States of
America or any state thereof, authorized under such laws to exercise corporate
trust powers, having a combined capital and surplus of at least $50,000,000,
subject to supervision or examination by federal or state authority and with a
credit rating of at least investment grade. If such corporation or association
publishes reports of condition at least annually, pursuant to law or to the
requirements of the aforesaid supervising or examining authority, then for the
purposes of this Section 10.06 the combined capital and surplus of such
corporation or association shall be deemed to be its combined capital and
surplus as set forth in its most recent report of condition so published. In
case at any time the Securities Administrator shall cease to be eligible in
accordance with the provisions of this Section 10.06, the Securities
Administrator shall resign immediately in the manner and with the effect
specified in Section 10.07 hereof. The entity serving as Securities
Administrator may have normal banking and trust relationships with the Depositor
and its affiliates or the Trustee and its affiliates.

          Any successor Securities Administrator (i) may not be an originator,
the Master Servicer, the Backup Servicer, a Servicer, the Depositor or an
affiliate of the Depositor unless the Securities Administrator functions are
operated through an institutional trust department of the Securities
Administrator, (ii) must be authorized to exercise corporate trust powers under
the laws of its jurisdiction of organization, and (iii) must be rated at least
"A/F1" by Fitch, if Fitch is a Rating Agency and rates such successor, or the
equivalent rating by S&P or Moody's. If no successor Securities Administrator
shall have been appointed and shall have accepted appointment within 60 days
after the Securities Administrator ceases to be the Securities Administrator
pursuant to Section 10.07, then the Trustee may (but shall not be obligated to)
become the successor Securities Administrator. The Depositor shall appoint a
successor to the Securities Administrator in accordance with Section 10.07. The
Trustee shall notify the Rating Agencies of any change of Securities
Administrator.

          Section 10.07 Resignation and Removal of Securities Administrator. The
Securities Administrator may at any time resign by giving written notice of
resignation to the Depositor, the Swap Provider and the Trustee and each Rating
Agency not less than 60 days before the date specified in such notice when,
subject to Section 10.08, such resignation is to take effect, and acceptance by
a successor Securities Administrator in accordance with Section 10.08 meeting
the qualifications set forth in Section 10.06. If no successor Securities
Administrator meeting such qualifications shall have been so appointed by the
Depositor and have accepted appointment within 30 days after the giving of such
notice of resignation, the resigning Securities Administrator may petition any
court of competent jurisdiction for the appointment of a successor Securities
Administrator.


                                       175



          If at any time the Securities Administrator shall cease to be eligible
in accordance with the provisions of Section 10.06 hereof and shall fail to
resign after written request thereto by the Depositor, or if at any time the
Securities Administrator shall become incapable of acting, or shall be adjudged
as bankrupt or insolvent, or a receiver of the Securities Administrator or of
its property shall be appointed, or any public officer shall take charge or
control of the Securities Administrator or of its property or affairs for the
purpose of rehabilitation, conservation or liquidation, or a tax is imposed with
respect to the Trust Fund by any state in which the Securities Administrator or
the Trust Fund is located and the imposition of such tax would be avoided by the
appointment of a different Securities Administrator, then the Depositor may
remove the Securities Administrator and appoint a successor Securities
Administrator by written instrument, in triplicate, one copy of which instrument
shall be delivered to the Securities Administrator so removed, one copy of which
shall be delivered to the Master Servicer and one copy to the successor
Securities Administrator.

          Any resignation or removal of the Securities Administrator and
appointment of a successor Securities Administrator pursuant to any of the
provisions of this Section 10.07 shall become effective upon acceptance by the
successor Securities Administrator of appointment as provided in Section 10.08
hereof.

          Section 10.08 Successor Securities Administrator. Any successor
Securities  Administrator  (which may be the  Trustee)  appointed as provided in
Section 10.07 hereof shall execute, acknowledge and deliver to the Swap Provider
and  the  Depositor  and to its  predecessor  Securities  Administrator  and the
Trustee an instrument  accepting  such  appointment  hereunder and thereupon the
resignation or removal of the predecessor Securities  Administrator shall become
effective and such successor Securities Administrator,  without any further act,
deed or  conveyance,  shall  become  fully  vested with all the rights,  powers,
duties and obligations of its predecessor hereunder,  with the like effect as if
originally named as Securities Administrator herein. The Depositor, the Trustee,
the  Master  Servicer,  the  Backup  Servicer  and  the  predecessor  Securities
Administrator  shall  execute and  deliver  such  instruments  and do such other
things as may  reasonably be required for more fully and  certainly  vesting and
confirming in the successor  Securities  Administrator all such rights,  powers,
duties, and obligations.

          No successor Securities Administrator shall accept appointment as
provided in this Section 10.08 unless at the time of such acceptance such
successor Securities Administrator shall be eligible under the provisions of
Section 10.06 hereof and its appointment shall not adversely affect the then
current rating of the Certificates, as confirmed in writing by each Rating
Agency.

          Upon acceptance by a successor Securities Administrator of appointment
as provided in this Section 10.08, the Depositor shall mail notice of the
succession of such Securities Administrator hereunder to all Holders of
Certificates. If the Depositor fails to mail such notice within 10 days after
acceptance by the successor Securities Administrator of appointment, the
successor Securities Administrator shall cause such notice to be mailed at the
expense of the Depositor.

          Section 10.09 Merger or Consolidation of Securities Administrator. Any
corporation or other entity into which the Securities Administrator may be
merged or converted


                                       176



or with which it may be consolidated or any corporation or other entity
resulting from any merger, conversion or consolidation to which the Securities
Administrator shall be a party, or any corporation or other entity succeeding to
the business of the Securities Administrator, shall be the successor of the
Securities Administrator hereunder, provided that such corporation or other
entity shall be eligible under the provisions of Section 10.06 hereof, without
the execution or filing of any paper or further act on the part of any of the
parties hereto, anything herein to the contrary notwithstanding. In connection
with the succession to the Securities Administrator under this Agreement by any
Person (i) into which the Securities Administrator may be merged or
consolidated, or (ii) which may be appointed as a successor to the Securities
Administrator, the Securities Administrator shall notify the Depositor of such
succession or appointment and shall furnish to the Depositor all information
reasonably necessary for the Securities Administrator to accurately and timely
report, pursuant to Section 8.12(g), the event under Item 6.02 of Form 8-K
pursuant to the Exchange Act (if such reports under the Exchange Act are
required to be filed under the Exchange Act).

          Section 10.10 Assignment or Delegation of Duties by the Securities
Administrator. Except as expressly provided herein, the Securities Administrator
shall not assign or transfer any of its rights, benefits or privileges hereunder
to any other Person, or delegate to or subcontract with, or authorize or appoint
any other Person to perform any of the duties, covenants or obligations to be
performed by the Securities Administrator; provided, however, that the
Securities Administrator shall have the right with the prior written consent of
the Depositor (which shall not be unreasonably withheld or delayed) and upon
delivery to the Trustee and the Depositor of a letter from each Rating Agency to
the effect that such action shall not result in a downgrade of the ratings
assigned to any of the Certificates, to delegate or assign to or subcontract
with or authorize or appoint any qualified Person to perform and carry out any
duties, covenants or obligations to be performed and carried out by the
Securities Administrator hereunder, provided, further, that the Securities
Administrator complies with Section 3.02(e) as if the Securities Administrator
were a "Servicer" pursuant to that Section. Notice of such permitted assignment
shall be given promptly by the Securities Administrator to the Depositor, the
Swap Provider and the Trustee. If, pursuant to any provision hereof, the duties
of the Securities Administrator are transferred to a successor securities
administrator, the entire compensation payable to the Securities Administrator
pursuant hereto shall thereafter be payable to such successor securities
administrator but in no event shall the fee payable to the successor Securities
Administrator exceed that payable to the predecessor Securities Administrator.

                                   ARTICLE XI
                                   TERMINATION

          Section 11.01 Termination upon Liquidation or Purchase of the Mortgage
Loans.

          Subject to Section 11.03, the obligations and responsibilities of the
Depositor, each Servicer, the Securities Administrator and the Trustee created
hereby with respect to the Trust Fund shall terminate upon the earlier of (a)
the purchase, on or after the applicable Optional Termination Date, by one or
more Servicers or the Class X Certificateholders (subject to the restrictions
set forth in the definition of "Optional Termination Date") of all Mortgage
Loans (and REO Properties) at the price equal to the sum of (i) 100% of the
unpaid principal


                                       177



balance of each Mortgage Loan (other than in respect of REO Property) plus
accrued and unpaid interest thereon at the applicable Mortgage Rate, (ii) the
lesser of (x) the appraised value of any REO Property as determined by the
higher of two appraisals completed by two independent appraisers selected by the
party exercising the optimal termination at the expense of the party exercising
the optimal termination plus, accrued and unpaid interest on each Mortgage Loan
at the applicable Mortgage Rate and (y) the unpaid principal balance of each
Mortgage Loan related to any REO Property, in each case plus accrued and unpaid
interest thereon at the applicable Mortgage Rate, (iii) all costs and expenses
incurred by, or on behalf of, the Trust Fund, of which the Securities
Administrator has actual knowledge, in connection with any violation by such
Mortgage Loan of any predatory or abusive-lending law and (iv) any Swap
Termination Payment, other than a Defaulted Swap Termination Payment, owed to
the Swap Provider (the "Termination Price") and (b) the later of (i) the
maturity or other liquidation of the last Mortgage Loan remaining in the Trust
Fund and the disposition of all REO Property and (ii) the distribution to
Certificateholders of all amounts required to be distributed to them pursuant to
this Agreement. In no event shall the trusts created hereby continue beyond the
expiration of 21 years from the death of the survivor of the descendants of
Joseph P. Kennedy, the late Ambassador of the United States to the Court of St.
James's, living on the date hereof.

          Notwithstanding the foregoing, if Standard & Poor's has rated a class
of debt securities ("NIM Securities") that are backed by the Class X
Certificates and Class P Certificates and that are outstanding on any date on
which a Servicer intends or the Servicers intend to exercise its option to
purchase the Mortgage Loans, a Servicer or the Servicers will be permitted to
exercise such option only if one of the following additional conditions is met:
(i) after distribution of the Termination Price to the Certificateholders (other
than the Holders of the Class X Certificates, Class P Certificates and Class R
Certificates) to redeem the related Certificates, the remainder of the
Termination Price (the "Remainder Amount") is distributed to the Holders of the
Class X Certificates and Class P Certificates and is sufficient to pay the
outstanding principal amount of and accrued and unpaid interest on the NIM
Securities to the extent the NIM Securities are then outstanding; or (ii) (A) at
the same time that a Servicer remits or the Servicers remit the Termination
Price to the Master Servicer, it also remits to the Securities Administrator an
additional amount which, in combination with the Remainder Amount, is sufficient
to pay the outstanding principal amount of and accrued and unpaid interest on
the NIM Securities, to the extent the NIM Securities are then outstanding, and
(B) the Securities Administrator remits the Remainder Amount to the Holders of
the Class X Certificates and Class P Certificates and remits that additional
amount directly to the NIM Trustee (plus any outstanding fees and expenses due
and owing to the NIM Trustee) under the indenture creating the NIM Securities.

          Section 11.02 Final Distribution on the Certificates.

          If on any Remittance Date, the Servicers determine that there are no
Outstanding Mortgage Loans and no other funds or assets in the Trust Fund other
than the funds in the Collection Accounts, the Servicers shall direct the
Securities Administrator promptly to send a Notice of Final Distribution to each
Certificateholder. If any Servicer individually elects to terminate the Trust
Fund pursuant to clause (a) of Section 11.01, such Servicer shall notify the
other Servicer of such election by the 15th day of the month preceding the month
of the final


                                       178



distribution and the other Servicer shall have 5 days to elect, by notice to the
other Servicer, to purchase the Mortgage Loans it services. If the other such
Servicer does not so elect to purchase the Mortgage Loans it services, the
terminating Servicer shall be required to purchase all the Mortgage Loans. If
any Servicer or both Servicers so elect to terminate, by the 25th day of the
month preceding the month of the final distribution, such Servicer or Servicers
shall notify the Depositor, the Securities Administrator and the Trustee of the
final Distribution Date the Servicers or the Class X Certificateholder of the
date such Servicer or Servicers intend to terminate the Trust Fund and of the
applicable repurchase price of the Mortgage Loans and REO Properties.

          A Notice of Final Distribution, specifying the Distribution Date on
which Certificateholders may surrender their Certificates for payment of the
final distribution and cancellation, shall be given promptly by the Securities
Administrator by letter to Certificateholders mailed not earlier than the 10th
day and not later than the 15th day of the month of such final distribution. Any
such Notice of Final Distribution shall specify (a) the Distribution Date upon
which final distribution on the Certificates will be made upon presentation and
surrender of Certificates at the office therein designated, (b) the amount of
such final distribution, (c) the location of the office or agency at which such
presentation and surrender must be made, and (d) that the Record Date otherwise
applicable to such Distribution Date is not applicable, distributions being made
only upon presentation and surrender of the Certificates at the office therein
specified. A Servicer or the Servicers, as the case may be, will give such
Notice of Final Distribution to each Rating Agency and the Swap Provider at the
time such Notice of Final Distribution is given to Certificateholders.

          In the event such Notice of Final Distribution is given, each Servicer
shall cause all funds in its Collection Account to be remitted to the Master
Servicer for deposit in the Distribution Account on the Business Day prior to
the applicable Distribution Date in an amount equal to the final distribution in
respect of the Certificates. Upon such final deposit with respect to the Trust
Fund and the receipt by the Securities Administrator of a Request for Release
therefor, the Securities Administrator shall forward the Request for Release to
the Custodian and the Custodian shall promptly release to the applicable
Servicer or Servicers, as the case may be, the Custodial Files for the Mortgage
Loans.

          Upon presentation and surrender of the Certificates, the Securities
Administrator shall cause to be distributed to the Certificateholders of each
Class (after reimbursement of all amounts due to the Servicers, the Depositor,
the Swap Provider and the Trustee hereunder), in each case on the final
Distribution Date and in the order set forth in Section 4.02, in proportion to
their respective Percentage Interests, with respect to Certificateholders of the
same Class, up to an amount equal to (i) as to each Class of Regular
Certificates (except the Class X Certificates), the Certificate Balance thereof
plus for each such Class and the Class X Certificates accrued interest thereon
in the case of an interest-bearing Certificate and all other amounts to which
such Classes are entitled pursuant to Section 4.02 and (ii) as to the Residual
Certificates, the amount, if any, which remains on deposit in the Distribution
Account (other than the amounts retained to meet claims) after application
pursuant to clause (i) above.

          In the event that any affected Certificateholders shall not surrender
Certificates for cancellation within six months after the date specified in the
above mentioned written notice,


                                       179



the Securities Administrator shall give a second written notice to the remaining
Certificateholders to surrender their Certificates for cancellation and receive
the final distribution with respect thereto. If within six months after the
second notice all the applicable Certificates shall not have been surrendered
for cancellation, the Securities Administrator may take appropriate steps, or
may appoint an agent to take appropriate steps, to contact the remaining
Certificateholders concerning surrender of their Certificates, and the cost
thereof shall be paid out of the funds and other assets which remain a part of
the Trust Fund. If within one year after the second notice all Certificates
shall not have been surrendered for cancellation, the Class R Certificateholders
shall be entitled to all unclaimed funds and other assets of the Trust Fund
which remain subject hereto.

          Section 11.03 Additional Termination Requirements.

          In the event the applicable Servicer or all of the Servicers exercise
their purchase option with respect to the Mortgage Loans as provided in Section
11.01, the Trust Fund shall be terminated in accordance with the following
additional requirements, unless the Securities Administrator has been supplied
with an Opinion of Counsel, at the expense of the applicable Servicer or all of
the Servicers or the Class X Certificateholder, as applicable, to the effect
that the failure to comply with the requirements of this Section 11.03 will not
(i) result in the imposition of taxes on "prohibited transactions" on any REMIC
created hereunder as defined in Section 860F of the Code, or (ii) cause any
REMIC created hereunder to fail to qualify as a REMIC at any time that any
Certificates are outstanding:

          (a) The Securities Administrator on behalf of the Trustee shall sell
all of the assets of the Trust Fund to the applicable Servicer and, no later
than the next Distribution Date after such sale (and in no event more than 90
days after such sale), shall, in the order set forth in Section 4.02 and subject
to the payment of all amounts payable under Section 4.02, distribute to the
Certificateholders the proceeds of such sale in complete liquidation of each of
the REMICs created hereunder; and

          (b) The Securities Administrator shall attach a statement to the final
federal income tax return for each of the REMICs created hereunder stating that
pursuant to Treasury regulations section 1.860F-1, the first day of the 90-day
liquidation period for each such REMIC was the date on which the Securities
Administrator on behalf of the Trustee sold the assets of the Trust Fund to the
applicable Servicer or Servicers, as the case may be.

                                   ARTICLE XII

                            MISCELLANEOUS PROVISIONS

          Section 12.01 Amendment.

          This Agreement may be amended from time to time (x) by the Depositor,
each Servicer, the Custodian, the Securities Administrator, the Master Servicer,
the Backup Servicer and the Trustee (y) with the consent of the Unaffiliated
Seller unless the Securities Administrator and the Trustee receive an Opinion of
Counsel (which Opinion of Counsel shall not be an


                                       180



expense of the Securities Administrator, the Master Servicer, the Backup
Servicer, the Trustee or the Trust) stating that the amendment will not
adversely affect the Unaffiliated Seller, but (z) without the consent of any of
the Certificateholders (i) to cure any ambiguity or mistake, (ii) to correct any
defective provision herein or to supplement any provision herein which may be
inconsistent with any other provision herein, (iii) to add to the duties of the
Depositor, the Master Servicer, the Backup Servicer, the Securities
Administrator or the Servicers, (iv) to add any other provisions with respect to
matters or questions arising hereunder or (v) to modify, alter, amend, add to or
rescind any of the terms or provisions contained in this Agreement; provided,
that any action pursuant to clauses (iv) or (v) above shall not, as evidenced by
an Opinion of Counsel (which Opinion of Counsel shall not be an expense of the
Securities Administrator, the Trustee, the Master Servicer, the Backup Servicer
or the Trust), adversely affect in any material respect the interests of any
Certificateholder (it being understood that any Opinion of Counsel with respect
to income tax matters will be limited to an opinion that such amendment will not
cause the imposition of any federal income tax on any REMIC created hereunder or
the Certificateholders or cause any REMIC created hereunder to fail to qualify
as a REMIC at any time that any Certificates are outstanding); and provided,
further, that any such action pursuant to clause (iv) or (v) above shall not be
deemed to adversely affect in any material respect the interests of the
Certificateholders if the Person requesting the amendment obtains a letter from
each Rating Agency stating that the amendment would not result in the
downgrading or withdrawal of the respective ratings then assigned to the
Certificates; it being understood and agreed that any such letter in and of
itself will not represent a determination as to the materiality of any such
amendment and will represent a determination only as to the credit issues
affecting any such rating.

          In addition, this Agreement may also be amended from time to time (x)
by the Trustee, the Depositor, the Custodian, the Securities Administrator, the
Master Servicer, the Backup Servicer and the Servicers and (y) with the consent
of the Unaffiliated Seller unless the Trustee and the Securities Administrator
receive an Opinion of Counsel (which Opinion of Counsel shall not be an expense
of the Securities Administrator, the Master Servicer, the Backup Servicer, the
Trustee or the Trust) stating that the amendment will not adversely affect the
Unaffiliated Seller, but (z) without the consent of the Certificateholders, to
modify, eliminate or add to any of its provisions to such extent as shall be
necessary or helpful to (i) maintain the qualification of REMIC I, REMIC II,
REMIC III, REMIC IV and REMIC V under the Code, (ii) avoid or minimize the risk
of the imposition of any tax on REMIC I, REMIC II, REMIC III, REMIC IV or REMIC
V pursuant to the Code that would be a claim at any time prior to the final
redemption of the Certificates or (iii) comply with any other requirements of
the Code; provided, that the Trustee and the Securities Administrator has been
provided an Opinion of Counsel, which opinion shall be an expense of the party
requesting such opinion but in any case shall not be an expense of the
Securities Administrator, the Master Servicer, the Backup Servicer, the Trustee
or the Trust, to the effect that such action is necessary or helpful to, as
applicable, (i) maintain such qualification, (ii) avoid or minimize the risk of
the imposition of such a tax or (iii) comply with any such requirements of the
Code.

          This Agreement may also be amended from time to time (x) by the
Depositor, the Servicers, the Master Servicer, the Backup Servicer, the
Custodian, the Securities Administrator and the Trustee (y) with the consent of
the Unaffiliated Seller unless the Securities Administrator receives an Opinion
of Counsel (which Opinion of Counsel shall not be an expense of the


                                       181



Securities Administrator, the Master Servicer, the Backup Servicer, the Trustee
or the Trust) stating that the amendment will not adversely affect the
Unaffiliated Seller, and (z), except as set forth in Section 3.27, with the
consent of the Holders of Certificates evidencing Percentage Interests
aggregating not less than 66-2/3% of each Class of Certificates (based on the
aggregate outstanding principal balance of such class at such time) affected
thereby, for the purpose of adding any provisions to or changing in any manner
or eliminating any of the provisions of this Agreement or of modifying in any
manner the rights of the Holders of Certificates; provided, however, that no
such amendment shall (i) reduce in any manner the amount of, or delay the timing
of, payments required to be distributed on any Certificate without the consent
of the Holder of such Certificate, (ii) adversely affect in any material respect
the interests of the Holders of any Class of Certificates in a manner other than
as described in (i), without the consent of the Holders of Certificates of such
Class evidencing, as to such Class, Percentage Interests aggregating not less
than 66-2/3%, or (iii) reduce the aforesaid percentages of Certificates the
Holders of which are required to consent to any such amendment, without the
consent of the Holders of all such Certificates then outstanding.

          Notwithstanding any contrary provision of this Agreement, the Trustee
shall not consent to any amendment to this Agreement unless it shall have first
received an Opinion of Counsel, which opinion shall not be an expense of the
Securities Administrator, the Master Servicer, the Backup Servicer, the Trustee
or the Trust, to the effect that such amendment will not cause the imposition of
any federal income tax on any REMIC or the Certificateholders or cause any REMIC
created hereunder to fail to qualify as a REMIC at any time that any
Certificates are outstanding.

          Notwithstanding the foregoing provisions of this Section 12.01, with
respect to any amendment that significantly modifies the permitted activities of
the Trustee, the Securities Administrator, the Master Servicer, the Backup
Servicer or the Servicers, any Certificate beneficially owned by the Depositor,
the Unaffiliated Seller or any of their respective Affiliates shall be deemed
not to be outstanding (and shall not be considered when determining the
percentage of Certificateholders consenting or when calculating the total number
of Certificates entitled to consent) for purposes of determining if the
requisite consents of Certificateholders under this Section 10.01 have been
obtained.

          Notwithstanding any contrary provision of this Agreement, the
Securities Administrator shall not consent to any amendment, modification or
change to this Agreement without the prior written consent of the Swap Provider,
if such amendment, modification or change could reasonably be expected to have a
material adverse effect on the rights or obligations of the Swap Provider under
this Agreement or under the Interest Rate Swap Agreement. Unless notified by the
Swap Provider that the Swap Provider could reasonably be materially and
adversely affected by such amendment, modification or change, for purposes of
determining whether an amendment, modification or change could reasonably be
expected to have a material adverse effect on the Swap Provider, the Trustee and
the Securities Administrator shall be entitled to rely on an Opinion of Counsel
(which Opinion of Counsel shall not be an expense of the Securities
Administrator or the Trustee) after giving notice of such amendment,
modification or change to the Swap Provider. The Securities Administrator shall
furnish to the Swap Provider a copy of each proposed amendment, modification or
change to this Agreement at least ten Business Days prior to the execution
thereof and a copy of each executed


                                       182



amendment, modification or change to this Agreement promptly upon execution
thereof, along with copies of the letter from each Rating Agency stating that
the amendment, modification or change would not result in the downgrading or
withdrawal of the respective ratings then assigned to the Certificates.

          Promptly after the execution of any amendment to this Agreement
requiring the consent of Certificateholders, the Securities Administrator shall
furnish written notification of the substance or a copy of such amendment to the
Swap Provider, each Certificateholder and each Rating Agency.

          It shall not be necessary for the consent of Certificateholders under
this Section 10.01 to approve the particular form of any proposed amendment, but
it shall be sufficient if such consent shall approve the substance thereof. The
manner of obtaining such consents and of evidencing the authorization of the
execution thereof by Certificateholders shall be subject to such reasonable
regulations as the Trustee may prescribe.

          Nothing in this Agreement shall require the Securities Administrator,
the Trustee or the Custodian to enter into an amendment without receiving an
Opinion of Counsel (which Opinion shall not be an expense of the Trustee, the
Custodian, the Securities Administrator, the Master Servicer, the Backup
Servicer or the Trust), satisfactory to the Trustee, the Securities
Administrator, the Master Servicer, the Backup Servicer and the Custodian that
(i) such amendment is permitted and is not prohibited by this Agreement and that
all requirements for amending this Agreement have been complied with; and (ii)
either (A) the amendment does not adversely affect in any material respect the
interests of any Certificateholder or (B) the conclusion set forth in the
immediately preceding clause (A) is not required to be reached pursuant to this
Section 10.01.

          Section 12.02 Recordation of Agreement; Counterparts.

          This Agreement is subject to recordation in all appropriate public
offices for real property records in all the counties or other comparable
jurisdictions in which any or all of the Mortgaged Properties are situated, and
in any other appropriate public recording office or elsewhere, such recordation
to be effected by each Servicer at its expense, but only upon receipt of an
Opinion of Counsel to the effect that such recordation materially and
beneficially affects the interests of the Certificateholders.

          For the purpose of facilitating the recordation of this Agreement as
herein provided and for other purposes, this Agreement may be executed
simultaneously in any number of counterparts, each of which counterparts shall
be deemed to be an original, and such counterparts shall constitute but one and
the same instrument.

          Section 12.03 Governing Law.

          THIS AGREEMENT SHALL BE CONSTRUED IN ACCORDANCE WITH AND GOVERNED BY
THE SUBSTANTIVE LAWS OF THE STATE OF NEW YORK APPLICABLE TO AGREEMENTS MADE AND
TO BE PERFORMED IN THE STATE OF NEW YORK AND THE OBLIGATIONS, RIGHTS AND
REMEDIES OF THE PARTIES


                                       183



HERETO AND THE CERTIFICATEHOLDERS SHALL BE DETERMINED IN ACCORDANCE WITH SUCH
LAWS.

          Section 12.04 Intention of Parties.

          It is the express intent of the parties hereto that the conveyance (i)
of the Mortgage Loans by the Depositor and (ii) of the Trust Fund by the
Depositor to the Trustee each be, and be construed as, an absolute sale thereof.
It is, further, not the intention of the parties that such conveyances be deemed
a pledge thereof. However, in the event that, notwithstanding the intent of the
parties, such assets are held to be the property of the Depositor, as the case
may be, or if for any other reason this Agreement is held or deemed to create a
security interest in either such assets, then (i) this Agreement shall be deemed
to be a security agreement within the meaning of the Uniform Commercial Code of
the State of New York and (ii) the conveyances provided for in this Agreement
shall be deemed to be an assignment and a grant by the Depositor to the Trustee,
for the benefit of the Certificateholders, of a security interest in all of the
assets transferred, whether now owned or hereafter acquired.

          The Depositor, for the benefit of the Certificateholders and the Swap
Provider, shall, to the extent consistent with this Agreement, take such actions
as may be necessary to ensure that, if this Agreement were deemed to create a
security interest in the Trust Fund, such security interest would be deemed to
be a perfected security interest of first priority under applicable law and will
be maintained as such throughout the term of the Agreement. The Depositor shall
arrange for filing any Uniform Commercial Code continuation statements in
connection with any security interest granted or assigned to the Trustee for the
benefit of the Certificateholders.

          Section 12.05 Notices.

          (a) The Securities Administrator shall use its best efforts to
promptly provide notice to each Rating Agency with respect to each of the
following of which it has actual knowledge:

          1.   Any material change or amendment to this Agreement;

          2.   The occurrence of any Event of Default that has not been cured;

          3.   The resignation or termination of a Servicer, the Securities
               Administrator, the Master Servicer, the Backup Servicer or the
               Trustee and the appointment of any successor;

          4.   The repurchase or substitution of Mortgage Loans pursuant to
               Section 2.03; and

          5.   The final payment to Certificateholders.

          (b) In addition, the Securities Administrator shall promptly furnish
to each Rating Agency copies of the following:


                                       184



          1.   Each report to Certificateholders described in Section 4.03; and

          2.   Any notice of a purchase of a Mortgage Loan pursuant to Section
               2.02, 2.03 or 3.11.

All directions, demands, consents, notices and other communications hereunder
shall be in writing and shall be deemed to have been duly given when delivered
to (a) in the case of the Depositor or the Representative, Morgan Stanley ABS
Capital I Inc. or Morgan Stanley & Co. Incorporated, 1585 Broadway, 10th Floor,
New York, New York, 10036, Attention: Valerie Kay, with a copy to Michelle
Wilke, Esq., 1585 Broadway, 38th Floor, New York, New York 10036, (b) in the
case of the Servicers, Master Financial, Inc., 505 City Parkway West, Suite 800,
Orange, California, 92868, Attention: Alice Sorenson; and Saxon Mortgage
Services, Inc. 4708 Mercantile Drive, Forth Worth, Texas, 76137, Attention:
David Dill, President, with a copy to Saxon Capital, Inc., 4860 Cox Road, Suite
300, Glen Allen, Virginia 23060, Attention: General Counsel, or such other
address as may be hereafter furnished to the parties hereto in writing, (c) in
the case of the Securities Administrator or Master Servicer to the Corporate
Trust Office, JPMorgan Chase Bank, National Association, 4 New York Plaza, 6th
Floor, New York, New York 10004, Attention: Worldwide Securities/Global Debt -
IXIS Real Estate Capital Trust 2006-HE1 or such other address as the Securities
Administrator or Master Servicer may hereafter furnish to the parties hereto,
(d) in the case of the Trustee and the Custodian to Deutsche Bank National Trust
Company, 1761 East St. Andrew Place, Santa Ana, California 92705-4934,
Attention: Trust Administration - IX0601, (e) in the case of the Unaffiliated
Seller, IXIS Real Estate Capital, Inc., 9 West 57th Street, New York, New York
10019, Attention: General Counsel, or such other address as the Unaffiliated
Seller may hereafter furnish to the parties hereto, (f) in the case of each of
the Rating Agencies, the address specified therefor in the definition
corresponding to the name of such Rating Agency, (g) in the case of any
Originator, the address specified therefor in the applicable Mortgage Loan
Purchase Agreement and (h) in the case of the Swap Provider, the address
specified therefor in the Interest Rate Swap Agreement. Notices to
Certificateholders shall be deemed given when mailed, first class postage
prepaid, to their respective addresses appearing in the Certificate Register.

          Section 12.06 Severability of Provisions.

          If any one or more of the covenants, agreements, provisions or terms
of this Agreement shall be for any reason whatsoever held invalid, then such
covenants, agreements, provisions or terms shall be deemed severable from the
remaining covenants, agreements, provisions or terms of this Agreement and shall
in no way affect the validity or enforceability of the other provisions of this
Agreement or of the Certificates or the rights of the Holders thereof.

          Section 12.07 Assignment.

          Notwithstanding anything to the contrary contained herein, except as
provided in Section 6.04, this Agreement may not be assigned by any Servicer
without the prior written consent of the Trustee, the Securities Administrator
and the Depositor; provided, however, that, subject to Section 3.27, a Servicer
may pledge or sell its interest in any reimbursements for P&I Advances or
Servicing Advances hereunder.


                                       185



          Section 12.08 Limitation on Rights of Certificateholders.

          The death or incapacity of any Certificateholder shall not operate to
terminate this Agreement or the trust created hereby, nor entitle such
Certificateholder's legal representative or heirs to claim an accounting or to
take any action or commence any proceeding in any court for a petition or
winding up of the trust created hereby, or otherwise affect the rights,
obligations and liabilities of the parties hereto or any of them.

          No Certificateholder shall have any right to vote (except as provided
herein) or in any manner otherwise control the operation and management of the
Trust Fund, or the obligations of the parties hereto, nor shall anything herein
set forth or contained in the terms of the Certificates be construed so as to
constitute the Certificateholders from time to time as partners or members of an
association; nor shall any Certificateholder be under any liability to any third
party by reason of any action taken by the parties to this Agreement pursuant to
any provision hereof.

          No Certificateholder shall have any right by virtue or by availing
itself of any provisions of this Agreement to institute any suit, action or
proceeding in equity or at law upon or under or with respect to this Agreement,
unless such Holder previously shall have given to the Trustee a written notice
of an Event of Default and of the continuance thereof, as herein provided, and
unless the Holders of Certificates evidencing not less than 25% of the Voting
Rights evidenced by the Certificates shall also have made written request to the
Trustee to institute such action, suit or proceeding in its own name as Trustee
hereunder and shall have offered to the Trustee such reasonable indemnity as it
may require against the costs, expenses, and liabilities to be incurred therein
or thereby, and the Trustee, for 60 days after its receipt of such notice,
request and offer of indemnity shall have neglected or refused to institute any
such action, suit or proceeding; it being understood and intended, and being
expressly covenanted by each Certificateholder with every other
Certificateholder and the Trustee, that no one or more Holders of Certificates
shall have any right in any manner whatever by virtue or by availing itself or
themselves of any provisions of this Agreement to affect, disturb or prejudice
the rights of the Holders of any other of the Certificates, or to obtain or seek
to obtain priority over or preference to any other such Holder or to enforce any
right under this Agreement, except in the manner herein provided and for the
common benefit of all Certificateholders. For the protection and enforcement of
the provisions of this Section 12.08, each and every Certificateholder and the
Trustee shall be entitled to such relief as can be given either at law or in
equity.

          Section 12.09 Inspection and Audit Rights.

          Each Servicer agrees that, on reasonable prior notice, it will permit
any representative of the Depositor, the Unaffiliated Seller, the Securities
Administrator, the Master Servicer, the Backup Servicer or the Trustee during
such Servicer's normal business hours, to examine all the books of account,
records, reports and other papers of such Servicer relating to the Mortgage
Loans, to make copies and extracts therefrom, to cause such books to be audited
by independent certified public accountants selected by the party conducting the
inspection and to discuss its affairs, finances and accounts relating to the
Mortgage Loans with its officers, employees and independent public accountants
(and by this provision each Servicer hereby authorizes said accountants to
discuss with such representative such affairs, finances and


                                       186



accounts), all at such reasonable times and as often as may be reasonably
requested. Any customary out-of-pocket expense of a Servicer incident to the
exercise by the Depositor, the Unaffiliated Seller, the Securities Administrator
or the Trustee of any right under this Section 12.09 shall be borne by such
Servicer.

          Section 12.10 Certificates Nonassessable and Fully Paid.

          It is the intention of the Depositor that Certificateholders shall not
be personally liable for obligations of the Trust Fund, that the interests in
the Trust Fund represented by the Certificates shall be nonassessable for any
reason whatsoever, and that the Certificates, upon due authentication thereof by
the Securities Administrator pursuant to this Agreement, are and shall be deemed
fully paid.

          Section 12.11 [Reserved]

          Section 12.12 Third Party Beneficiary.

          The parties agree that the Swap Provider is intended and shall have
all rights of a third-party beneficiary of this Agreement.

          Section 12.13 Waiver of Jury Trial.

          EACH PARTY HEREBY KNOWINGLY, VOLUNTARILY AND INTENTIONALLY, WAIVES (TO
THE EXTENT PERMITTED BY APPLICABLE LAW) ANY RIGHT IT MAY HAVE TO A TRIAL BY JURY
OF ANY DISPUTE ARISING UNDER OR RELATING TO THIS AGREEMENT AND AGREES THAT ANY
SUCH DISPUTE SHALL BE TRIED BEFORE A JUDGE SITTING WITHOUT A JURY.

          Section 12.14 Regulation AB Compliance; Intent of the Parties;
Reasonableness.

The parties hereto acknowledge that interpretations of the requirements of
Regulation AB may change over time, whether due to interpretive guidance
provided by the Commission or its staff, consensus among participants in the
asset-backed securities markets, advice of counsel, or otherwise, and agree to
comply with reasonable requests made by the Depositor in good faith for delivery
of information under these provisions on the basis of evolving interpretations
of Regulation AB. In connection with the Trust, the Master Servicer, each
Servicer, the Securities Administrator, the Backup Servicer, the Trustee and the
Custodian shall cooperate fully with the Depositor to deliver to the Depositor
(including its assignees or designees), any and all statements, reports,
certifications, records and any other information available to such party and
reasonably necessary in the good faith determination of the parties hereto to
permit the Depositor to comply with the provisions of Regulation AB, together
with such disclosures relating to the Master Servicer, each Servicer, the
Securities Administrator, the Backup Servicer, the Trustee and the Custodian, as
applicable, reasonably believed by the Depositor to be necessary in order to
effect such compliance.


                                       187



          IN WITNESS WHEREOF, the Depositor, the Trustee, the Unaffiliated
Seller, the Servicers, the Securities Administrator, the Master Servicer, the
Backup Servicer and the Custodian have caused their names to be signed hereto by
their respective officers thereunto duly authorized as of the day and year first
above written.

                                    MORGAN STANLEY ABS CAPITAL I INC.,
                                    as Depositor


                                    By:
                                        ----------------------------------------
                                    Name:
                                    Title:


                                    JPMORGAN CHASE BANK, National Association,
                                    as Master Servicer, Backup Servicer and
                                    Securities Administrator


                                    By:
                                        ----------------------------------------
                                    Name:
                                    Title:


                                    DEUTSCHE BANK NATIONAL TRUST COMPANY, solely
                                    as Trustee and not in its individual
                                    capacity, and as Custodian


                                    By:
                                        ----------------------------------------
                                    Name:
                                    Title:


                                    By:
                                        ----------------------------------------
                                    Name:
                                    Title:


                                    MASTER FINANCIAL, INC., as Servicer


                                    By:
                                        ----------------------------------------
                                    Name:
                                    Title:


                                    SAXON MORTGAGE SERVICES INC., as Servicer


                                    By:
                                        ----------------------------------------
                                    Name:
                                    Title:


                                    IXIS REAL ESTATE CAPITAL INC., as
                                    Unaffiliated Seller


                                       188




                                    By:
                                        ----------------------------------------
                                    Name:
                                    Title:


                                    By:
                                        ----------------------------------------
                                    Name:
                                    Title:

                Signature Page to Pooling and Servicing Agreement


                                       189



                                   SCHEDULE I

                             Mortgage Loan Schedule

                       [On File with Dewey Ballantine LLP]


                                      I-A-1



                                   SCHEDULE IA

                   Schedule of Master Financial Serviced Loans

                       [On File with Dewey Ballantine LLP]


                                      IA-1



                                   SCHEDULE IB

                        Schedule of Saxon Serviced Loans

                       [On File with Dewey Ballantine LLP]


                                      IB-1



                                   SCHEDULE II

                     IXIS REAL ESTATE CAPITAL TRUST 2006-HE1

                       Mortgage Pass-Through Certificates,
                                 Series 2006-HE1

               Representations and Warranties of Master Financial

          (1) The Servicer is duly organized as a limited partnership and is
     validly existing and in good standing under the laws of the state of Texas
     and is licensed and qualified to transact any and all business contemplated
     by this Pooling and Servicing Agreement to be conducted by the Servicer in
     any state in which a Mortgaged Property securing a Mortgage Loan is located
     or is otherwise not required under applicable law to effect such
     qualification and, in any event, is in compliance with the doing business
     laws of any such State, to the extent necessary to ensure its ability to
     enforce each Mortgage Loan and to service the Mortgage Loans in accordance
     with the terms of this Pooling and Servicing Agreement;

          (2) The Servicer has the full power and authority to service each
     Mortgage Loan, and to execute, deliver and perform, and to enter into and
     consummate the transactions contemplated by this Pooling and Servicing
     Agreement and has duly authorized by all necessary action on the part of
     the Servicer the execution, delivery and performance of this Pooling and
     Servicing Agreement; and this Pooling and Servicing Agreement, assuming the
     due authorization, execution and delivery thereof by the other parties
     thereto, constitutes a legal, valid and binding obligation of the Servicer,
     enforceable against the Servicer in accordance with its terms, except to
     the extent that (a) the enforceability thereof may be limited by
     bankruptcy, insolvency, moratorium, receivership and other similar laws
     relating to creditors' rights generally and (b) the remedy of specific
     performance and injunctive and other forms of equitable relief may be
     subject to the equitable defenses and to the discretion of the court before
     which any proceeding therefor may be brought;

          (3) The execution and delivery of this Pooling and Servicing Agreement
     by the Servicer, the servicing of the Mortgage Loans by the Servicer
     hereunder, the consummation by the Servicer of any other of the
     transactions herein contemplated, and the fulfillment of or compliance with
     the terms hereof are in the ordinary course of business of the Servicer and
     will not (A) result in a breach of any term or provision of the
     organizational documents of the Servicer or (B) conflict with, result in a
     breach, violation or acceleration of, or result in a default under, the
     terms of any other material agreement or instrument to which the Servicer
     is a party or by which it may be bound, or any statute, order or regulation
     applicable to the Servicer of any court, regulatory body, administrative
     agency or governmental body having jurisdiction over the Servicer; and the
     Servicer is not a party to, bound by, or in breach or violation of any
     indenture or other agreement or instrument, or subject to or in violation
     of any statute, order or regulation of any court, regulatory body,
     administrative agency or governmental body having jurisdiction over it,
     which materially and adversely affects or, to the Servicer's


                                      II-1



     knowledge, would in the future materially and adversely affect, (x) the
     ability of the Servicer to perform its obligations under this Pooling and
     Servicing Agreement or (y) the business, operations, financial condition,
     properties or assets of the Servicer taken as a whole;

          (4) The Servicer is an approved seller/servicer for Fannie Mae or
     Freddie Mac in good standing;

          (5) No action, suit, proceeding or investigation is pending or, to the
     best of the Servicer's knowledge, threatened against the Servicer, before
     any court, administrative agency or other tribunal asserting the invalidity
     of this Pooling and Servicing Agreement, seeking to prevent the
     consummation of any of the transactions contemplated by this Pooling and
     Servicing Agreement or which, either in any one instance or in the
     aggregate, may result in any material adverse change in business,
     operations, financial conditions, properties or assets of the Servicer, or
     in any material impairment of the right or ability of the Servicer to carry
     on its business substantially as now conducted, or in any material
     liability on the part of the Servicer, or which would draw into question
     the validity of this Pooling and Servicing Agreement or the Mortgage Loans
     or of any action taken or to be taken in connection with the obligations of
     the Servicer contemplated herein, or which would be likely to impair
     materially the ability of the Servicer to perform under the terms of this
     Pooling and Servicing Agreement;

          (6) No consent, approval, authorization or order of any court or
     governmental agency or body is required for the execution, delivery and
     performance by the Servicer of, or compliance by the Servicer with, this
     Pooling and Servicing Agreement or the consummation by the Servicer of the
     transactions contemplated by this Pooling and Servicing Agreement, except
     for such consents, approvals, authorizations or orders, if any, that have
     been obtained prior to the Closing Date;

          (7) The Servicer represents that its computer and other systems used
     in servicing the Mortgage Loans operate in a manner such that the Servicer
     can service the Mortgage Loans in accordance with the terms of this Pooling
     and Servicing Agreement; and

          (8) With respect to each Mortgage Loan, to the extent the Servicer
     serviced such Mortgage Loan and to the extent the Servicer provided monthly
     reports to the three credit repositories, the Servicer has fully furnished,
     in accordance with the Fair Credit Reporting Act and its implementing
     regulation, accurate and compete information (i.e., favorable and
     unfavorable) on its borrower credit files to Equifax, Experian, and Trans
     Union Credit Information Company (three of the national credit
     repositories), on a monthly basis.


                                      II-2



                                  SCHEDULE IIA

           Further Representations and Warranties of Master Financial

          (1) Mortgage Loan Schedule. With respect to each Mortgage Loan, as of
     the applicable Cut-off Date, each of (1) the last Due Date on which a
     payment was actually applied to the outstanding principal balance of each
     Mortgage Loan; (2) the Stated Principal Balance of each Mortgage Loan,
     after deduction of payments of principal due and collected on or before the
     applicable Cut-off Date; and (3) the Servicing Transfer Date for each
     Mortgage Loan, in each case, as listed on the Mortgage Loan Schedule, is
     true and correct;

          (2) Payments Current. Unless otherwise indicated on the related
     Mortgage Loan Schedule, with respect to each Mortgage Loan, no Scheduled
     Payment is 30 days or more Delinquent as of the Cut-off Date nor has any
     Payment been 30 days or more Delinquent at any time from and after the
     Servicing Transfer Date through the Cut-off Date;

          (3) Original Terms Unmodified. With respect to each Mortgage Loan, the
     terms of the Mortgage Note and Mortgage have not been impaired, waived,
     altered or modified by or on behalf of the Servicer from and after the
     Servicing Transfer Date;

          (4) No Satisfaction of Mortgage. With respect to each Mortgage Loan,
     since the related Servicing Transfer Date and except for prepayments in
     full, the Mortgage has not been satisfied, cancelled, subordinated or
     rescinded, in whole or in part, and the Mortgaged Property has not been
     released from the lien of the Mortgage, in whole or in part, nor has any
     instrument been executed that would effect any such release, cancellation,
     subordination or rescission. From and after the Servicing Transfer Date,
     the Servicer has not waived the performance by the Mortgagor of any action,
     if the Mortgagor's failure to perform such action would cause the Mortgage
     Loan to be in default, nor has the Servicer waived any default resulting
     from any action or inaction by the Mortgagor;

          (5) No Defaults. With respect to each Mortgage Loan, to the best
     knowledge of the Servicer, other than payments due but not yet 30 days
     Delinquent, there is no material default, breach, violation or event which
     would permit acceleration existing under the Mortgage or the Mortgage Note;

          (6) Escrow Payments/Interest Rate Adjustments. With respect to each
     Mortgage Loan, since the Servicing Transfer Date, the servicing and
     collection practices used by the Servicer with respect to such Mortgage
     Loan have been in all material respects in compliance with Accepted
     Servicing Practices, applicable laws and regulations, and have been in all
     material respects legal and proper. With respect to escrow deposits and
     Escrow Payments, if any, all such deposits and payments received by the
     Servicer are in the possession of, or under the control of, the Servicer
     and there exist no deficiencies in connection therewith for which customary
     arrangements for repayment thereof have not been made. All Escrow Payments
     have been collected in full


                                     II-A-1



     compliance with state and federal law and the provisions of the related
     Mortgage Note and Mortgage (to the extent not otherwise prohibited by law).
     From and after the Servicing Transfer Date, all Mortgage Rate adjustments
     (if any) have been made in strict compliance with state and federal law and
     the terms of the related Mortgage Note;

          (7) Other Insurance Policies. The improvements upon each Mortgaged
     Property are covered by a valid and existing hazard insurance policy with a
     generally acceptable carrier that provides for fire and extended coverage
     and coverage for such other hazards as are customary in the area where the
     Mortgaged Property is located; and

          (8) Servicemembers Civil Relief Act. With respect to each Mortgage
     Loan, from and after the Servicing Transfer Date, no Mortgagor has notified
     the Servicer, and the Servicer has no knowledge, of any relief requested
     and allowed to the Mortgagor under the Servicemembers Civil Relief Act or
     any similar state or local law.


                                     II-A-2



                                  SCHEDULE III

                     IXIS REAL ESTATE CAPITAL TRUST 2006-HE1

                       Mortgage Pass-Through Certificates,
                                 Series 2006-HE1

                     Representations and Warranties of Saxon

          (1) The Servicer is duly organized as a corporation and is validly
     existing and in good standing under the laws of the state of Texas and is
     licensed and qualified to transact any and all business contemplated by
     this Pooling and Servicing Agreement to be conducted by the Servicer in any
     state in which a Mortgaged Property securing a Mortgage Loan is located or
     is otherwise not required under applicable law to effect such qualification
     and, in any event, is in compliance with the doing business laws of any
     such State, to the extent necessary to ensure its ability to enforce each
     Mortgage Loan and to service the Mortgage Loans in accordance with the
     terms of this Pooling and Servicing Agreement;

          (2) The Servicer has the full power and authority to service each
     Mortgage Loan, and to execute, deliver and perform, and to enter into and
     consummate the transactions contemplated by this Pooling and Servicing
     Agreement and has duly authorized by all necessary action on the part of
     the Servicer the execution, delivery and performance of this Pooling and
     Servicing Agreement; and this Pooling and Servicing Agreement, assuming the
     due authorization, execution and delivery thereof by the other parties
     thereto, constitutes a legal, valid and binding obligation of the Servicer,
     enforceable against the Servicer in accordance with its terms, except to
     the extent that (a) the enforceability thereof may be limited by
     bankruptcy, insolvency, moratorium, receivership and other similar laws
     relating to creditors' rights generally and (b) the remedy of specific
     performance and injunctive and other forms of equitable relief may be
     subject to the equitable defenses and to the discretion of the court before
     which any proceeding therefor may be brought;

          (3) The execution and delivery of this Pooling and Servicing Agreement
     by the Servicer, the servicing of the Mortgage Loans by the Servicer
     hereunder, the consummation by the Servicer of any other of the
     transactions herein contemplated, and the fulfillment of or compliance with
     the terms hereof are in the ordinary course of business of the Servicer and
     will not (A) result in a breach of any term or provision of the
     organizational documents of the Servicer or (B) conflict with, result in a
     breach, violation or acceleration of, or result in a default under, the
     terms of any other material agreement or instrument to which the Servicer
     is a party or by which it may be bound, or any statute, order or regulation
     applicable to the Servicer of any court, regulatory body, administrative
     agency or governmental body having jurisdiction over the Servicer; and the
     Servicer is not a party to, bound by, or in breach or violation of any
     indenture or other agreement or instrument, or subject to or in violation
     of any statute, order or regulation of any court, regulatory body,
     administrative agency or governmental body having jurisdiction over it,
     which materially and adversely affects or, to the Servicer's


                                      III-1



     knowledge, would in the future materially and adversely affect, (x) the
     ability of the Servicer to perform its obligations under this Pooling and
     Servicing Agreement or (y) the business, operations, financial condition,
     properties or assets of the Servicer taken as a whole;

          (4) The Servicer is an approved seller/servicer for Fannie Mae or
     Freddie Mac;

          (5) No action, suit, proceeding or investigation is pending or, to the
     best of the Servicer's knowledge, threatened against the Servicer, before
     any court, administrative agency or other tribunal asserting the invalidity
     of this Pooling and Servicing Agreement, seeking to prevent the
     consummation of any of the transactions contemplated by this Pooling and
     Servicing Agreement or which, either in any one instance or in the
     aggregate, may result in any material adverse change in business,
     operations, financial conditions, properties or assets of the Servicer, or
     in any material impairment of the right or ability of the Servicer to carry
     on its business substantially as now conducted, or in any material
     liability on the part of the Servicer, or which would draw into question
     the validity of this Pooling and Servicing Agreement or the Mortgage Loans
     or of any action taken or to be taken in connection with the obligations of
     the Servicer contemplated herein, or which would be likely to impair
     materially the ability of the Servicer to perform under the terms of this
     Pooling and Servicing Agreement;

          (6) No consent, approval, authorization or order of any court or
     governmental agency or body is required for the execution, delivery and
     performance by the Servicer of, or compliance by the Servicer with, this
     Pooling and Servicing Agreement or the consummation by the Servicer of the
     transactions contemplated by this Pooling and Servicing Agreement, except
     for such consents, approvals, authorizations or orders, if any, that have
     been obtained prior to the Closing Date;

          (7) The Servicer represents that its computer and other systems used
     in servicing the Mortgage Loans operate in a manner such that the Servicer
     can service the Mortgage Loans in accordance with the terms of this Pooling
     and Servicing Agreement; and

          (8) With respect to each Mortgage Loan, to the extent the Servicer
     serviced such Mortgage Loan and to the extent the Servicer provided monthly
     reports to the three credit repositories, the Servicer has fully furnished,
     in accordance with the Fair Credit Reporting Act and its implementing
     regulation, accurate and compete information (i.e., favorable and
     unfavorable) on its borrower credit files to Equifax, Experian, and Trans
     Union Credit Information Company (three of the national credit
     repositories), on a monthly basis.


                                      III-2



                                  SCHEDULE IIIA

                 Further Representations and Warranties of Saxon

          (1) Mortgage Loan Schedule. With respect to each Mortgage Loan, as of
     the applicable Cut-off Date, each of (1) the last Due Date on which a
     payment was actually applied to the outstanding principal balance of each
     Mortgage Loan; (2) the Stated Principal Balance of each Mortgage Loan,
     after deduction of payments of principal due and collected on or before the
     applicable Cut-off Date; and (3) the Servicing Transfer Date for each
     Mortgage Loan, in each case, as listed on the Mortgage Loan Schedule, is
     true and correct;

          (2) Payments Current. Unless otherwise indicated on the related
     Mortgage Loan Schedule, with respect to each Mortgage Loan, no Scheduled
     Payment is 30 days or more Delinquent as of the Cut-off Date nor has any
     Payment been 30 days or more Delinquent at any time from and after the
     Servicing Transfer Date through the Cut-off Date;

          (3) Original Terms Unmodified. With respect to each Mortgage Loan, the
     terms of the Mortgage Note and Mortgage have not been impaired, waived,
     altered or modified by or on behalf of the Servicer from and after the
     Servicing Transfer Date;

          (4) No Satisfaction of Mortgage. With respect to each Mortgage Loan,
     since the related Servicing Transfer Date and except for prepayments in
     full, the Mortgage has not been satisfied, cancelled, subordinated or
     rescinded, in whole or in part, and the Mortgaged Property has not been
     released from the lien of the Mortgage, in whole or in part, nor has any
     instrument been executed that would effect any such release, cancellation,
     subordination or rescission. From and after the Servicing Transfer Date,
     the Servicer has not waived the performance by the Mortgagor of any action,
     if the Mortgagor's failure to perform such action would cause the Mortgage
     Loan to be in default, nor has the Servicer waived any default resulting
     from any action or inaction by the Mortgagor;

          (5) No Defaults. With respect to each Mortgage Loan, to the best
     knowledge of the Servicer, other than payments due but not yet 30 days
     Delinquent, there is no material default, breach, violation or event which
     would permit acceleration existing under the Mortgage or the Mortgage Note;

          (6) Escrow Payments/Interest Rate Adjustments. With respect to each
     Mortgage Loan, since the Servicing Transfer Date, the servicing and
     collection practices used by the Servicer with respect to such Mortgage
     Loan have been in all material respects in compliance with Accepted
     Servicing Practices, applicable laws and regulations, and have been in all
     material respects legal and proper. With respect to escrow deposits and
     Escrow Payments, if any, all such deposits and payments received by the
     Servicer are in the possession of, or under the control of, the Servicer
     and there exist no deficiencies in connection therewith for which customary
     arrangements for repayment thereof have not been made. All Escrow Payments
     have been collected in full


                                     III-A-1



     compliance with state and federal law and the provisions of the related
     Mortgage Note and Mortgage (to the extent not otherwise prohibited by law).
     From and after the Servicing Transfer Date, all Mortgage Rate adjustments
     (if any) have been made in strict compliance with state and federal law and
     the terms of the related Mortgage Note;

          (7) Other Insurance Policies. The improvements upon each Mortgaged
     Property are covered by a valid and existing hazard insurance policy with a
     generally acceptable carrier that provides for fire and extended coverage
     and coverage for such other hazards as are customary in the area where the
     Mortgaged Property is located; and

          (8) Servicemembers Civil Relief Act. With respect to each Mortgage
     Loan, from and after the Servicing Transfer Date, no Mortgagor has notified
     the Servicer, and the Servicer has no knowledge, of any relief requested
     and allowed to the Mortgagor under the Servicemembers Civil Relief Act or
     any similar state or local law.


                                     III-A-2



                                   SCHEDULE IV

(a)  Due Organization and Authority. The Unaffiliated Seller is a corporation
     duly organized, validly existing and in good standing under the laws of the
     state of New York and has all licenses necessary to carry on its business
     as now being conducted and is licensed, qualified and in good standing in
     each state wherein it owns or leases any material properties or where a
     Mortgaged Property is located, if the laws of such state require licensing
     or qualification in order to conduct business of the type conducted by the
     Unaffiliated Seller, and in any event the Unaffiliated Seller is in
     compliance with the laws of any such state to the extent necessary; the
     Unaffiliated Seller has the full corporate power, authority and legal right
     to execute and deliver this Agreement and to perform its obligations
     hereunder; the execution, delivery and performance of this Agreement by the
     Unaffiliated Seller and the consummation of the transactions contemplated
     hereby have been duly and validly authorized; this Agreement and all
     agreements contemplated hereby have been duly executed and delivered and
     constitute the valid, legal, binding and enforceable obligations of the
     Unaffiliated Seller, regardless of whether such enforcement is sought in a
     proceeding in equity or at law; and all requisite corporate action has been
     taken by the Unaffiliated Seller to make this Agreement and all agreements
     contemplated hereby valid and binding upon the Unaffiliated Seller in
     accordance with their terms;

(b)  No Conflicts. Neither the execution and delivery of this Agreement, the
     consummation of the transactions contemplated hereby, nor the fulfillment
     of or compliance with the terms and conditions of this Agreement, will
     conflict with or result in a breach of any of the terms, conditions or
     provisions of the Unaffiliated Seller's charter or by-laws or any legal
     restriction or any agreement or instrument to which the Unaffiliated Seller
     is now a party or by which it is bound, or constitute a default or result
     in an acceleration under any of the foregoing, except such unfulfillment,
     non-compliance or default or acceleration does not in the aggregate have a
     material adverse effect on the operation, business, condition (business or
     otherwise) of the Unaffiliated Seller or result in the violation of any
     law, rule, regulation, order, judgment or decree to which the Unaffiliated
     Seller or its property is subject, except such violation does not in the
     aggregate have a material adverse effect on the operation, business,
     condition (business or otherwise) of the Unaffiliated Seller or result in
     the creation or imposition of any lien, charge or encumbrance that would
     have an adverse effect upon any of its properties pursuant to the terms of
     any mortgage, contract, deed of trust or other instrument;

(c)  No Litigation Pending. There is no action, suit, proceeding or
     investigation pending nor, to the Unaffiliated Seller's knowledge,
     threatened against the Unaffiliated Seller, before any court,
     administrative agency or other tribunal asserting the invalidity of this
     Agreement, seeking to prevent the consummation of any of the transactions
     contemplated by this Agreement or which, either in any one instance or in
     the aggregate, may result in any material adverse change in the business,
     operations, financial condition, properties or assets of the Unaffiliated
     Seller, or in any material impairment of the right or ability of the
     Unaffiliated Seller to carry on its business substantially as now
     conducted, or which would draw into question the validity of this Agreement
     or of any action taken or to be taken in connection with the obligations of
     the Unaffiliated Seller contemplated herein, or


                                      IV-1



     which would be likely to impair materially the ability of the Unaffiliated
     Seller to perform under the terms of this Agreement; and

(d)  No Consent Required. No consent, approval, authorization or order of, or
     registration or filing with, or notice to any court or governmental agency
     or body including HUD, the FHA or the VA is required for the execution,
     delivery and performance by the Unaffiliated Seller of or compliance by the
     Unaffiliated Seller with this Agreement or the consummation of the
     transactions contemplated by this Agreement, or if required, such approval
     has been obtained prior to the Closing Date.


                                      IV-2



                                    EXHIBIT A

Unless this Certificate is presented by an authorized representative of the
Depository Trust Company, a New York corporation ("DTC"), to Issuer or its agent
for registration of transfer, exchange, or payment, and any certificate issued
is registered in the name of Cede & Co. or in such other name as is requested by
an authorized representative of DTC (and any payment is made to Cede & Co. or to
such other entity as is requested by an authorized representative of DTC), ANY
TRANSFER, PLEDGE, OR OTHER USE HEREOF FOR VALUE OR OTHERWISE BY OR TO ANY PERSON
IS WRONGFUL inasmuch as the registered owner hereof, Cede, has an interest
herein.

SOLELY FOR U.S. FEDERAL INCOME TAX PURPOSES, THIS CERTIFICATE REPRESENTS
OWNERSHIP OF A "REGULAR INTEREST" IN A "REAL ESTATE MORTGAGE INVESTMENT
CONDUIT," AS THOSE TERMS ARE DEFINED, RESPECTIVELY, IN SECTIONS 860G AND 860D OF
THE INTERNAL REVENUE CODE OF 1986, AS AMENDED (THE "CODE") AND CERTAIN OTHER
ASSETS.

EACH PURCHASER OR TRANSFEREE OF THIS CERTIFICATE THAT IS AN EMPLOYEE BENEFIT
PLAN OR ARRANGEMENT SUBJECT TO TITLE I OF THE EMPLOYEE RETIREMENT INCOME
SECURITY ACT OF 1974, AS AMENDED ("ERISA"), SECTION 4975 OF THE INTERNAL REVENUE
CODE OF 1986, AS AMENDED (THE "CODE"), OR ANY FEDERAL, STATE OR LOCAL LAW
MATERIALLY SIMILAR TO THE FOREGOING PROVISIONS OF ERISA OR THE CODE, (EACH, A
"PLAN"), OR THAT IS ACTING ON BEHALF OF A PLAN OR USING THE ASSETS OF A PLAN TO
ACQUIRE THIS CERTIFICATE, SHALL BE DEEMED TO REPRESENT THAT (I) IT QUALIFIES AS
AN ACCREDITED INVESTOR AS DEFINED IN RULE 501(A)(1) OF REGULATION D OF THE
SECURITIES AND EXCHANGE COMMISSION UNDER THE SECURITIES ACT OF 1933 AND, FOR SO
LONG AS THE INTEREST RATE SWAP AGREEMENT (AS DEFINED IN THE AGREEMENT) IS IN
EFFECT, (II) ITS ACQUISITION AND HOLDING OF AN INTEREST IN THE SUPPLEMENTAL
INTEREST TRUST (AS DEFINED IN THE AGREEMENT) WILL BE ELIGIBLE FOR THE EXEMPTIVE
RELIEF AVAILABLE UNDER AN INVESTOR-BASED EXEMPTION (AS DEFINED IN THE
AGREEMENT).

Certificate No.                      : [A-1-1/A-2-1/A-3-1/A-4-1//M-1-1/M-2-1/M-
                                       3-1/M-4-1/M-5-1/M-6-1/B-1-1/B-2-1/B-3-1/
                                       B-4-1]
Cut-off Date                         : February 1, 2006
First Distribution Date              : March 25, 2006
Initial Certificate Balance of this
Certificate ("Denomination")         :
Initial Certificate Balances of all
Certificates of this Class           :
CUSIP                                :
ISIN                                 :


                                       A-1



                        MORGAN STANLEY ABS CAPITAL I INC.

                     IXIS Real Estate Capital Trust 2006-HE1
               Mortgage Pass-Through Certificates, Series 2006-HE1
     [Class A-1] [Class A-2] [Class A-3] [Class A-4] [Class M-1] [Class M-2]
     [Class M-3] [Class M-4] [Class M-5] [Class M-6] [Class B-1] [Class B-2]
                             [Class B-3] [Class B-4]

          evidencing a percentage interest in the distributions allocable to the
          Certificates of the above-referenced Class.

Principal in respect of this Certificate is distributable monthly as set forth
herein. Accordingly, the Certificate Balance at any time may be less than the
Certificate Balance as set forth herein. This Certificate does not evidence an
obligation of, or an interest in, and is not guaranteed by the Depositor, the
Unaffiliated Seller, the Securities Administrator, the Master Servicer, any
Originator, the Servicers or the Trustee referred to below or any of their
respective affiliates. Neither this Certificate nor the Mortgage Loans are
guaranteed or insured by any governmental agency or instrumentality.

This certifies that CEDE & CO. is the registered owner of the Percentage
Interest evidenced by this Certificate (obtained by dividing the denomination of
this Certificate by the aggregate of the denominations of all Certificates of
the Class to which this Certificate belongs) in certain monthly distributions
pursuant to a Pooling and Servicing Agreement dated as of the Cut-off Date
specified above (the "Agreement") among Morgan Stanley ABS Capital I Inc., as
depositor (the "Depositor"), Master Financial, Inc., as a servicer ("Master
Financial"), Saxon Mortgage Services Inc., as a servicer ("Saxon" and together
with Master Financial, the "Servicers"), IXIS Real Estate Capital Inc., as
unaffiliated seller (the "Unaffiliated Seller"), Deutsche Bank National Trust
Company, as trustee and custodian (in each such capacity, respectively, the
"Trustee" and the "Custodian") and JPMorgan Chase Bank, National Association, as
securities administrator, master servicer and backup servicer (in each such
capacity, respectively, the "Securities Administrator", the "Master Servicer"
and the "Backup Servicer"). To the extent not defined herein, the capitalized
terms used herein have the meanings assigned in the Agreement. This Certificate
is issued under and is subject to the terms, provisions and conditions of the
Agreement, to which Agreement the Holder of this Certificate by virtue of the
acceptance hereof assents and by which such Holder is bound.

Reference is hereby made to the further provisions of this Certificate set forth
on the reverse hereof, which further provisions shall for all purposes have the
same effect as if set forth at this place.

This Certificate shall not be entitled to any benefit under the Agreement or be
valid for any purpose unless manually authenticated by an authorized signatory
of the Securities Administrator.

                                      * * *


                                       A-2



IN WITNESS WHEREOF, the Securities Administrator has caused this Certificate to
be duly executed.

Dated:

                                        JPMORGAN CHASE BANK, National
                                        Association, not in its individual
                                        capacity, but solely as Securities
                                        Administrator


                                        By:
                                            ------------------------------------

Authenticated:


By:
    ------------------------------------------
    Authorized Signatory of
    JPMORGAN CHASE BANK, National Association,
    not in its individual capacity,
    but solely as Certificate Registrar


                                       A-3



                        MORGAN STANLEY ABS CAPITAL I INC.
                     IXIS Real Estate Capital Trust 2006-HE1
               Mortgage Pass-Through Certificates, Series 2006-HE1

This Certificate is one of a duly authorized issue of Certificates designated as
IXIS Real Estate Capital Trust 2006-HE1 Mortgage Pass-Through Certificates,
Series 2006-HE1 (herein collectively called the "Certificates"), and
representing a beneficial ownership interest in the Trust Fund created by the
Agreement.

The Certificateholder, by its acceptance of this Certificate, agrees that it
will look solely to the funds on deposit in the Distribution Account for payment
hereunder and that the Securities Administrator is not liable to the
Certificateholders for any amount payable under this Certificate or the
Agreement or, except as expressly provided in the Agreement, subject to any
liability under the Agreement.

This Certificate does not purport to summarize the Agreement and reference is
made to the Agreement for the interests, rights and limitations of rights,
benefits, obligations and duties evidenced thereby, and the rights, duties and
immunities of the Trustee and the Securities Administrator.

Pursuant to the terms of the Agreement, a distribution will be made on the 25th
day of each month or, if such 25th day is not a Business Day, the Business Day
immediately following (the "Distribution Date"), commencing on the first
Distribution Date specified on the face hereof, to the Person in whose name this
Certificate is registered at the close of business on the applicable Record Date
in an amount equal to the product of the Percentage Interest evidenced by this
Certificate and the amount required to be distributed to Holders of Certificates
of the Class to which this Certificate belongs on such Distribution Date
pursuant to the Agreement. The Record Date applicable to each Distribution Date
is the Business Day immediately preceding such Distribution Date; provided,
however, that for any Definitive Certificates, the Record Date shall be the last
Business Day of the month next preceding the month of such Distribution Date.

Distributions on this Certificate shall be made by wire transfer of immediately
available funds to the account of the Holder hereof at a bank or other entity
having appropriate facilities therefor, if such Certificateholder shall have so
notified the Securities Administrator in writing at least five Business Days
prior to the related Record Date and such Certificateholder shall satisfy the
conditions to receive such form of payment set forth in the Agreement, or, if
not, by check mailed by first class mail to the address of such
Certificateholder appearing in the Certificate Register. The final distribution
on each Certificate will be made in like manner, but only upon presentment and
surrender of such Certificate at the offices designated by the Securities
Administrator for such purposes, or such other location specified in the notice
to Certificateholders of such final distribution.

The Agreement permits, with certain exceptions therein provided, the amendment
thereof and the modification of the rights and obligations of the Trustee, the
Securities Administrator and the rights of the Certificateholders under the
Agreement at any time by the parties to the Agreement, with the consent of the
Holders of Certificates affected by such amendment evidencing the requisite
Percentage Interest, as provided in the Agreement. Any such consent by the
Holder of


                                      A-4



this Certificate shall be conclusive and binding on such Holder and upon all
future Holders of this Certificate and of any Certificate issued upon the
transfer hereof or in exchange therefor or in lieu hereof whether or not
notation of such consent is made upon this Certificate. The Agreement also
permits the amendment thereof, in certain limited circumstances, without the
consent of the Holders of any of the Certificates.

As provided in the Agreement and subject to certain limitations therein set
forth, the transfer of this Certificate is registrable in the Certificate
Register of the Securities Administrator upon surrender of this Certificate for
registration of transfer at the offices designated by the Securities
Administrator for such purposes, accompanied by a written instrument of transfer
in form satisfactory to the Securities Administrator and the Certificate
Registrar duly executed by the holder hereof or such holder's attorney duly
authorized in writing, and thereupon one or more new Certificates of the same
Class in authorized denominations and evidencing the same aggregate Percentage
Interest in the Trust Fund will be issued to the designated transferee or
transferees.

The Certificates are issuable only as registered Certificates without coupons in
denominations specified in the Agreement. As provided in the Agreement and
subject to certain limitations therein set forth, Certificates are exchangeable
for new Certificates of the same Class in authorized denominations and
evidencing the same aggregate Percentage Interest, as requested by the Holder
surrendering the same.

No service charge will be made for any such registration of transfer or
exchange, but the Securities Administrator may require payment of a sum
sufficient to cover any tax or other governmental charge payable in connection
therewith.

The Depositor, the Servicers, the Unaffiliated Seller, the Securities
Administrator, the Master Servicer, the Backup Servicer and the Trustee and any
agent of any of them may treat the Person in whose name this Certificate is
registered as the owner hereof for all purposes, and no such party shall be
affected by any notice to the contrary.

On any Distribution Date on which the aggregate Stated Principal Balance of the
Mortgage Loans, as of the last day of the related Due Period, is less than or
equal to 10% of the Maximum Pool Principal Balance, one or more Servicers and/or
the Class X Certificateholders will have the option to repurchase, in whole,
from the Trust Fund all remaining Mortgage Loans and all property acquired in
respect of the Mortgage Loans at a purchase price determined as provided in the
Agreement. The obligations and responsibilities created by the Agreement will
terminate as provided in Section 11.01 of the Agreement.

Any term used herein that is defined in the Agreement shall have the meaning
assigned in the Agreement, and nothing herein shall be deemed inconsistent with
that meaning.


                                      A-5



                                   ASSIGNMENT

          FOR VALUE RECEIVED, the undersigned hereby sell(s), assign(s) and
transfer(s) unto _______________________________________________________________
________________________________________________________________________________
________________________________________________________________________________
________________________________________________________________________________
(Please print or typewrite name and address including postal zip code of
assignee)

the Percentage Interest evidenced by the within Certificate and hereby
authorizes the transfer of registration of such Percentage Interest to assignee
on the Certificate Register of the Trust Fund.

I (We) further direct the Trustee to issue a new Certificate of a like
denomination and Class, to the above named assignee and deliver such Certificate
to the following address: ______________________________________________________
________________________.

Dated:


                                           -------------------------------------
                                           Signature by or on behalf of assignor


                                      A-6



                            DISTRIBUTION INSTRUCTIONS

The assignee should include the following for purposes of distribution:

Distributions shall be made, by wire transfer or otherwise, in immediately
available funds to _____________________________________________________________
________________________________________________________________________________
________________________________________________________________________________
for the account of _____________________________________________________________
account number _______, or, if mailed by check, to _____________________________
Applicable statements should be mailed to ______________________________________
________________________________________________________________________________

This information is provided by ________________________________________________
the assignee named above, or ___________________________________________________
as its agent.


                                      A-7



                                    EXHIBIT B
                                   [RESERVED]


                                       B-1



                                    EXHIBIT C

NEITHER THIS CERTIFICATE NOR ANY INTEREST HEREIN MAY BE TRANSFERRED UNLESS THE
PROPOSED TRANSFEROR DELIVERS TO THE SECURITIES ADMINISTRATOR A TRANSFEROR LETTER
IN THE FORM OF EXHIBIT H TO THE AGREEMENT REFERRED TO HEREIN AND EITHER (I) THE
SECURITIES ADMINISTRATOR RECEIVES A RULE 144A LETTER IN THE FORM OF EXHIBIT I TO
THE AGREEMENT REFERRED TO HEREIN OR (II) THE SECURITIES ADMINISTRATOR RECEIVES
AN OPINION OF COUNSEL, DELIVERED AT THE EXPENSE OF THE TRANSFEROR, THAT SUCH
TRANSFER MAY BE MADE WITHOUT REGISTRATION UNDER THE SECURITIES ACT OF 1933, AS
AMENDED.

EXCEPT AS PROVIDED IN THE AGREEMENT, NEITHER THIS CERTIFICATE NOR ANY INTEREST
HEREIN MAY BE TRANSFERRED UNLESS THE TRANSFEREE DELIVERS TO THE SECURITIES
ADMINISTRATOR A REPRESENTATION LETTER TO THE EFFECT THAT SUCH TRANSFEREE IS NOT
AN EMPLOYEE BENEFIT PLAN OR ARRANGEMENT SUBJECT TO TITLE I OF THE EMPLOYEE
RETIREMENT INCOME SECURITY ACT OF 1974, AS AMENDED ("ERISA"), SECTION 4975 OF
THE INTERNAL REVENUE CODE OF 1986, AS AMENDED (THE "CODE"), OR ANY FEDERAL,
STATE OR LOCAL LAW MATERIALLY SIMILAR TO THE FOREGOING PROVISIONS OF ERISA OR
THE CODE, (EACH, A "PLAN"), AND IS NOT ACTING ON BEHALF OF ANY PLAN OR USING THE
ASSETS OF ANY PLAN TO EFFECT SUCH TRANSFER. ANY PURPORTED TRANSFER OF THIS
CERTIFICATE IN VIOLATION OF THE TRANSFER RESTRICTIONS SET FORTH IN THE AGREEMENT
SHALL BE VOID AND OF NO EFFECT.

Certificate No.                         : P-1

Cut-off Date                            : February 1, 2006

First Distribution Date                 : March 25, 2006

Initial Certificate Balance of this
Certificate ("Denomination")            : $100

Initial Certificate Balance of all      : $100
Certificates of this Class

CUSIP                                   : N/A


                                       C-1



                        MORGAN STANLEY ABS CAPITAL I INC.
                     IXIS Real Estate Capital Trust 2006-HE1
               Mortgage Pass-Through Certificates, Series 2006-HE1

                                     Class P

          evidencing a percentage interest in the distributions allocable to the
          Certificates of the above-referenced Class.

Distributions in respect of this Certificate are distributable monthly as set
forth herein. This Certificate does not evidence an obligation of, or an
interest in, and is not guaranteed by the Depositor, the Unaffiliated Seller,
the Securities Administrator, the Master Servicer, the Backup Servicer, any
Originator, the Servicers or the Trustee referred to below or any of their
respective affiliates. Neither this Certificate nor the Mortgage Loans are
guaranteed or insured by any governmental agency or instrumentality.

This certifies that SIGLER & CO. is the registered owner of the Percentage
Interest evidenced by this Certificate (obtained by dividing the denomination of
this Certificate by the aggregate of the denominations of all Certificates of
the Class to which this Certificate belongs) in certain monthly distributions
pursuant to a Pooling and Servicing Agreement dated as of the Cut-off Date
specified above (the "Agreement") among Morgan Stanley ABS Capital I Inc., as
depositor (the "Depositor"), Master Financial, Inc., as a servicer ("Master
Financial"), Saxon Mortgage Services Inc., as a servicer ("Saxon" and together
with Master Financial, the "Servicers"), IXIS Real Estate Capital Inc., as
unaffiliated seller (the "Unaffiliated Seller"), Deutsche Bank National Trust
Company, as trustee and custodian (in each such capacity, respectively, the
"Trustee" and the "Custodian") and JPMorgan Chase Bank, National Association, as
securities administrator, master servicer and backup servicer (in each such
capacity, respectively, the "Securities Administrator", the "Master Servicer"
and the "Backup Servicer"). To the extent not defined herein, the capitalized
terms used herein have the meanings assigned in the Agreement. This Certificate
is issued under and is subject to the terms, provisions and conditions of the
Agreement, to which Agreement the Holder of this Certificate by virtue of the
acceptance hereof assents and by which such Holder is bound.

This Certificate does not have a Pass-Through Rate and will be entitled to
distributions only to the extent set forth in the Agreement. In addition, any
distribution of the proceeds of any remaining assets of the Trust will be made
only upon presentment and surrender of this Certificate at the offices
designated by the Securities Administrator for such purposes, or such other
location specified in the notice to Certificateholders of such final
distribution.

No transfer of a Certificate of this Class shall be made unless such disposition
is exempt from the registration requirements of the Securities Act of 1933, as
amended (the "1933 Act"), and any applicable state securities laws or is made in
accordance with the 1933 Act and such laws. In the event of any such transfer,
the Securities Administrator shall require the transferor to execute a
transferor certificate (in substantially the form attached to the Agreement) and
deliver either (i) a Rule 144A Letter, in either case substantially in the form
attached to the Agreement, or (ii) a written Opinion of Counsel to the
Securities Administrator that such transfer may be made pursuant to an
exemption, describing the applicable exemption and the basis therefor, from the


                                      C-2



1933 Act or is being made pursuant to the 1933 Act, which Opinion of Counsel
shall be an expense of the transferor.

Except as provided in the Agreement, no transfer of a Certificate of this Class
shall be made unless the Securities Administrator shall have received a
representation letter from the transferee of this Certificate, acceptable to and
in form and substance satisfactory to the Securities Administrator, to the
effect that such transferee is not a Plan, and is not acting on behalf of any
Plan or using the assets of any Plan to effect such transfer. Any purported
transfer of a Certificate of this Class in violation of the transfer
restrictions set forth in the Agreement shall be void and of no effect.

Reference is hereby made to the further provisions of this Certificate set forth
on the reverse hereof, which further provisions shall for all purposes have the
same effect as if set forth at this place.

This Certificate shall not be entitled to any benefit under the Agreement or be
valid for any purpose unless manually authenticated by an authorized signatory
of the Securities Administrator.

                                      * * *


                                      C-3



          IN WITNESS WHEREOF, the Securities Administrator has caused this
Certificate to be duly executed.

Dated:

                                    JPMORGAN CHASE BANK, NATIONAL ASSOCIATION,
                                    not in its individual capacity, but
                                    solely as Securities Administrator


                                    By:
                                        ----------------------------------------


Authenticated:


By:
    -----------------------------
    Authorized Signatory of
    JPMORGAN CHASE BANK, NATIONAL ASSOCIATION,
    not in its individual capacity,
    but solely as Certificate Registrar


                                      C-4



                        MORGAN STANLEY ABS CAPITAL I INC.
                     IXIS Real Estate Capital Trust 2006-HE1
               Mortgage Pass-Through Certificates, Series 2006-HE1

This Certificate is one of a duly authorized issue of Certificates designated as
IXIS Real Estate Capital Trust 2006-HE1 Mortgage Pass-Through Certificates,
Series 2006-HE1 (herein collectively called the "Certificates"), and
representing a beneficial ownership interest in the Trust Fund created by the
Agreement.

The Certificateholder, by its acceptance of this Certificate, agrees that it
will look solely to the funds on deposit in the Distribution Account for payment
hereunder and that the Securities Administrator is not liable to the
Certificateholders for any amount payable under this Certificate or the
Agreement or, except as expressly provided in the Agreement, subject to any
liability under the Agreement.

This Certificate does not purport to summarize the Agreement and reference is
made to the Agreement for the interests, rights and limitations of rights,
benefits, obligations and duties evidenced thereby, and the rights, duties and
immunities of the Securities Administrator.

Pursuant to the terms of the Agreement, a distribution will be made on the 25th
day of each month or, if such 25th day is not a Business Day, the Business Day
immediately following (the "Distribution Date"), commencing on the first
Distribution Date specified on the face hereof, to the Person in whose name this
Certificate is registered at the close of business on the applicable Record Date
in an amount equal to the product of the Percentage Interest evidenced by this
Certificate and the amount required to be distributed to Holders of Certificates
of the Class to which this Certificate belongs on such Distribution Date
pursuant to the Agreement. The Record Date applicable to each Distribution Date
is the last Business Day of the month next preceding the month of such
Distribution Date.

Distributions on this Certificate shall be made by wire transfer of immediately
available funds to the account of the Holder hereof at a bank or other entity
having appropriate facilities therefor, if such Certificateholder shall have so
notified the Securities Administrator in writing at least five Business Days
prior to the related Record Date and such Certificateholder shall satisfy the
conditions to receive such form of payment set forth in the Agreement, or, if
not, by check mailed by first class mail to the address of such
Certificateholder appearing in the Certificate Register. The final distribution
on each Certificate will be made in like manner, but only upon presentment and
surrender of such Certificate at the offices designated by the Securities
Administrator for such purposes or such other location specified in the notice
to Certificateholders of such final distribution.

The Agreement permits, with certain exceptions therein provided, the amendment
thereof and the modification of the rights and obligations of the Trustee, the
Securities Administrator and the rights of the Certificateholders under the
Agreement at any time by the parties to the Agreement, with the consent of the
Holders of Certificates affected by such amendment evidencing the requisite
Percentage Interest, as provided in the Agreement. Any such consent by the
Holder of this Certificate shall be conclusive and binding on such Holder and
upon all future Holders of this Certificate and of any Certificate issued upon
the transfer hereof or in exchange therefor or


                                      C-5



in lieu hereof whether or not notation of such consent is made upon this
Certificate. The Agreement also permits the amendment thereof, in certain
limited circumstances, without the consent of the Holders of any of the
Certificates.

As provided in the Agreement and subject to certain limitations therein set
forth, the transfer of this Certificate is registrable in the Certificate
Register of the Securities Administrator upon surrender of this Certificate for
registration of transfer at the offices designated by the Securities
Administrator for such purposes, accompanied by a written instrument of transfer
in form satisfactory to the Securities Administrator and the Certificate
Registrar duly executed by the holder hereof or such holder's attorney duly
authorized in writing, and thereupon one or more new Certificates of the same
Class in authorized denominations and evidencing the same aggregate Percentage
Interest in the Trust Fund will be issued to the designated transferee or
transferees.

The Certificates are issuable only as registered Certificates without coupons in
denominations specified in the Agreement. As provided in the Agreement and
subject to certain limitations therein set forth, Certificates are exchangeable
for new Certificates of the same Class in authorized denominations and
evidencing the same aggregate Percentage Interest, as requested by the Holder
surrendering the same.

No service charge will be made for any such registration of transfer or
exchange, but the Securities Administrator may require payment of a sum
sufficient to cover any tax or other governmental charge payable in connection
therewith.

The Depositor, the Servicers, the Unaffiliated Seller, the Securities
Administrator, the Master Servicer, the Backup Servicer and the Trustee and any
agent of any of them may treat the Person in whose name this Certificate is
registered as the owner hereof for all purposes, and no such party shall be
affected by any notice to the contrary.

On any Distribution Date on which the aggregate Stated Principal Balance of the
Mortgage Loans, as of the last day of the related Due Period, is less than or
equal to 10% of the Maximum Pool Principal Balance, one or more Servicers and/or
the Class X Certificateholders will have the option to repurchase, in whole,
from the Trust Fund all remaining Mortgage Loans and all property acquired in
respect of the Mortgage Loans at a purchase price determined as provided in the
Agreement. The obligations and responsibilities created by the Agreement will
terminate as provided in Section 11.01 of the Agreement.

Any term used herein that is defined in the Agreement shall have the meaning
assigned in the Agreement, and nothing herein shall be deemed inconsistent with
that meaning.


                                      C-6



                                   ASSIGNMENT

          FOR VALUE RECEIVED, the undersigned hereby sell(s), assign(s) and
transfer(s) unto _______________________________________________________________
________________________________________________________________________________
________________________________________________________________________________
________________________________________________________________________________
(Please print or typewrite name and address including postal zip code of
assignee)

the Percentage Interest evidenced by the within Certificate and hereby
authorizes the transfer of registration of such Percentage Interest to assignee
on the Certificate Register of the Trust Fund.

I (We) further direct the Trustee to issue a new Certificate of a like
denomination and Class, to the above named assignee and deliver such Certificate
to the following address: ______________________________________________________
________________________________________________________________________________

Dated:


                                           -------------------------------------
                                           Signature by or on behalf of assignor


                                      C-7



                            DISTRIBUTION INSTRUCTIONS

The assignee should include the following for purposes of distribution:

          Distributions shall be made, by wire transfer or otherwise, in
immediately available funds to ________________________________________________,
_______________________________________________________________________________,
for the account of ____________________________________________________________,
account number _______, or, if mailed by check, to ____________________________,
Applicable statements should be mailed to _____________________________________,
_______________________________________________________________________________,

          This information is provided by _____________________________________,
the assignee named above, or __________________________________________________,
as its agent.


                                      C-8



                                    EXHIBIT D

SOLELY FOR U.S. FEDERAL INCOME TAX PURPOSES, THIS CERTIFICATE REPRESENTS FIVE
"RESIDUAL INTERESTS" IN FIVE "REAL ESTATE MORTGAGE INVESTMENT CONDUITS," AS
THOSE TERMS ARE DEFINED, RESPECTIVELY, IN SECTIONS 860G AND 860D OF THE INTERNAL
REVENUE CODE OF 1986, AS AMENDED (THE "CODE").

EXCEPT AS PROVIDED IN THE AGREEMENT, NEITHER THIS CERTIFICATE NOR ANY INTEREST
HEREIN MAY BE TRANSFERRED UNLESS THE PROPOSED TRANSFEREE DELIVERS TO THE
SECURITIES ADMINISTRATOR A TRANSFER AFFIDAVIT IN ACCORDANCE WITH THE PROVISIONS
OF THE AGREEMENT REFERRED TO HEREIN.

EXCEPT AS PROVIDED IN THE AGREEMENT, NEITHER THIS CERTIFICATE NOR ANY INTEREST
HEREIN MAY BE TRANSFERRED UNLESS THE TRANSFEREE DELIVERS TO THE SECURITIES
ADMINISTRATOR A REPRESENTATION LETTER TO THE EFFECT THAT SUCH TRANSFEREE IS NOT
AN EMPLOYEE BENEFIT PLAN OR ARRANGEMENT SUBJECT TO TITLE I OF THE EMPLOYEE
RETIREMENT INCOME SECURITY ACT OF 1974, AS AMENDED ("ERISA"), SECTION 4975 OF
THE INTERNAL REVENUE CODE OF 1986, AS AMENDED (THE "CODE"), OR ANY FEDERAL,
STATE OR LOCAL LAW MATERIALLY SIMILAR TO THE FOREGOING PROVISIONS OF ERISA OR
THE CODE (EACH, A "PLAN"), AND IS NOT ACTING ON BEHALF OF ANY PLAN OR USING THE
ASSETS OF ANY PLAN TO EFFECT SUCH TRANSFER. ANY PURPORTED TRANSFER OF THIS
CERTIFICATE IN VIOLATION OF THE TRANSFER RESTRICTIONS SET FORTH IN THE AGREEMENT
SHALL BE VOID AND OF NO EFFECT.

Certificate No.                : R-1
Cut-off Date                   : February 1, 2006
First Distribution Date        : March 25, 2006
Percentage Interest of this
Certificate ("Denomination")   : 100%
CUSIP                          : N/A


                                       D-1



                        MORGAN STANLEY ABS CAPITAL I INC.
                     IXIS Real Estate Capital Trust 2006-HE1
               Mortgage Pass-Through Certificates, Series 2006-HE1

                                     Class R

          evidencing a percentage interest in the distributions allocable to the
          Certificates of the above-referenced Class.

Distributions in respect of this Certificate is distributable monthly as set
forth herein. This Class R Certificate has no Certificate Balance and is not
entitled to distributions in respect of principal or interest. This Certificate
does not evidence an obligation of, or an interest in, and is not guaranteed by
the Depositor, the Unaffiliated Seller, the Securities Administrator, the Master
Servicer, any Originator, the Servicers or the Trustee referred to below or any
of their respective affiliates. Neither this Certificate nor the Mortgage Loans
are guaranteed or insured by any governmental agency or instrumentality.

This certifies that IXIS REAL ESTATE CAPITAL INC. is the registered owner of the
Percentage Interest specified above of any monthly distributions due to the
Class R Certificates pursuant to a Pooling and Servicing Agreement dated as of
the Cut-off Date specified above (the "Agreement") among Morgan Stanley ABS
Capital I Inc., as depositor (the "Depositor"), Master Financial, Inc., as a
servicer ("Master Financial"), Saxon Mortgage Services Inc., as a servicer
("Saxon" and together with Master Financial, the "Servicers"), IXIS Real Estate
Capital Inc., as unaffiliated seller (the "Unaffiliated Seller"), Deutsche Bank
National Trust Company, as trustee and custodian (in each such capacity,
respectively, the "Trustee" and the "Custodian") and JPMorgan Chase Bank,
National Association, as securities administrator, master servicer and backup
servicer (in each such capacity, respectively, the "Securities Administrator",
the "Master Servicer" and the "Backup Servicer"). To the extent not defined
herein, the capitalized terms used herein have the meanings assigned in the
Agreement. This Certificate is issued under and is subject to the terms,
provisions and conditions of the Agreement, to which Agreement the Holder of
this Certificate by virtue of the acceptance hereof assents and by which such
Holder is bound.

Any distribution of the proceeds of any remaining assets of the Trust Fund will
be made only upon presentment and surrender of this Class R Certificate at the
offices designated by the Securities Administrator for such purposes or such
other location specified in the notice to Certificateholders of such final
distribution.

Except as provided in the Agreement, no transfer of a Class R Certificate shall
be made unless the Securities Administrator shall have received a representation
letter from the transferee of this Certificate, acceptable to and in form and
substance satisfactory to the Securities Administrator, to the effect that such
transferee is not a Plan, and is not acting on behalf of any Plan or using the
assets of any Plan to effect such transfer. Any purported transfer of a Class R
Certificate in violation of the transfer restrictions set forth in the Agreement
shall be void and of no effect.

Each Holder of this Class R Certificate shall be deemed by the acceptance or
acquisition an Ownership Interest in this Class R Certificate to have agreed to
be bound by the following provisions, and the rights of each Person acquiring
any Ownership Interest in this Class R


                                       D-2



Certificate are expressly subject to the following provisions: (i) each Person
holding or acquiring any Ownership Interest in this Class R Certificate shall be
a Permitted Transferee and shall promptly notify the Securities Administrator of
any change or impending change in its status as a Permitted Transferee, (ii) no
Ownership Interest in this Class R Certificate may be registered on the Closing
Date or thereafter transferred, and the Securities Administrator shall not
register the Transfer of this Certificate unless, in addition to the
certificates required to be delivered to the Securities Administrator under
Section 5.02(b) of the Agreement, the Securities Administrator shall have been
furnished with a Transfer Affidavit of the initial owner or the proposed
transferee in the form attached as Exhibit H to the Agreement, (iii) each Person
holding or acquiring any Ownership Interest in this Class R Certificate shall
agree (A) to obtain a Transfer Affidavit from any other Person to whom such
Person attempts to Transfer its Ownership Interest this Class R Certificate, (B)
to obtain a Transfer Affidavit from any Person for whom such Person is acting as
nominee, trustee or agent in connection with any Transfer of this Class R
Certificate and (C) not to Transfer the Ownership Interest in this Class R
Certificate or to cause the Transfer of the Ownership Interest in this Class R
Certificate to any other Person if it has actual knowledge that such Person is a
Non-Permitted Transferee and (iv) any attempted or purported Transfer of the
Ownership Interest in this Class R Certificate in violation of the provisions
herein shall be absolutely null and void and shall vest no rights in the
purported Transferee.

Reference is hereby made to the further provisions of this Certificate set forth
on the reverse hereof, which further provisions shall for all purposes have the
same effect as if set forth at this place.

This Certificate shall not be entitled to any benefit under the Agreement or be
valid for any purpose unless manually authenticated by an authorized signatory
of the Securities Administrator.


                                       D-3



IN WITNESS WHEREOF, the Securities Administrator has caused this Certificate to
be duly executed.

Dated:

                                        JPMORGAN CHASE BANK, NATIONAL
                                        ASSOCIATION, not in its individual
                                        capacity, but solely as Securities
                                        Administrator


                                        By:
                                            ------------------------------------

Authenticated:


By:
    ---------------------------------
    Authorized Signatory of
    JPMORGAN CHASE BANK, NATIONAL ASSOCIATION,
    not in its individual capacity,
    but solely as Certificate Registrar


                                       D-4



                        MORGAN STANLEY ABS CAPITAL I INC.
                     IXIS Real Estate Capital Trust 2006-HE1
               Mortgage Pass-Through Certificates, Series 2006-HE1

This Certificate is one of a duly authorized issue of Certificates designated as
IXIS Real Estate Capital Trust 2006-HE1 Mortgage Pass-Through Certificates,
Series 2006-HE1 (herein collectively called the "Certificates"), and
representing a beneficial ownership interest in the Trust Fund created by the
Agreement.

The Certificateholder, by its acceptance of this Certificate, agrees that it
will look solely to the funds on deposit in the Distribution Account for payment
hereunder and that the Securities Administrator is not liable to the
Certificateholders for any amount payable under this Certificate or the
Agreement or, except as expressly provided in the Agreement, subject to any
liability under the Agreement.

This Certificate does not purport to summarize the Agreement and reference is
made to the Agreement for the interests, rights and limitations of rights,
benefits, obligations and duties evidenced thereby, and the rights, duties and
immunities of the Securities Administrator.

Pursuant to the terms of the Agreement, a distribution will be made on the 25th
day of each month or, if such day is not a Business Day, the Business Day
immediately following (the "Distribution Date"), commencing on the first
Distribution Date specified on the face hereof, to the Person in whose name this
Certificate is registered at the close of business on the applicable Record Date
in an amount equal to the product of the Percentage Interest evidenced by this
Certificate and the amount required to be distributed to Holders of Certificates
of the Class to which this Certificate belongs on such Distribution Date
pursuant to the Agreement. The Record Date applicable to each Distribution Date
is the last Business Day of the month next preceding the month of such
Distribution Date.

Distributions on this Certificate shall be made by wire transfer of immediately
available funds to the account of the Holder hereof at a bank or other entity
having appropriate facilities therefor, if such Certificateholder shall have so
notified the Securities Administrator in writing at least five Business Days
prior to the related Record Date and such Certificateholder shall satisfy the
conditions to receive such form of payment set forth in the Agreement, or, if
not, by check mailed by first class mail to the address of such
Certificateholder appearing in the Certificate Register. The final distribution
on each Certificate will be made in like manner, but only upon presentment and
surrender of such Certificate at the offices designated by the Securities
Administrator for such purposes or such other location specified in the notice
to Certificateholders of such final distribution.

The Agreement permits, with certain exceptions therein provided, the amendment
thereof and the modification of the rights and obligations of the Trustee, the
Securities Administrator and the rights of the Certificateholders under the
Agreement at any time by the parties to the Agreement, with the consent of the
Holders of Certificates affected by such amendment evidencing the requisite
Percentage Interest, as provided in the Agreement. Any such consent by the
Holder of this Certificate shall be conclusive and binding on such Holder and
upon all future Holders of this Certificate and of any Certificate issued upon
the transfer hereof or in exchange therefor or


                                       D-5



in lieu hereof whether or not notation of such consent is made upon this
Certificate. The Agreement also permits the amendment thereof, in certain
limited circumstances, without the consent of the Holders of any of the
Certificates.

As provided in the Agreement and subject to certain limitations therein set
forth, the transfer of this Certificate is registrable in the Certificate
Register of the Securities Administrator upon surrender of this Certificate for
registration of transfer at the offices designated by the Securities
Administrator for such purposes, accompanied by a written instrument of transfer
in form satisfactory to the Securities Administrator and the Certificate
Registrar duly executed by the holder hereof or such holder's attorney duly
authorized in writing, and thereupon one or more new Certificates of the same
Class in authorized denominations and evidencing the same aggregate Percentage
Interest in the Trust Fund will be issued to the designated transferee or
transferees.

The Certificates are issuable only as registered Certificates without coupons in
denominations specified in the Agreement. As provided in the Agreement and
subject to certain limitations therein set forth, Certificates are exchangeable
for new Certificates of the same Class in authorized denominations and
evidencing the same aggregate Percentage Interest, as requested by the Holder
surrendering the same.

No service charge will be made for any such registration of transfer or
exchange, but the Securities Administrator may require payment of a sum
sufficient to cover any tax or other governmental charge payable in connection
therewith.

The Depositor, the Servicers, the Securities Administrator, the Master Servicer,
the Backup Servicer, the Unaffiliated Seller and the Trustee and any agent of
any of them may treat the Person in whose name this Certificate is registered as
the owner hereof for all purposes, and no such party shall be affected by any
notice to the contrary.

On any Distribution Date on which the aggregate Stated Principal Balance of the
Mortgage Loans, as of the last day of the related Due Period, is less than or
equal to 10% of the Maximum Pool Principal Balance, one or more Servicers and/or
the Class X Certificateholder will have the option to repurchase, in whole, from
the Trust Fund all remaining Mortgage Loans and all property acquired in respect
of the Mortgage Loans at a purchase price determined as provided in the
Agreement. The obligations and responsibilities created by the Agreement will
terminate as provided in Section 11.01 of the Agreement.

Any term used herein that is defined in the Agreement shall have the meaning
assigned in the Agreement, and nothing herein shall be deemed inconsistent with
that meaning.


                                       D-6



ASSIGNMENT

FOR VALUE RECEIVED, the undersigned hereby sell(s), assign(s) and transfer(s)
unto ___________________________________________________________________________
________________________________________________________________________________
________________________________________________________________________________
________________________________________________________________________________
________________________________________________________________________________
(Please print or typewrite name and address including postal zip code of
assignee)

the Percentage Interest evidenced by the within Certificate and hereby
authorizes the transfer of registration of such Percentage Interest to assignee
on the Certificate Register of the Trust Fund.

I (We) further direct the Trustee to issue a new Certificate of a like
denomination and Class, to the above named assignee and deliver such Certificate
to the following address:
________________________________________________________________________________

Dated:


                                        ----------------------------------------
                                        Signature by or on behalf of assignor


                                       D-7



                            DISTRIBUTION INSTRUCTIONS

          The assignee should include the following for purposes of
distribution:

          Distributions shall be made, by wire transfer or otherwise, in
immediately available funds to ________________________________________________,
_______________________________________________________________________________,
for the account of ____________________________________________________________,
account number _______, or, if mailed by check, to ____________________________,
Applicable statements should be mailed to _____________________________________,
_______________________________________________________________________________.

          This information is provided by _____________________________________,
the assignee named above, or __________________________________________________,
as its agent.


                                       D-8



                                    EXHIBIT E

SOLELY FOR U.S. FEDERAL INCOME TAX PURPOSES, THIS CERTIFICATE REPRESENTS
OWNERSHIP OF TWO "REGULAR INTERESTS" IN A "REAL ESTATE MORTGAGE INVESTMENT
CONDUIT," AS THOSE TERMS ARE DEFINED, RESPECTIVELY, IN SECTIONS 860G AND 860D OF
THE INTERNAL REVENUE CODE OF 1986, AS AMENDED (THE "CODE") AND CERTAIN OTHER
ASSETS.

NEITHER THIS CERTIFICATE NOR ANY INTEREST HEREIN MAY BE TRANSFERRED UNLESS THE
PROPOSED TRANSFEROR DELIVERS TO THE SECURITIES ADMINISTRATOR A TRANSFEROR LETTER
IN THE FORM OF EXHIBIT I TO THE AGREEMENT REFERRED TO HEREIN AND EITHER (I) THE
SECURITIES ADMINISTRATOR RECEIVES A RULE 144A LETTER IN THE FORM OF EXHIBIT J TO
THE AGREEMENT REFERRED TO HEREIN OR (II) THE SECURITIES ADMINISTRATOR RECEIVES
AN OPINION OF COUNSEL, DELIVERED AT THE EXPENSE OF THE TRANSFEROR, THAT SUCH
TRANSFER MAY BE MADE WITHOUT REGISTRATION UNDER THE SECURITIES ACT OF 1933, AS
AMENDED.

EXCEPT AS PROVIDED IN THE AGREEMENT, NEITHER THIS CERTIFICATE NOR ANY INTEREST
HEREIN MAY BE TRANSFERRED UNLESS THE TRANSFEREE DELIVERS TO THE SECURITIES
ADMINISTRATOR A REPRESENTATION LETTER TO THE EFFECT THAT SUCH TRANSFEREE IS NOT
AN EMPLOYEE BENEFIT PLAN OR ARRANGEMENT SUBJECT TO TITLE I OF THE EMPLOYEE
RETIREMENT INCOME SECURITY ACT OF 1974, AS AMENDED ("ERISA"), SECTION 4975 OF
THE INTERNAL REVENUE CODE OF 1986, AS AMENDED (THE "CODE"), OR ANY FEDERAL,
STATE OR LOCAL LAW MATERIALLY SIMILAR TO THE FOREGOING PROVISIONS OF ERISA OR
THE CODE (EACH, A "PLAN"), AND IS NOT ACTING ON BEHALF OF ANY PLAN OR USING THE
ASSETS OF ANY PLAN TO EFFECT SUCH TRANSFER. ANY PURPORTED TRANSFER OF THIS
CERTIFICATE IN VIOLATION OF THE TRANSFER RESTRICTIONS SET FORTH IN THE AGREEMENT
SHALL BE VOID AND OF NO EFFECT.

Certificate No.                           :             X-1

Cut-off Date                              :             February 1, 2006

First Distribution Date                   :             March 25, 2006

Percentage Interest of this Certificate
("Denomination")                          :             100%

CUSIP                                     :             N/A


                                      E-1



                        MORGAN STANLEY ABS CAPITAL I INC.

                     IXIS Real Estate Capital Trust 2006-HE1
               Mortgage Pass-Through Certificates, Series 2006-HE1

                                     Class X

          evidencing a percentage interest in the distributions allocable to the
          Certificates of the above-referenced Class.

Distributions in respect of this Certificate are distributable monthly as set
forth herein. This Certificate does not evidence an obligation of, or an
interest in, and is not guaranteed by the Depositor, the Unaffiliated Seller,
the Securities Administrator, the Master Servicer, any Originator, the Servicers
or the Trustee referred to below or any of their respective affiliates. Neither
this Certificate nor the Mortgage Loans are guaranteed or insured by any
governmental agency or instrumentality.

This certifies that SIGLER & CO. is the registered owner of the Percentage
Interest evidenced by this Certificate (obtained by dividing the denomination of
this Certificate by the aggregate of the denominations of all Certificates of
the Class to which this Certificate belongs) in certain monthly distributions
pursuant to a Pooling and Servicing Agreement dated as of the Cut-off Date
specified above (the "Agreement") among Morgan Stanley ABS Capital I Inc., as
depositor (the "Depositor"), Master Financial, Inc., as a servicer ("Master
Financial"), Saxon Mortgage Services Inc., as a servicer ("Saxon" and together
with Master Financial, the "Servicers"), IXIS Real Estate Capital Inc., as
unaffiliated seller (the "Unaffiliated Seller"), Deutsche Bank National Trust
Company, as trustee and custodian (in each such capacity, respectively, the
"Trustee" and the "Custodian") and JPMorgan Chase Bank, National Association, as
securities administrator, master servicer and backup servicer (in each such
capacity, respectively, the "Securities Administrator", the "Master Servicer"
and the "Backup Servicer"). To the extent not defined herein, the capitalized
terms used herein have the meanings assigned in the Agreement. This Certificate
is issued under and is subject to the terms, provisions and conditions of the
Agreement, to which Agreement the Holder of this Certificate by virtue of the
acceptance hereof assents and by which such Holder is bound.

This Certificate does not have a Certificate Balance or a Pass-Through Rate and
will be entitled to distributions only to the extent set forth in the Agreement.
In addition, any distribution of the proceeds of any remaining assets of the
Trust will be made only upon presentment and surrender of this Certificate at
the offices designated by the Securities Administrator for such purposes, or
such other location specified in the notice to Certificateholders of such final
distribution.

No transfer of a Certificate of this Class shall be made unless such disposition
is exempt from the registration requirements of the Securities Act of 1933, as
amended (the "1933 Act"), and any applicable state securities laws or is made in
accordance with the 1933 Act and such laws. In the event of any such transfer,
the Securities Administrator shall require the transferor to execute a
transferor certificate (in substantially the form attached to the Agreement) and
deliver either (i) a Rule 144A Letter, in either case substantially in the form
attached to the Agreement, or (ii) a written Opinion of Counsel to the
Securities Administrator that such transfer may be made


                                      E-2



pursuant to an exemption, describing the applicable exemption and the basis
therefor, from the 1933 Act or is being made pursuant to the 1933 Act, which
Opinion of Counsel shall be an expense of the transferor.

Except as provided in the Agreement, no transfer of a Certificate of this Class
shall be made unless the Securities Administrator shall have received a
representation letter from the transferee of this Certificate, acceptable to and
in form and substance satisfactory to the Securities Administrator, to the
effect that such transferee is not a Plan, and is not acting on behalf of any
Plan or using the assets of any Plan to effect such transfer. Any purported
transfer of a Certificate of this Class in violation of the transfer
restrictions set forth in the Agreement shall be void and of no effect.

Reference is hereby made to the further provisions of this Certificate set forth
on the reverse hereof, which further provisions shall for all purposes have the
same effect as if set forth at this place.

This Certificate shall not be entitled to any benefit under the Agreement or be
valid for any purpose unless manually authenticated by an authorized signatory
of the Securities Administrator.

                                      * * *


                                      E-3



IN WITNESS WHEREOF, the Securities Administrator has caused this Certificate to
be duly executed.

Dated:

                                      JPMORGAN CHASE BANK, NATIONAL ASSOCIATION,
                                      not in its individual capacity, but solely
                                      as Securities Administrator


                                      By:
                                          --------------------------------------

Authenticated:


By:
    ---------------------------------------
    Authorized Signatory of
    JPMORGAN CHASE BANK, NATIONAL ASSOCIATION,
    not in its individual capacity,
    but solely as Certificate Registrar


                                      E-4



                        MORGAN STANLEY ABS CAPITAL I INC.
                     IXIS Real Estate Capital Trust 2006-HE1
               Mortgage Pass-Through Certificates, Series 2006-HE1

This Certificate is one of a duly authorized issue of Certificates designated as
IXIS Real Estate Capital Trust 2006-HE1 Mortgage Pass-Through Certificates,
Series 2006-HE1 (herein collectively called the "Certificates"), and
representing a beneficial ownership interest in the Trust Fund created by the
Agreement.

The Certificateholder, by its acceptance of this Certificate, agrees that it
will look solely to the funds on deposit in the Distribution Account for payment
hereunder and that the Securities Administrator is not liable to the
Certificateholders for any amount payable under this Certificate or the
Agreement or, except as expressly provided in the Agreement, subject to any
liability under the Agreement.

This Certificate does not purport to summarize the Agreement and reference is
made to the Agreement for the interests, rights and limitations of rights,
benefits, obligations and duties evidenced thereby, and the rights, duties and
immunities of the Securities Administrator.

Pursuant to the terms of the Agreement, a distribution will be made on the 25th
day of each month or, if such 25th day is not a Business Day, the Business Day
immediately following (the "Distribution Date"), commencing on the first
Distribution Date specified on the face hereof, to the Person in whose name this
Certificate is registered at the close of business on the applicable Record Date
in an amount equal to the product of the Percentage Interest evidenced by this
Certificate and the amount required to be distributed to Holders of Certificates
of the Class to which this Certificate belongs on such Distribution Date
pursuant to the Agreement. The Record Date applicable to each Distribution Date
is the last Business Day of the month next preceding the month of such
Distribution Date.

Distributions on this Certificate shall be made by wire transfer of immediately
available funds to the account of the Holder hereof at a bank or other entity
having appropriate facilities therefor, if such Certificateholder shall have so
notified the Securities Administrator in writing at least five Business Days
prior to the related Record Date and such Certificateholder shall satisfy the
conditions to receive such form of payment set forth in the Agreement, or, if
not, by check mailed by first class mail to the address of such
Certificateholder appearing in the Certificate Register. The final distribution
on each Certificate will be made in like manner, but only upon presentment and
surrender of such Certificate at the offices designated by the Securities
Administrator for such purposes or such other location specified in the notice
to Certificateholders of such final distribution.

The Agreement permits, with certain exceptions therein provided, the amendment
thereof and the modification of the rights and obligations of the Trustee, the
Securities Administrator and the rights of the Certificateholders under the
Agreement at any time by the parties to the Agreement, with the consent of the
Holders of Certificates affected by such amendment evidencing the requisite
Percentage Interest, as provided in the Agreement. Any such consent by the
Holder of this Certificate shall be conclusive and binding on such Holder and
upon all future Holders of this Certificate and of any Certificate issued upon
the transfer hereof or in exchange therefor or


                                      E-5



in lieu hereof whether or not notation of such consent is made upon this
Certificate. The Agreement also permits the amendment thereof, in certain
limited circumstances, without the consent of the Holders of any of the
Certificates.

As provided in the Agreement and subject to certain limitations therein set
forth, the transfer of this Certificate is registrable in the Certificate
Register of the Securities Administrator upon surrender of this Certificate for
registration of transfer at the offices designated by the Securities
Administrator for such purposes, accompanied by a written instrument of transfer
in form satisfactory to the Securities Administrator and the Certificate
Registrar duly executed by the holder hereof or such holder's attorney duly
authorized in writing, and thereupon one or more new Certificates of the same
Class in authorized denominations and evidencing the same aggregate Percentage
Interest in the Trust Fund will be issued to the designated transferee or
transferees.

The Certificates are issuable only as registered Certificates without coupons in
denominations specified in the Agreement. As provided in the Agreement and
subject to certain limitations therein set forth, Certificates are exchangeable
for new Certificates of the same Class in authorized denominations and
evidencing the same aggregate Percentage Interest, as requested by the Holder
surrendering the same.

No service charge will be made for any such registration of transfer or
exchange, but the Securities Administrator may require payment of a sum
sufficient to cover any tax or other governmental charge payable in connection
therewith.

The Depositor, the Servicers, the Unaffiliated Seller, the Securities
Administrator, the Master Servicer, the Backup Servicer and the Trustee and any
agent of any of them may treat the Person in whose name this Certificate is
registered as the owner hereof for all purposes, and no such party shall be
affected by any notice to the contrary.

On any Distribution Date on which the aggregate Stated Principal Balance of the
Mortgage Loans, as of the last day of the related Due Period, is less than or
equal to 10% of the Maximum Principal Balance, one or more Servicers and/or the
Class X Certificateholders will have the option to repurchase, in whole, from
the Trust Fund all remaining Mortgage Loans and all property acquired in respect
of the Mortgage Loans at a purchase price determined as provided in the
Agreement. The obligations and responsibilities created by the Agreement will
terminate as provided in Section 11.01 of the Agreement.

Any term used herein that is defined in the Agreement shall have the meaning
assigned in the Agreement, and nothing herein shall be deemed inconsistent with
that meaning.


                                      E-6



                                   ASSIGNMENT

          FOR VALUE RECEIVED, the undersigned hereby sell(s), assign(s) and
transfer(s) unto _______________________________________________________________
________________________________________________________________________________
________________________________________________________________________________
________________________________________________________________________________
(Please print or typewrite name and address including postal zip code of
assignee)

the Percentage Interest evidenced by the within Certificate and hereby
authorizes the transfer of registration of such Percentage Interest to assignee
on the Certificate Register of the Trust Fund.

          I (We) further direct the Trustee to issue a new Certificate of a like
denomination and Class, to the above named assignee and deliver such Certificate
to the following address:
_______________________________________________________________________________.

Dated:


                                      ------------------------------------------
                                        Signature by or on behalf of assignor


                                      E-7



                            DISTRIBUTION INSTRUCTIONS

          The assignee should include the following for purposes of
distribution:

          Distributions shall be made, by wire transfer or otherwise, in
immediately available funds to ________________________________________________,
_______________________________________________________________________________,
for the account of ____________________________________________________________,
account number _______, or, if mailed by check, to_____________________________,
Applicable statements should be mailed to______________________________________,
_______________________________________________________________________________.

This information is provided by,_______________________________________________,
the assignee named above, or___________________________________________________,
as its agent.


                                      E-8



                                    EXHIBIT F

                   FORM OF INITIAL CERTIFICATION OF CUSTODIAN

                                     [date]

Morgan Stanley ABS Capital I Inc.
1585 Broadway, 10th Floor
New York, New York  10036

Master Financial, Inc.
505 City Parkway West, Suite 800
Orange, California 92868

Saxon Mortgage Services Inc.
4708 Mercantile Drive,
Forth Worth, Texas  76137

IXIS Real Estate Capital Inc.
9 West 57th Street, 36th Floor
New York, New York  10019

JPMorgan Chase Bank, National Association
4 New York Plaza, 6th Floor
New York, New York  10004

Deutsche Bank National Trust Company
1761 East St. Andrew Place
Santa Ana, California 92705-4934

          Re:  Pooling and Servicing Agreement, dated as of February 1, 2006,
               among Morgan Stanley ABS Capital I Inc., as Depositor, Master
               Financial, Inc., as a Servicer, Saxon Mortgage Services Inc., as
               a Servicer, IXIS Real Estate Capital Inc., as Unaffiliated
               Seller, Deutsche Bank National Trust Company, as Trustee and
               Custodian and JPMorgan Chase Bank, National Association, as
               Securities Administrator, Master Servicer and Backup Servicer,
               IXIS Real Estate Capital Trust Series 2006-HE1

Ladies and Gentlemen:

In accordance with Section 2.02 of the above-captioned Pooling and Servicing
Agreement (the "Pooling and Servicing Agreement"), the undersigned, as
Custodian, hereby certifies that for each Mortgage Loan listed in the Mortgage
Loan Schedule (other than any Mortgage Loan listed in the attached schedule), it
has received:


                                       F-1



          (i) the original Mortgage Note, endorsed as provided in the following
     form: "Pay to the order of ________, without recourse"; and

          (ii) except with respect to MERS Designated Mortgage Loans, a duly
     executed assignment of the Mortgage (which may be included in a blank
     assignment or assignments).

Based on its review and examination and only as to the foregoing documents, such
documents appear regular on their face and related to such Mortgage Loan.

The Custodian has made no independent examination of any documents contained in
each Mortgage File beyond the review specifically required in the Pooling and
Servicing Agreement. The Custodian makes no representations as to: (i) the
validity, legality, sufficiency, enforceability or genuineness of any of the
documents contained in each Mortgage File of any of the Mortgage Loans
identified on the Mortgage Loan Schedule, or (ii) the collectability,
insurability, perfection, priority, effectiveness or suitability of any such
Mortgage Loan. Notwithstanding anything herein to the contrary, the Custodian
has made no determination and makes no representations as to whether (i) any
endorsement is sufficient to transfer all right, title and interest of the party
so endorsing, as Noteholder or assignee thereof, in and to that Mortgage Note or
(ii) any assignment is in recordable form or sufficient to effect the assignment
of and transfer to the assignee thereof, under the Mortgage to which the
assignment relates.

Capitalized words and phrases used herein shall have the respective meanings
assigned to them in the Pooling and Servicing Agreement.

                                    DEUTSCHE BANK NATIONAL TRUST COMPANY,
                                       as Custodian


                                    By:
                                        ----------------------------------------
                                    Name:
                                          --------------------------------------
                                    Title:
                                           -------------------------------------


                                       F-2



                                    EXHIBIT G

                    FORM OF FINAL CERTIFICATION OF CUSTODIAN

                                     [date]

Morgan Stanley ABS Capital I Inc.
1585 Broadway, 10th Floor
New York, New York  10036

Master Financial, Inc.
505 City Parkway West, Suite 800
Orange, California 92868

Saxon Mortgage Services Inc.
4708 Mercantile Drive,
Forth Worth, Texas  76137

IXIS Real Estate Capital Inc.
9 West 57th Street, 36th Floor
New York, New York  10019

JPMorgan Chase Bank, National Association
4 New York Plaza, 6th Floor
New York, New York  10004

Deutsche Bank National Trust Company
1761 East St. Andrew Place
Santa Ana, California 92705-4934

----------

          Re:  Pooling and Servicing Agreement, dated as of February 1, 2006,
               among Morgan Stanley ABS Capital I Inc., as Depositor, Master
               Financial, Inc., as a Servicer, Saxon Mortgage Services Inc., as
               a Servicer, IXIS Real Estate Capital Inc., as Unaffiliated
               Seller, Deutsche Bank National Trust Company, as Trustee and
               Custodian and JPMorgan Chase Bank, National Association, as
               Securities Administrator, Master Servicer and Backup Servicer,
               IXIS Real Estate Capital Trust Series 2006-HE1

Ladies and Gentlemen:

In accordance with Section 2.02 of the above-captioned Pooling and Servicing
Agreement (the "Pooling and Servicing Agreement"), the undersigned, as
Custodian, hereby certifies that as to each Mortgage Loan listed in the Mortgage
Loan Schedule (other than any Mortgage Loan paid in full or listed on the
attached Document Exception Report) it has received:


                                       G-1



          (i) The original Mortgage Note, endorsed in the form provided in
     Section 2.01 of the Pooling and Servicing Agreement, with all intervening
     endorsements showing a complete chain of endorsement from the originator to
     the last endorsee.

          (ii) The original recorded Mortgage.

          (iii) Except with respect to MERS Designated Mortgage Loans, a duly
     executed assignment of the Mortgage in the form provided in Section 2.01 of
     the Pooling and Servicing Agreement; or, if the Unaffiliated Seller has
     certified or the Custodian otherwise knows that the related Mortgage has
     not been returned from the applicable recording office, a copy of the
     assignment of the Mortgage (excluding information to be provided by the
     recording office).

          (iv) Except with respect to MERS Designated Mortgage Loans, the
     original or duplicate original recorded assignment or assignments of the
     Mortgage showing a complete chain of assignment from the originator to the
     last endorsee.

          (v) The original or duplicate lender's title policy and all riders
     thereto or, if such original is unavailable, any one of an original title
     binder, either an original title binder or an original or copy of the title
     commitment, and if copies then certified to be true and complete by the
     title company.

Based on its review and examination and only as to the foregoing documents, (a)
such documents appear regular on their face and related to such Mortgage Loan,
and (b) the information set forth in items (1), (2) and (18) of the Mortgage
Loan Schedule and items (1), (9) and (17) of the Data Tape Information
accurately reflects information set forth in the Custodial File.

The Custodian has made no independent examination of any documents contained in
each Mortgage File beyond the review of the Custodial File specifically required
in the Pooling and Servicing Agreement. The Custodian makes no representations
as to: (i) the validity, legality, sufficiency, enforceability or genuineness of
any of the documents contained in each Mortgage File of any of the Mortgage
Loans identified on the Mortgage Loan Schedule, or (ii) the collectability,
insurability, perfection, priority, effectiveness or suitability of any such
Mortgage Loan. Notwithstanding anything herein to the contrary, the Custodian
has made no determination and makes no representations as to whether (i) any
endorsement is sufficient to transfer all right, title and interest of the party
so endorsing, as Noteholder or assignee thereof, in and to that Mortgage Note or
(ii) any assignment is in recordable form or sufficient to effect the assignment
of and transfer to the assignee thereof, under the Mortgage to which the
assignment relates.

Capitalized words and phrases used herein shall have the respective meanings
assigned to them in the Pooling and Servicing Agreement.

                                    DEUTSCHE BANK NATIONAL TRUST COMPANY,
                                       as Custodian,


                                       G-2



                                    By:
                                        ----------------------------------------
                                    Name:
                                          --------------------------------------
                                    Title:
                                           -------------------------------------


                                       G-3



                                    EXHIBIT H

                           RESIDUAL TRANSFER AFFIDAVIT

                    IXIS REAL ESTATE CAPITAL Trust 2006-HE1,
                       Mortgage Pass-Through Certificates,
                                 Series 2006-HE1

STATE OF                 )
                         ) ss.:
COUNTY OF                )

The undersigned, being first duly sworn, deposes and says as follows:

1. The undersigned is an officer of ___________________, the proposed Transferee
of an Ownership Interest in a Class R Certificate (the "Certificate") issued
pursuant to the Pooling and Servicing Agreement dated as of February 1, 2006
(the "Agreement"), relating to the above-referenced Series, by and among Morgan
Stanley ABS Capital I Inc., as depositor (the "Depositor"), Master Financial,
Inc., as a servicer ("Master Financial"), Saxon Mortgage Services Inc., as a
servicer ("Saxon" and together with Master Financial, the "Servicers"), IXIS
Real Estate Capital Inc., as unaffiliated seller (the "Unaffiliated Seller"),
Deutsche Bank National Trust Company, as trustee and custodian (in each such
capacity, respectively, the "Trustee" and the "Custodian") and JPMorgan Chase
Bank, National Association, as securities administrator, master servicer and
backup servicer (in each such capacity, respectively, the "Securities
Administrator", the "Master Servicer" and the "Backup Servicer"). Capitalized
terms used, but not defined herein or in Exhibit 1 hereto, shall have the
meanings ascribed to such terms in the Agreement. The Transferee has authorized
the undersigned to make this affidavit on behalf of the Transferee for the
benefit of the Depositor and the Securities Administrator.

2. The Transferee is not, as of the date hereof, and will not be, as of the date
of the Transfer, a "disqualified organization" within the meaning of Section
860E(e)(5) of the Internal Revenue Code of 1986. The Transferee will endeavor to
remain other than a disqualified organization for so long as it retains its
Ownership Interest in the Certificate.

3. The Transferee has historically paid its debts as they came due and will
continue to pay its debts as they come due in the future.

4. The Transferee has no present knowledge or expectation that it will be unable
to pay any United States taxes owed by it or become insolvent or subject to a
bankruptcy proceeding for so long as the Certificate remains outstanding.

5. The Transferee has been advised of, and understands that as the holder of a
noneconomic residual interest it may incur tax liabilities in excess of any cash
flows generated by the interest. The Transferee intends to pay such taxes
associated with holding the Certificate as they become due.


                                       H-1



6. The Transferee will not cause income from the Certificate to be attributable
to a foreign permanent establishment or fixed base (within the meaning of an
applicable income tax treaty) of the Transferee or another U.S. taxpayer.

(1)7. [A. Formula Test] The Transferee agrees that the present value of the
anticipated tax liabilities associated with holding the Certificate does not
exceed the sum of the present value of any consideration given to the Transferee
to acquire the Certificate, the present value of the expected future
distributions on the Certificate, and the present value of the anticipated tax
savings associated with holding the interest as the REMIC generates losses. The
Transferee agrees that it complied with U.S. Treasury regulations section
1.860E-1(c)(8) in making such representation.

     The Transferee agrees that it is not a foreign permanent establishment or
fixed base (within the meaning of an applicable income tax treaty) of the
Transferor or another U.S. taxpayer.

     [B. Asset Test] The Transferee, at the time of the transfer, and at the
close of the Transferee's two fiscal years preceding the year of the transfer,
had gross assets for financial reporting purposes in excess of $100 million and
net assets in excess of $10 million (excluding any obligation of a person
related to the Transferee within the meaning of U.S. Treasury regulations
section 1.860E-1(c)(6)(ii) or any other asset if a principle purpose for holding
or acquiring the other asset was to permit the Transferee to satisfy the above
stated minimum asset requirements).

The Transferee is an "eligible corporation," as defined in U.S. Treasury
regulations section 1.860E-1(c)(6)(i). The Transferee agrees, in connection with
any subsequent transfer of its Ownership Interest in the Certificate, to
transfer its Ownership Interest only to another "eligible corporation," as
defined in U.S. Treasury regulations section 1.860E-1(c)(6)(i), and to honor the
restrictions on subsequent transfers of the Certificate by transferring its
Ownership Interest only in a transaction that satisfies the requirements of U.S.
Treasury regulations section 1.860E-1(c)(4)(i), (ii) (iii) and U.S. Treasury
regulations section 1.860E-1(c)(5).

The Transferee determined the consideration paid to it to acquire the
Certificate in good faith and based on reasonable market assumptions (including,
but not limited to, borrowing and investment rates, prepayment and loss
assumptions, expense and reinvestment assumptions, tax rates and other factors
specific to the Transferee).

8. The Transferee is a citizen or resident of the United States, a corporation,
partnership or other entity created or organized in, or under the laws of, the
United States or any political subdivision thereof, or an estate or trust whose
income from sources without the United States is includable in gross income for
United States federal income tax purposes regardless of its connection with the
conduct of a trade or business within the United States.

----------
(1) Insert either section 7A or 7B.


                                       H-2



9. The Transferee's taxpayer identification number is ____________.

10. The Transferee is not a Plan and is not acting on behalf of any Plan, or
using the assets of any Plan to effect the Transfer.

11. The Transferee has reviewed the provisions of Section 5.02(c) of the
Agreement and understands the legal consequences of the acquisition of an
Ownership Interest in the Certificate, including, without limitation, the
restrictions on subsequent Transfers and the provisions regarding voiding the
Transfer and mandatory sales. The Transferee expressly agrees to be bound by and
to abide by the provisions of Section 5.02(c) of the Agreement and the
restrictions noted on the face of the Certificate. The Transferee understands
and agrees that any breach of any of the representations included herein shall
render the Transfer to the Transferee contemplated hereby null and void.

12. The Transferee consents to any additional restrictions or arrangements that
shall be deemed necessary upon advice of counsel to constitute a reasonable
arrangement to ensure that the Certificate will only be owned, directly or
indirectly, by a Transferee that is not a disqualified organization.

13. The Transferee will not transfer its interest in the Certificate for the
purpose of impeding the assessment or collection of any tax.

14. The Transferee will not transfer such Certificate unless (i) it has received
from any subsequent transferee an affidavit in substantially the same form as
this affidavit containing the same representations set forth herein, and (ii) as
of the time of the transfer, it does not have actual knowledge that such
affidavit is false. The Transferee will deliver such affidavit to the Securities
Administrator upon receipt.

                                      * * *


                                       H-3



IN WITNESS WHEREOF, the Transferee has caused this instrument to be executed on
its behalf, pursuant to authority of its Board of Directors, by its duly
authorized officer and its corporate seal to be hereunto affixed, duly attested,
this __ day of ________, 20__.

                                    ____________________________________________
                                    Print Name of Transferee


                                    By:
                                        ---------------------------------------
                                    Name:
                                    Title:

[Corporate Seal]

ATTEST:

___________________________________
[Assistant] Secretary

Personally appeared before me the above-named __________, known or proved to me
to be the same person who executed the foregoing instrument and to be the
___________ of the Transferee, and acknowledged that he executed the same as his
free act and deed and the free act and deed of the Transferee.

Subscribed and sworn before me this __ day of ________, 20__.

                                    _________________________________
                                    NOTARY PUBLIC

                                    My Commission expires the __ day of _______,
                                    20__


                                       H-4



                                    EXHIBIT I

                         FORM OF TRANSFEROR CERTIFICATE

                                                                __________, 20__

Morgan Stanley ABS Capital I Inc.
1585 Broadway, 10th Floor
New York, New York 10036

JPMorgan Chase Bank, National Association
as Securities Administrator
4 New York Plaza, 6th Floor
New York, New York 10004

          Re: IXIS Real Estate Capital Trust, Series 2006-HE1, Mortgage
              Pass-Through Certificates, Series 2006-HE1, Class ____

Ladies and Gentlemen:

In connection with our disposition of the above Certificates we certify that (a)
we understand that the Certificates have not been registered under the
Securities Act of 1933, as amended (the "Act"), and are being disposed by us in
a transaction that is exempt from the registration requirements of the Act, (b)
we have not offered or sold any Certificates to, or solicited offers to buy any
Certificates from, any person, or otherwise approached or negotiated with any
person with respect thereto, in a manner that would be deemed, or taken any
other action which would result in, a violation of Section 5 of the Act and (c)
to the extent we are disposing of a Residual Certificate, we have no knowledge
the Transferee is a Non-Permitted Transferee.

                                    Very truly yours,

                                    ______________________________________
                                    Print Name of Transferor


                                    By:
                                        ---------------------------------------
                                                  Authorized Officer


                                       I-1


                                    EXHIBIT J

                            FORM OF RULE 144A LETTER

                                                              ____________, 20__

Morgan Stanley ABS Capital I Inc.
1585 Broadway, 10th Floor
New York, New York  10036

JPMorgan Chase Bank, National Association
as Securities Administrator
4 New York Plaza, 6th Floor
New York, New York 10004

               Re:  IXIS Real Estate Capital Trust, Series 2006-HE1, Mortgage
                    Pass-Through Certificates, Series 2006-HE1, Class____

Ladies and Gentlemen:

In connection with our acquisition of the above Certificates we certify that (a)
we understand that the Certificates are not being registered under the
Securities Act of 1933, as amended (the "Act"), or any state securities laws and
are being transferred to us in a transaction that is exempt from the
registration requirements of the Act and any such laws, (b) we have such
knowledge and experience in financial and business matters that we are capable
of evaluating the merits and risks of investments in the Certificates, (c) we
have had the opportunity to ask questions of and receive answers from the
Depositor concerning the purchase of the Certificates and all matters relating
thereto or any additional information deemed necessary to our decision to
purchase the Certificates, (d) either (i) we are not an employee benefit plan or
arrangement that is subject to Title I of the Employee Retirement Income
Security Act of 1974, as amended ("ERISA"), Section 4975 of the Internal Revenue
Code of 1986, as amended (the "Code"), or any federal, state or local law
materially similar to the foregoing provisions of ERISA or the Code (each, a
"Plan"), and we are not acting on behalf of any Plan or using the assets of any
Plan to effect our purchase of the Certificates or (ii) with respect to any
Certificates other than Class P, Class R and Class X Certificates, we are an
insurance company and are purchasing the Certificates with funds contained in an
"insurance company general account" (as defined term is defined in Section V(e)
of Prohibited Transaction Class Exemption 95-60 ("PTCE 95-60")), and the
conditions for exemptive relief under Sections I and III of PTCE 95-60 are
satisfied with respect to our purchase and holding of the Certificates, (e) we
have not, nor has anyone acting on our behalf


                                       J-1



offered, transferred, pledged, sold or otherwise disposed of the Certificates,
any interest in the Certificates or any other similar security to, or solicited
any offer to buy or accept a transfer, pledge or other disposition of the
Certificates, any interest in the Certificates or any other similar security
from, or otherwise approached or negotiated with respect to the Certificates,
any interest in the Certificates or any other similar security with, any person
in any manner, or made any general solicitation by means of general advertising
or in any other manner, or taken any other action, that would constitute a
distribution of the Certificates under the Securities Act or that would render
the disposition of the Certificates a violation of Section 5 of the Securities
Act or require registration pursuant thereto, nor will act, nor has authorized
or will authorize any person to act, in such manner with respect to the
Certificates, and (f) we are a "qualified institutional buyer" as that term is
defined in Rule 144A under the Securities Act and have completed either of the
forms of certification to that effect attached hereto as Annex 1 or Annex 2. We
are aware that the sale to us is being made in reliance on Rule 144A. We are
acquiring the Certificates for our own account or for resale pursuant to Rule
144A and further, understand that such Certificates may be resold, pledged or
transferred only (i) to a person reasonably believed to be a qualified
institutional buyer that purchases for its own account or for the account of a
qualified institutional buyer to whom notice is given that the resale, pledge or
transfer is being made in reliance on Rule 144A, or (ii) pursuant to another
exemption from registration under the Securities Act.

          In connection with our purchase of the Certificates, we acknowledge
and agree that (i) none of you nor any of your affiliates is acting as a
fiduciary or financial or investment adviser for us; (ii) we are not relying
(for purposes of making any investment decision or otherwise) upon any advice,
counsel or representations (whether written or oral) of any of you or your
affiliates with respect to the Certificates; (iii) none of you nor any of your
affiliates has given to us (directly or indirectly through any other person) any
assurance, guarantee or representation whatsoever as to the expected or
projected success, profitability, return, performance, result, effect,
consequence, or benefit (including legal, regulatory, tax, financial, accounting
or otherwise) of our purchase of the Certificates; (iv) we have performed our
own diligence to the extent we have deemed necessary and we have consulted with
our own legal, regulatory, tax, business, investment, financial and accounting
advisers to the extent that we have deemed necessary, and we have made our own
investment decisions based upon our own judgment and upon any advice from such
advisers as we have deemed necessary and appropriate and not upon any view
expressed by any of you or your affiliates with respect to the Certificates; (v)
none of you nor any of your affiliates will be obligated to make payments on the
Certificates in the event that the assets of the trust is insufficient to
provide for such payments; (vi) you and your affiliates may have positions and
may effect transactions in any of the Series 2006-HE1 securities; and (vii) we
are familiar with the Certificates and have reviewed and understand the related
pooling and servicing agreement, the prospectus supplement and prospectus
relating to Series 2006-HE1 and the other material transaction documents related
thereto.


                                       J-2



                                                            ANNEX 1 TO EXHIBIT J

            QUALIFIED INSTITUTIONAL BUYER STATUS UNDER SEC RULE 144A

          [For Transferees Other Than Registered Investment Companies]

The undersigned (the "Buyer") hereby certifies as follows to the parties listed
in the Rule 144A Transferee Certificate to which this certification relates with
respect to the Certificates described therein:

1. As indicated below, the undersigned is the President, Chief Financial
Officer, Senior Vice President or other executive officer of the Buyer.

2. In connection with purchases by the Buyer, the Buyer is a "qualified
institutional buyer" as that term is defined in Rule 144A under the Securities
Act of 1933, as amended ("Rule 144A") because (i) the Buyer owned and/or
invested on a discretionary basis $_________ in securities (except for the
excluded securities referred to below) as of the end of the Buyer's most recent
fiscal year (such amount being calculated in accordance with Rule 144A and (ii)
the Buyer satisfies the criteria in the category marked below.

          __________   Corporation, etc. The Buyer is a corporation (other than
                       a bank, savings and loan association or similar
                       institution), Massachusetts or similar business trust,
                       partnership, or charitable organization described in
                       Section 501(c)(3) of the Internal Revenue Code of 1986,
                       as amended.

          __________   Bank. The Buyer (a) is a national bank or banking
                       institution organized under the laws of any State,
                       territory or the District of Columbia, the business of
                       which is substantially confined to banking and is
                       supervised by the State or territorial banking commission
                       or similar official or is a foreign bank or equivalent
                       institution, and (b) has an audited net worth of at least
                       $25,000,000 as demonstrated in its latest annual
                       financial statements, a copy of which is attached hereto.

          __________   Savings and Loan. The Buyer (a) is a savings and loan
                       association, building and loan association, cooperative
                       bank, homestead association or similar institution, which
                       is supervised and examined by a State or Federal
                       authority having supervision over any such institutions
                       or is a foreign savings and loan association or
                       equivalent institution and (b) has an audited net worth
                       of at least $25,000,000 as demonstrated in its latest
                       annual financial statements, a copy of which is attached
                       hereto.

          __________   Broker-dealer. The Buyer is a dealer registered pursuant
                       to Section 15 of the Securities Exchange Act of 1934.


                                       J-3



          __________   Insurance Company. The Buyer is an insurance company
                       whose primary and predominant business activity is
                       the writing of insurance or the reinsuring of risks
                       underwritten by insurance companies and which is
                       subject to supervision by the insurance commissioner
                       or a similar official or agency of a State,
                       territory or the District of Columbia.

          __________   State or Local Plan. The Buyer is a plan established and
                       maintained by a State, its political subdivisions, or any
                       agency or instrumentality of the State or its political
                       subdivisions, for the benefit of its employees.

          __________   ERISA Plan. The Buyer is an employee benefit plan within
                       the meaning of Title I of the Employee Retirement Income
                       Security Act of 1974.

          __________   Investment Advisor. The Buyer is an investment advisor
                       registered under the Investment Advisors Act of 1940.

          __________   Small Business Investment Company. Buyer is a small
                       business investment company licensed by the U.S. Small
                       Business Administration under Section 301(c) or (d) of
                       the Small Business Investment Act of 1958.

          __________   Business Development Company. Buyer is a business
                       development company as defined in Section 202(a)(22) of
                       the Investment Advisors Act of 1940.

3. The term "securities" as used herein does not include (i) securities of
issuers that are affiliated with the Buyer, (ii) securities that are part of an
unsold allotment to or subscription by the Buyer, if the Buyer is a dealer,
(iii) securities issued or guaranteed by the U.S. or any instrumentality
thereof, (iv) bank deposit notes and certificates of deposit, (v) loan
participations, (vi) repurchase agreements, (vii) securities owned but subject
to a repurchase agreement and (viii) currency, interest rate and commodity
swaps.

4. For purposes of determining the aggregate amount of securities owned and/or
invested on a discretionary basis by the Buyer, the Buyer used the cost of such
securities to the Buyer and did not include any of the securities referred to in
the preceding paragraph, except (i) where the Buyer reports its securities
holdings in its financial statements on the basis of their market value, and
(ii) no current information with respect to the cost of those securities has
been published. If clause (ii) in the preceding sentence applies, the securities
may be valued at market. Further, in determining such aggregate amount, the
Buyer may have included securities owned by subsidiaries of the Buyer, but only
if such subsidiaries are consolidated with the Buyer in its financial statements
prepared in accordance with generally accepted accounting principles and if the
investments of such subsidiaries are managed under the Buyer's direction.
However, such securities were not included if the Buyer is a majority-owned,
consolidated subsidiary of another enterprise and the Buyer is not itself a
reporting company under the Securities Exchange Act of 1934, as amended.


                                       J-4



5. The Buyer acknowledges that it is familiar with Rule 144A and understands
that the seller to it and other parties related to the Certificates are relying
and will continue to rely on the statements made herein because one or more
sales to the Buyer may be in reliance on Rule 144A.

6. Until the date of purchase of the Rule 144A Securities, the Buyer will notify
each of the parties to which this certification is made of any changes in the
information and conclusions herein. Until such notice is given, the Buyer's
purchase of the Certificates will constitute a reaffirmation of this
certification as of the date of such purchase. In addition, if the Buyer is a
bank or savings and loan is provided above, the Buyer agrees that it will
furnish to such parties updated annual financial statements promptly after they
become available.

                                 -----------------------------------------------
                                 Print Name of Transferee


                                 By:
                                     -------------------------------------------
                                     Name:
                                     Title:

                                 Date:
                                       ----------------------------------------


                                       J-5


                                                            ANNEX 2 TO EXHIBIT J

            QUALIFIED INSTITUTIONAL BUYER STATUS UNDER SEC RULE 144A

           [For Transferees That are Registered Investment Companies]

The undersigned (the "Buyer") hereby certifies as follows to the parties listed
in the Rule 144A Transferee Certificate to which this certification relates with
respect to the Certificates described therein:

1. As indicated below, the undersigned is the President, Chief Financial Officer
or Senior Vice President of the Buyer or, if the Buyer is a "qualified
institutional buyer" as that term is defined in Rule 144A under the Securities
Act of 1933, as amended ("Rule 144A") because Buyer is part of a Family of
Investment Companies (as defined below), is such an officer of the Adviser.

2. In connection with purchases by Buyer, the Buyer is a "qualified
institutional buyer" as defined in SEC Rule 144A because (i) the Buyer is an
investment company registered under the Investment Company Act of 1940, as
amended and (ii) as marked below, the Buyer alone, or the Buyer's Family of
Investment Companies, owned at least $100,000,000 in securities (other than the
excluded securities referred to below) as of the end of the Buyer's most recent
fiscal year. For purposes of determining the amount of securities owned by the
Buyer or the Buyer's Family of Investment Companies, the cost of such securities
was used, except (i) where the Buyer or the Buyer's Family of Investment
Companies reports its securities holdings in its financial statements on the
basis of their market value, and (ii) no current information with respect to the
cost of those securities has been published. If clause (ii) in the preceding
sentence applies, the securities may be valued at market.

          __________   The Buyer owned $______ in securities (other than the
                       excluded securities referred to below) as of the end of
                       the Buyer's most recent fiscal year (such amount being
                       calculated in accordance with Rule 144A).

          __________   The Buyer is part of a Family of Investment Companies
                       which owned in the aggregate $ ________ in securities
                       (other than the excluded securities referred to below) as
                       of the end of the Buyer's most recent fiscal year (such
                       amount being calculated in accordance with Rule 144A).

3. The term "Family of Investment Companies" as used herein means two or more
registered investment companies (or series thereof) that have the same
investment adviser or investment advisers that are affiliated (by virtue of
being majority owned subsidiaries of the same parent or because one investment
adviser is a majority owned subsidiary of the other).

4. The term "securities" as used herein does not include (i) securities of
issuers that are affiliated with the Buyer or are part of the Buyer's Family of
Investment Companies, (ii) securities issued or guaranteed by the U.S. or any
instrumentality thereof, (iii) bank deposit notes and certificates of deposit,
(iv) loan participations, (v) repurchase agreements, (vi) securities


                                       J-6



owned but subject to a repurchase agreement and (vii) currency, interest rate
and commodity swaps.

5. The Buyer is familiar with Rule 144A and understands that the parties listed
in the Rule 144A Transferee Certificate to which this certification relates are
relying and will continue to rely on the statements made herein because one or
more sales to the Buyer will be in reliance on Rule 144A. In addition, the Buyer
will only purchase for the Buyer's own account.

6. Until the date of purchase of the Certificates, the undersigned will notify
the parties listed in the Rule 144A Transferee Certificate to which this
certification relates of any changes in the information and conclusions herein.
Until such notice is given, the Buyer's purchase of the Certificates will
constitute a reaffirmation of this certification by the undersigned as of the
date of such purchase.

                                 -----------------------------------------------
                                 Print Name of Transferee


                                 By:
                                     -------------------------------------------
                                     Name:
                                     Title:

                                 IF AN ADVISER:

                                 -----------------------------------------------
                                               Print Name of Buyer

                                 Date:
                                       -----------------------------------------


                                       J-7



                                    EXHIBIT K

                           FORM OF REQUEST FOR RELEASE

          To:     JPMorgan Chase Bank, National Association
                  4 New York Plaza, 6th Floor
                  New York, NY 10004

                  Deutsche Bank National Trust Company
                  1761 East St. Andrew Place
                  Santa Ana, California 92705-4934

                  Re:

In connection with the administration of the Mortgage Loans held by Deutsche
Bank National Trust Company as the Custodian on behalf of the
Certificateholders, we request the release, and acknowledge receipt, of the
(Custodial File/[specify documents]) for the Mortgage Loan described below, for
the reason indicated.

Mortgagor's Name, Address & Zip Code:

Mortgage Loan Number:

Send Custodial File to:

Reason for Requesting Documents (check one)

          __________   1. Mortgage Loan Paid in Full. (The undersigned hereby
                       certifies that all amounts received in connection
                       therewith have been credited to the applicable Collection
                       Account as provided in the Pooling and Servicing
                       Agreement.)

          __________   2. Mortgage Loan Repurchase Pursuant to Subsection 2.03
                       of the Pooling and Servicing Agreement. (The undersigned
                       hereby certifies that the repurchase price has been
                       credited to the applicable Collection Account as provided
                       in the Pooling and Servicing Agreement.)

          __________   3. Mortgage Loan Liquidated By _________________. (The
                       undersigned hereby certifies that all proceeds of
                       foreclosure, insurance, condemnation or other liquidation
                       have been finally received and credited to the applicable
                       Collection Account pursuant to the Pooling and Servicing
                       Agreement.)

          __________   4. Mortgage Loan in Foreclosure.

          __________   5. Other (explain).


                                      K-1



If box 1, 2 or 3 above is checked, and if all or part of the Custodial File was
previously released to us, please release to us our previous request and receipt
on file with you, as well as any additional documents in your possession
relating to the specified Mortgage Loan.

If box 4 or 5 above is checked, upon our return of all of the above documents to
you as the Custodian, please acknowledge your receipt by signing in the space
indicated below, and returning this form if requested.

                                    [SERVICER]


                                    By:
                                       ---------------------------------------
                                       Name:
                                       Title:
                                       Date:


                                      K-2



                                    EXHIBIT L

                      FORM OF SUBSEQUENT TRANSFER AGREEMENT

                     IXIS REAL ESTATE CAPITAL TRUST 2006-HE1

Pursuant to separate Mortgage Loan Purchase Agreements, First NLC Financial
Services ("First NLC"), Chapel Mortgage Corporation ("Chapel"), Encore Credit
Corp. ("Encore"), Lenders Direct Capital Corp. ("Lenders Direct"), Master
Financial, Inc. ("Master Financial"), Town & Country Credit Corporation ("Town &
Country), Mandalay Mortgage, LLC ("Mandalay"), Rose Mortgage, Inc. ("Rose
Mortgage"), First Bank Mortgage, Inc. ("First Bank"), FlexPoint Funding
Corporation ("FlexPoint"), First Horizon Home Loan Corporation ("First
Horizon"), Fremont Investment & Loan ("Fremont"), Lime Financial Services, Ltd.
("Lime"), Homeowners Loan Corp. ("Homeowners"), Allstate Home Loans, Inc.
("Allstate"), NC Capital Corporation ("NC Capital"), Platinum Capital Group
("Platinum") (collectively, the "Originators") have agreed to sell to IXIS Real
Estate Capital Inc. (the "Unaffiliated Seller") certain mortgage loans (each, a
"Mortgage Loan"). These Mortgage Loans may in turn be sold by the Unaffiliated
Seller to Morgan Stanley ABS Capital I Inc. (the "Depositor") and then sold by
the Depositor to the IXIS Real Estate Capital Trust 2006-HE1 (the "Trust Fund").
The Trust Fund was established pursuant to a Pooling and Servicing Agreement
dated as of February 1, 2006 (the "Pooling and Servicing Agreement") among
Morgan Stanley ABS Capital I Inc., as depositor (the "Depositor"), Master
Financial, Inc., as a servicer ("Master Financial"), Saxon Mortgage Services
Inc., as a servicer ("Saxon" and together with Master Financial, the
"Servicers"), IXIS Real Estate Capital Inc., as unaffiliated seller (the
"Unaffiliated Seller"), Deutsche Bank National Trust Company, as trustee and
custodian (in each such capacity, respectively, the "Trustee" and the
"Custodian") and JPMorgan Chase Bank, National Association, as securities
administrator, master servicer and backup servicer (in each such capacity,
respectively, the "Securities Administrator", the "Master Servicer" and the
"Backup Servicer"). The Pooling and Servicing Agreement permits a Pre-Funding
feature, allowing for the acquisition by the Trust Fund of Subsequent Mortgage
Loans during the Pre-Funding Period. Representations and warranties with respect
to the Mortgage Loans have been made by the Originators pursuant to separate
Assignment and Recognition Agreements.

Capitalized terms used herein and not defined herein have their respective
meanings as set forth in the Pooling and Servicing Agreement.

Conveyance of Subsequent Mortgage Loans.

The Unaffiliated Seller does hereby irrevocably sell, transfer, assign, set over
and otherwise convey to the Depositor, without recourse (except as otherwise
explicitly provided for herein) all of its right, title and interest in and to
the Subsequent Mortgage Loans, exclusive of the obligations of the Unaffiliated
Seller or any other Person with respect to the Subsequent Mortgage Loans but
including specifically, without limitation, the Mortgages, the Custodial Files
and all other documents, materials and properties appurtenant thereto and the
Mortgage Notes, including all interest and principal collected by the
Unaffiliated Seller on or with respect to the Subsequent Mortgage Loans after
the related Subsequent Cut-off Date, together with all of its


                                      L-1



right, title and interest in and to the proceeds received after such Subsequent
Cut-off Date of any related insurance policies on behalf of the Depositor.

The Depositor does hereby irrevocably sell, transfer, assign, set over and
otherwise convey to the Trust Fund, without recourse (except as otherwise
explicitly provided for herein) all of its right, title and interest in and to
the Subsequent Mortgage Loans, exclusive of the obligations of the Depositor or
any other Person with respect to the Subsequent Mortgage Loans but including
specifically, without limitation, the Mortgages, the Custodial Files and all
other documents, materials and properties appurtenant thereto and the Mortgage
Notes, including all interest and principal collected by the Depositor on or
with respect to the Subsequent Mortgage Loans after the related Subsequent
Cut-off Date, together with all of its right, title and interest in and to the
proceeds received after such Subsequent Cut-off Date of any related insurance
policies on behalf of the Trust Fund.

The expenses and costs relating to the delivery of the Subsequent Mortgage Loans
specified in this Subsequent Transfer Agreement and the Pooling and Servicing
Agreement shall be borne by the Unaffiliated Seller.

The Unaffiliated Seller hereby affirms the representation and warranty set forth
in Sections 3.01(f), 3.01(h), 3.01(n), 3.01(o), 3.01(p) and 3.03 of the
Unaffiliated Seller's Agreement with respect to the Subsequent Mortgage Loans as
of the date hereof. The Unaffiliated Seller hereby delivers notice and confirms
that each of the conditions set forth in Section 2.01(c) of the Pooling and
Servicing Agreement are satisfied as of the date hereof.

Master Financial and Saxon hereby affirm the representations and warranties set
forth in Schedules IIA and IIIA, respectively, to the Pooling and Servicing
Agreement with respect to the Subsequent Mortgage Loans as of the date hereof.

Additional terms of the sale are attached hereto as Attachment A.

To the extent permitted by applicable law, this Subsequent Transfer Agreement,
or a memorandum thereof if permitted under applicable law, is subject to
recordation in all appropriate public offices for real property records in all
counties or other comparable jurisdictions in which any or all of the properties
subject to the Mortgages are situated, and in any other appropriate public
recording office or elsewhere, such recordation to be effected by each Servicer
at the Unaffiliated Seller's expense, but only when accompanied by an opinion of
counsel to the effect that such recordation materially and beneficially affects
the interests of the Certificateholders or is necessary for the administration
or servicing of the Mortgage Loans.

This Agreement shall be construed in accordance with the laws of the State of
New York and the obligations, rights and remedies of the parties hereunder shall
be determined in accordance with such laws, without giving effect to the
principles of conflicts of laws.

This Agreement may be executed in one or more counterparts and by the different
parties hereto on separate counterparts, each of which, when so executed, shall
be deemed to be an original; such counterparts, together, shall constitute one
and the same Agreement.


                                      L-2



All terms and conditions of the Pooling and Servicing Agreement are hereby
ratified, confirmed and incorporated herein; provided, that in the event of any
conflict the provisions of this Subsequent Transfer Agreement shall control over
the conflicting provisions of the Pooling and Servicing Agreement.

[Remainder of Page Intentionally Left Blank]


                                      L-3



                                    IXIS REAL ESTATE CAPITAL INC.,
                                       as Unaffiliated Seller


                                    By:
                                        --------------------------------------
                                        Name:
                                        Title:


                                    By:
                                        --------------------------------------
                                        Name:
                                        Title:


                                    MORGAN STANLEY ABS CAPITAL I INC.,
                                       as Depositor


                                    By:
                                        --------------------------------------
                                        Name:
                                        Title:


                                    MASTER FINANCIAL, INC.,
                                       as a Servicer


                                    By:
                                        -------------------------------------
                                        Name:
                                        Title:


                                    SAXON MORTGAGE SERVICES INC.,
                                       as a Servicer


                                    BY: [                                    ]
                                         ------------------------------------


                                    By:
                                        -------------------------------------
                                        Name:
                                        Title:


                                    JPMORGAN CHASE BANK, National Association,
                                        as Securities Administrator and
                                        Master Servicer


                                    By:
                                       ---------------------------------------
                                        Name:
                                        Title:


                                      L-4




                                    DEUTSCHE BANK NATIONAL TRUST COMPANY,
                                       as Trustee


                                    By:
                                        --------------------------------------
                                        Name:
                                        Title:


                                       L-5



                                    EXHIBIT M

                           FORM OF CERTIFICATION TO BE
                              PROVIDED BY DEPOSITOR

Re:  IXIS Real Estate Capital Trust 2006-HE1 Mortgage Pass-Through Certificates,
     Series 2006-HE1, issued pursuant to the Pooling and Servicing Agreement
     dated as of February 1, 2006 (the "Pooling and Servicing Agreement"), among
     Morgan Stanley ABS Capital I Inc., as depositor (the "Depositor"), Master
     Financial, Inc., as a servicer ("Master Financial"), Saxon Mortgage
     Services Inc., as a servicer ("Saxon" and together with Master Financial,
     the "Servicers"), IXIS Real Estate Capital Inc., as unaffiliated seller
     (the "Unaffiliated Seller"), Deutsche Bank National Trust Company, as
     trustee and custodian (in each such capacity, respectively, the "Trustee"
     and the "Custodian") and JPMorgan Chase Bank, National Association, as
     securities administrator, master servicer and backup servicer (in each such
     capacity, respectively, the "Securities Administrator", the "Master
     Servicer" and the "Backup Servicer").

I, [identify the certifying individual], certify that:

     1.   I have reviewed this annual report on Form 10-K ("Annual Report"), and
          all reports on Form 10-D containing distribution or servicing reports
          (collectively with this Annual Report, the "Reports") required to be
          filed in the periods covered by this Annual Report of the Depositor
          relating to the above-referenced trust and series of certificates;

     2.   Based on my knowledge, the Reports, taken as a whole, does not contain
          any untrue statement of a material fact or omit to state a material
          fact necessary to make the statements made, in light of the
          circumstances under which such statements were made, not misleading
          with respect to the period covered by this Annual Report;

     3.   Based on my knowledge, all of the distribution, servicing and other
          information required to be provided on Form 10-D for the period
          covered by this Annual Report is included in the Reports;

     4.   Based on my knowledge and the compliance statements required in this
          Annual Report under Item 1123 of Regulation AB, and except as
          disclosed in the Reports, each Servicer and the Master Servicer has
          fulfilled its obligations under the Pooling and Servicing Agreement;
          and

     5.   All of the reports on assessment of compliance with servicing criteria
          for asset-backed securities and their related attestation reports on
          assessment of compliance with servicing criteria required to be
          included in this Annual Report in accordance with Item 1122 of
          Regulation AB and Exchange Act Rules 13a-18 and 15d-18 have been
          included as an exhibit to this Annual Report, except as otherwise


                                      M-1



          disclosed in this Annual Report. Any material instances of
          non-compliance described in such reports have been disclosed in this
          Annual Report.


                                      M-2



In giving the certifications above, I have reasonably relied on information
provided to me by the following unaffiliated parties: the Securities
Administrator, the Master Servicer and each Servicer.

Date: _________________________


-------------------------------
[Signature]
[Title]


                                      M-3



                                   EXHIBIT N-1

   SERVICER CERTIFICATIONS TO BE PROVIDED TO THE MASTER SERVICER AND DEPOSITOR

Re: IXIS Real Estate Capital Trust 2006-HE1 Mortgage Pass-Through Certificates,
Series 2006-HE1, issued pursuant to the Pooling and Servicing Agreement, dated
as of February 1, 2006 (the "Pooling and Servicing Agreement"), among Morgan
Stanley ABS Capital I Inc., as depositor (the "Depositor)", IXIS Real Estate
Capital Inc., as unaffiliated seller (the "Unaffiliated Seller"), Deutsche Bank
National Trust Company, as trustee and custodian (in each such capacity,
respectively, the "Trustee" and the "Custodian"), JPMorgan Chase Bank, National
Association, as securities administrator, master servicer and backup servicer
(in each such capacity, respectively, the "Securities Administrator", the
"Master Servicer" and the "Backup Servicer"), Master Financial, Inc., as a
servicer ("Master Financial"), Saxon Mortgage Services Inc., as a servicer
("Saxon").

[NAME OF SERVICER] (the "Servicer"), certifies to the Depositor, the Master
Servicer and the Securities Administrator, as applicable, and its officers,
directors and affiliates, and with the knowledge and intent that they will rely
upon this certification, that:

     1.   The Servicer has reviewed the servicer compliance statement of the
          Servicer and the compliance statements of each Subservicer, if any,
          engaged by Servicer provided to the Depositor and the Securities
          Administrator for the Trust's fiscal year [___] in accordance with
          Item 1123 of Regulation AB (each a "Compliance Statement"), the report
          on assessment of the Servicer's compliance with the applicable
          servicing criteria set forth in Item 1122(d) of Regulation AB (the
          "Servicing Criteria") and reports on assessment of compliance with
          servicing criteria for asset-backed securities of the Servicer and of
          each Subservicer or Subcontractor, if any, engaged or utilized by the
          Servicer provided to the Depositor and the Securities Administrator
          for the Trust's fiscal year [___] in accordance with Rules 13a-18 and
          15d-18 under Securities Exchange Act of 1934, as amended (the
          "Exchange Act") and Item 1122 of Regulation AB (each a "Servicing
          Assessment"), the registered public accounting firm's attestation
          report provided in accordance with Rules 13a-18 and 15d-18 under the
          Exchange Act and Section 1122(b) of Regulation AB related to each
          Servicing Assessment (each an "Attestation Report"), and all servicing
          reports, officer's certificates and other information relating to the
          servicing of the Mortgage Loans by the Servicer, if any, during
          [_____] that were delivered or caused to be delivered by the Servicer
          pursuant to the Agreement (collectively, the "Servicing Information");

     2.   Based on the Servicer's knowledge, the Servicing Information, taken as
          a whole, does not contain any untrue statement of a material fact or
          omit to state a material fact necessary to make the statements made,
          in the light of the circumstances under which such statements were
          made, not misleading with respect to the period of time covered by the
          Servicing Information;


                                     N-1-1



     3.   Based on the Servicer's knowledge, the Servicing Information required
          to be provided to the Securities Administrator by the Servicer
          pursuant to the Pooling and Servicing Agreement has been provided to
          the Securities Administrator;

     4.   Based on the Servicer's knowledge and the compliance review conducted
          in preparing Compliance Statement of the Servicer and, if applicable,
          reviewing each Compliance Statement of each Subservicer, if any,
          engaged by the Servicer, and except as disclosed in such Compliance
          Statement[(s)], the Servicer [(directly and through its Subservicers,
          if any)] has fulfilled its obligations under the Pooling and Servicing
          Agreement in all material respects; and

     5.   Each Servicing Assessment of the Servicer and of each Subservicer or
          Subcontractor, if any, engaged or utilized by the Servicer and its
          related Attestation Report required to be included in the Annual
          Report in accordance with Item 1122 of Regulation AB and Exchange Act
          Rules 13a-18 and 15d-18 has been provided to the Depositor, the Master
          Servicer and the Securities Administrator. Any material instances of
          non-compliance are described in any such Servicing Assessment or
          Attestation Report.

Date:
      -----------------------------------


By:
    -------------------------------------

Name:
      -----------------------------------

Title:
      -----------------------------------


                                     N-1-2



                                   EXHIBIT N-2

           MASTER SERVICER CERTIFICATIONS TO BE PROVIDED TO DEPOSITOR

Re: IXIS Real Estate Capital Trust 2006-HE1 Mortgage Pass-Through Certificates,
Series 2006-HE1, issued pursuant to the Pooling and Servicing Agreement, dated
as of February 1, 2006 (the "Pooling and Servicing Agreement"), among Morgan
Stanley ABS Capital I Inc., as depositor (the "Depositor)", IXIS Real Estate
Capital Inc., as unaffiliated seller (the "Unaffiliated Seller"), Deutsche Bank
National Trust Company, as trustee and custodian (in each such capacity,
respectively, the "Trustee" and the "Custodian"), JPMorgan Chase Bank, National
Association, as securities administrator, master servicer and backup servicer
(in each such capacity, respectively, the "Securities Administrator", the
"Master Servicer" and the "Backup Servicer"), Master Financial, Inc., as a
servicer ("Master Financial"), Saxon Mortgage Services Inc., as a servicer
("Saxon", and together with Master Financial, the "Servicers").

[NAME OF MASTER SERVICER] (the "Master Servicer"), certifies to the Depositor
and the Securities Administrator, as applicable, and its officers, directors and
affiliates, and with the knowledge and intent that they will rely upon this
certification, that:

     1.   The Master Servicer has reviewed the servicer compliance statement of
          the Master Servicer provided to the Depositor and the Securities
          Administrator for the Trust's fiscal year [___] in accordance with
          Item 1123 of Regulation AB (each a "Compliance Statement"), the report
          on assessment of the Master Servicer's compliance with the applicable
          servicing criteria set forth in Item 1122(d) of Regulation AB (the
          "Servicing Assessment") and all servicing reports, officer's
          certificates and other information relating to the servicing of the
          Mortgage Loans by the Master Servicer, if any, during 200[_] that were
          delivered or caused to be delivered by the Master Servicer pursuant to
          the Agreement (collectively, the "Servicing Information");

     2.   Based on the Master Servicer's knowledge, the Servicing Information,
          taken as a whole, does not contain any untrue statement of a material
          fact or omit to state a material fact necessary to make the statements
          made, in the light of the circumstances under which such statements
          were made, not misleading with respect to the period of time covered
          by the Servicing Information;

     3.   Based on the Master Servicer's knowledge, the Servicing Information
          required to be provided to the Securities Administrator by the Master
          Servicer pursuant to the Pooling and Servicing Agreement has been
          provided to the Securities Administrator;

     4.   Based on the Master Servicer's knowledge and the compliance review
          conducted in preparing Compliance Statement of the Master Servicer,
          and except as disclosed in such Compliance Statement or Servicing
          Assessment, the Master Servicer has fulfilled its obligations under
          the Pooling and Servicing Agreement in all material respects; and


                                     N-2-1



     5.   Each required Servicing Assessment and Compliance Statement has been
          provided to the Depositor and the Securities Administrator. Any
          material instances of non-compliance are described in such reports.

In making this certification, the Master Servicer is relying upon the
information provided by the Servicers.

Date:
      -----------------------------------


By:
    -------------------------------------

Name:
      -----------------------------------

Title:
       ----------------------------------


                                     N-2-2



                                    EXHIBIT O

       Securities Administrator Certifications to be provided to Depositor

Re: IXIS Real Estate Capital Trust 2006-HE1 Mortgage Pass-Through Certificates,
Series 2006-HE1, issued pursuant to the Pooling and Servicing Agreement, dated
as of February 1, 2006 (the "Pooling and Servicing Agreement"), among Morgan
Stanley ABS Capital I Inc., as depositor (the "Depositor)", IXIS Real Estate
Capital Inc., as unaffiliated seller (the "Unaffiliated Seller"), Master
Financial, Inc. ("Master Financial"), Saxon Mortgage Services Inc. ("Saxon" and,
together with Master Financial, the "Servicers"), Deutsche Bank National Trust
Company, as custodian and trustee (respectively, the "Custodian" and "Trustee"),
and JPMorgan Chase Bank, National Association, as securities administrator,
master servicer and backup servicer (in each such capacity, respectively, the
"Securities Administrator", the "Master Servicer" and the "Backup Servicer").

     JPMorgan Chase Bank, National Association, not in its individual capacity
but solely as securities administrator, certifies to the Depositor, and its
officers, directors and affiliates, and with the knowledge and intent that they
will rely upon this certification, that:

     1.   It has reviewed the annual report on Form 10-K for the fiscal year
          20__ (the "Annual Report"), and all reports on Form 10-D required to
          be filed in respect of period covered by the Annual Report
          (collectively with this Annual Report, the "Reports"), of the
          Depositor relating to the above-referenced trust;

     2.   Based on its knowledge, the distribution information in the
          distribution reports contained in all Form 10-D prepared by the
          Securities Administrator, taken as a whole, does not contain any
          untrue statement of a material fact or omit to state a material fact
          necessary to make the statements made, in light of the circumstances
          under which such statements were made, not misleading with respect to
          the period covered by the Annual Report;

     3.   Based on its knowledge, the distribution information required to be
          provided to the Securities Administrator by the Master Servicer or any
          Servicer, as the case may be, under the Pooling and Servicing
          Agreement for inclusion in the Reports is included in the Reports; and

     5.   The report on assessment of compliance with servicing criteria for
          asset-backed securities of the Securities Administrator and its
          related attestation report on assessment of compliance with servicing
          criteria applicable to it required to be included in the Annual Report
          in accordance with Item 1122 of Regulation AB and Exchange Act Rules
          13a-18 and 15d-18 has been included as an exhibit to the Annual
          Report. Any material instances of non-compliance are described in such
          report and have been disclosed in the Annual Report.

     In compiling the distribution information and making the foregoing
certifications, the Securities Administrator has relied upon information
furnished to it by the Master Servicer or any Servicer, as the case may be,
under the Pooling and Servicing Agreement. The Securities


                                      O-1



Administrator shall have no responsibility or liability for any inaccuracy in
such reports resulting from information so provided by the Master Servicer or
any Servicer, as the case may be.

                                         JPMORGAN CHASE BANK, NATIONAL
                                         ASSOCIATION, not in its individual
                                         capacity, but solely as Securities
                                         Administrator


                                         By:
                                             -----------------------------------
                                         Name:
                                         Title:


                                      O-2



                                    EXHIBIT P

--------------------------------------------------------------------------------
[Company Letter head]
--------------------------------------------------------------------------------

--------------------------------------------------------------------------------
                        CALCULATION OF REALIZED LOSS/GAIN
--------------------------------------------------------------------------------

--------------------------------------------------------------------------------
Prepared By:                            Date:
--------------------------------------------------------------------------------
Phone:
--------------------------------------------------------------------------------
Servicer Loan #                               Servicer Name:
--------------------------------------------------------------------------------
Pool:                                         Borrower Name:
--------------------------------------------------------------------------------
Investor loan #                               Property Address:
--------------------------------------------------------------------------------

--------------------------------------------------------------------------------
TYPE OF LIQUIDATION:             REO          SHORT SALE
--------------------------------------------------------------------------------
                                 THIRD PARTY  CHARGEOFF
--------------------------------------------------------------------------------

--------------------------------------------------------------------------------
CREDITS:
--------------------------------------------------------------------------------
                Proceeds from Sale of Acquired Property                    $0.00
--------------------------------------------------------------------------------
                Escrow Balance
--------------------------------------------------------------------------------
                HIP Refund
--------------------------------------------------------------------------------
                Rental Receipts
--------------------------------------------------------------------------------
                Hazard Loss Proceeds
--------------------------------------------------------------------------------
                Primary Mortgage Insurance Proceeds
--------------------------------------------------------------------------------
                Other (itemize):
--------------------------------------------------------------------------------

--------------------------------------------------------------------------------

--------------------------------------------------------------------------------

--------------------------------------------------------------------------------
TOTAL CREDITS:                                                             $0.00
--------------------------------------------------------------------------------
LESS EXPENSES:
--------------------------------------------------------------------------------
                Attorney's Fees
--------------------------------------------------------------------------------
                Bankruptcy Fees
--------------------------------------------------------------------------------
                Court Costs (Recording, Filing Fees, Etc.)
--------------------------------------------------------------------------------
                Advertising/Sheriff's fees
--------------------------------------------------------------------------------
                Title Policy/Report
--------------------------------------------------------------------------------
                Real Estate Taxes
--------------------------------------------------------------------------------
                Hazard Insurance Premiums
--------------------------------------------------------------------------------
                MI Insurance Premiums
--------------------------------------------------------------------------------
                Inspections
--------------------------------------------------------------------------------


                                       P-1



--------------------------------------------------------------------------------
                Property Preservation (Securing, Winterization, Lawn
                Care, Etc.)
--------------------------------------------------------------------------------
                Appraisal/BPO Fees
--------------------------------------------------------------------------------
                Repairs
--------------------------------------------------------------------------------
                Hazard Loss Expenses
--------------------------------------------------------------------------------
                Other (itemize)
--------------------------------------------------------------------------------

--------------------------------------------------------------------------------

--------------------------------------------------------------------------------

--------------------------------------------------------------------------------
                SUBTOTAL EXPENSES:                                         $0.00
--------------------------------------------------------------------------------
LESS INTEREST ADVANCED:
--------------------------------------------------------------------------------
                Interest Advanced to date at Net Rate                      $0.00
--------------------------------------------------------------------------------
                Last Month's Advanced Net Interest                         $0.00
--------------------------------------------------------------------------------
                Accrued Servicing Fees                                     $0.00
--------------------------------------------------------------------------------
                Last month Servicing Fees                                  $0.00
--------------------------------------------------------------------------------

--------------------------------------------------------------------------------
                SUBTOTAL EXPENSES:                                         $0.00
--------------------------------------------------------------------------------
TOTAL EXPENSES:                                                            $0.00
--------------------------------------------------------------------------------

--------------------------------------------------------------------------------
GROSS LIQUIDATION PROCEEDS                                                 $0.00
--------------------------------------------------------------------------------

--------------------------------------------------------------------------------
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOAN                               $0.00
--------------------------------------------------------------------------------
PRINCIPAL ADVANCES PASSED THROUGH TO INVESTOR                              $0.00
--------------------------------------------------------------------------------
TOTAL REALIZED (LOSS) OR AMOUNT OF GAIN:                                   $0.00
--------------------------------------------------------------------------------

--------------------------------------------------------------------------------
ACTUAL UNPAID PRINCIPAL BALANCE OF MORTGAGE LOAN                            0.00
--------------------------------------------------------------------------------
LAST MONTH'S ADVANCED NET INTEREST                                          0.00
--------------------------------------------------------------------------------
LESS PRINCIPAL ADVANCES                                                     0.00
--------------------------------------------------------------------------------
REALIZED GAIN/LOSS                                                          0.00
--------------------------------------------------------------------------------
REMITTANCE DUE TO INVESTOR                                                  0.00
--------------------------------------------------------------------------------

--------------------------------------------------------------------------------
AMOUNT ALREADY REMITTED (OR GAIN NOT DUE TO INVESTOR)                       0.00
--------------------------------------------------------------------------------
ADJUSTED AMOUNT DUE FROM SERVICER                                           0.00
--------------------------------------------------------------------------------

--------------------------------------------------------------------------------
This letter certifies that in accordance with the provisions of the respective
Pooling and Servicing Agreement, the attached "Realized Loss Calculation" is
loan level detail of this realized loss for the above referenced deal.
--------------------------------------------------------------------------------

--------------------------------------------------------------------------------
Authorized Signature                         Printed Name and Title
--------------------------------------------------------------------------------


                                       P-2



                                    EXHIBIT Q

         SERVICING CRITERIA TO BE ADDRESSED IN ASSESSMENT OF COMPLIANCE

The assessment of compliance to be delivered by Securities Administrator, the
Master Servicer, [the Servicer], [each Subservicer] and [each Subcontractor]
shall address, at a minimum, the criteria identified as below as "Applicable
Servicing Criteria":



------------------------------------------------------------------------------------------------------------------
                                                                                         APPLICABLE SERVICING
SERVICING CRITERIA                                                                       CRITERIA
------------------------------------------------------------------------------------------------------------------

Reference            Criteria
------------------------------------------------------------------------------------------------------------------
                     General Servicing Considerations
------------------------------------------------------------------------------------------------------------------
                     Policies and procedures are instituted to monitor any performance   Master Servicer/
                     or other triggers and events of default in accordance with the      Servicers
1122(d)(1)(i)        transaction agreements.
------------------------------------------------------------------------------------------------------------------
                     If any material servicing activities are outsourced to third        N/A
                     parties, policies and procedures are instituted to monitor the
                     third party's performance and compliance with such servicing
1122(d)(1)(ii)       activities.
------------------------------------------------------------------------------------------------------------------
                     Any requirements in the transaction agreements to                   N/A
                     maintain a back-up servicer for the mortgage loans
1122(d)(1)(iii)      are maintained.
------------------------------------------------------------------------------------------------------------------
                     A fidelity bond and errors and omissions policy is in effect on     Servicers
                     the party participating in the servicing function throughout the
                     reporting period in the amount of coverage required by and
                     otherwise in accordance with the terms of the transaction
1122(d)(1)(iv)       agreements.
------------------------------------------------------------------------------------------------------------------
                     Cash Collection and Administration
------------------------------------------------------------------------------------------------------------------
                     Payments on mortgage loans are deposited into the appropriate       Servicers
                     custodial bank accounts and related bank clearing accounts no
                     more than two business days following receipt, or such other
1122(d)(2)(i)        number of days specified in the transaction agreements.
------------------------------------------------------------------------------------------------------------------
                     Disbursements made via wire transfer on behalf of an obligor or     Securities Administrator
1122(d)(2)(ii)       to an investor are made only by authorized personnel.
------------------------------------------------------------------------------------------------------------------
                     Advances of funds or guarantees regarding collections,              Servicers
                     cash flows or distributions, and any interest
                     or other fees charged for such advances, are made,
                     reviewed and approved as specified in the transaction
1122(d)(2)(iii)      agreements.
------------------------------------------------------------------------------------------------------------------
                     The related accounts for the transaction, such as cash reserve      Servicers/Master
                     accounts or accounts established as a form of                       Servicer/Securities
1122(d)(2)(iv)       overcollateralization, are separately maintained (e.g.,             Administrator
------------------------------------------------------------------------------------------------------------------



                                      Q-1





------------------------------------------------------------------------------------------------------------------
                                                                                         APPLICABLE SERVICING
SERVICING CRITERIA                                                                       CRITERIA
------------------------------------------------------------------------------------------------------------------

Reference            Criteria
------------------------------------------------------------------------------------------------------------------
                     with respect to commingling of cash) as set forth in the
                     transaction agreements.
------------------------------------------------------------------------------------------------------------------
                     Each custodial account is maintained at a federally insured         Servicers/Master
                     depository institution as set forth in the transaction              Servicer/Securities
                     agreements. For purposes of this criterion, "federally insured      Administrator(2)
                     depository institution" with respect to a foreign financial
                     institution means a foreign financial institution that meets the
1122(d)(2)(v)        requirements of Rule 13k-1(b)(1) of the Securities Exchange Act.
------------------------------------------------------------------------------------------------------------------
                     Unissued checks are safeguarded so as to prevent unauthorized       N/A
1122(d)(2)(vi)       access.
------------------------------------------------------------------------------------------------------------------
                     Reconciliations are prepared on a monthly basis for all             Servicers/Master Servicer
                     asset-backed securities related bank accounts, including
                     custodial accounts and related bank clearing accounts. These
                     reconciliations are (A) mathematically accurate; (B) prepared
                     within 30 calendar days after the bank statement cutoff date, or
                     such other number of days specified in the transaction
                     agreements; (C) reviewed and approved by someone other than the
                     person who prepared the reconciliation; and (D) contain
                     explanations for reconciling items. These reconciling items are
                     resolved within 90 calendar days of their original
                     identification, or such other number of days specified in the
1122(d)(2)(vii)      transaction agreements.
------------------------------------------------------------------------------------------------------------------
                     Investor Remittances and Reporting
------------------------------------------------------------------------------------------------------------------
                     Reports to investors, including those to be filed with the          Master Servicer/
                     Commission, are maintained in accordance with the transaction       Securities Administrator/
                     agreements and applicable Commission requirements. Specifically,    Servicers
                     such reports (A) are prepared in accordance with timeframes and
                     other terms set forth in the transaction agreements; (B) provide
                     information calculated in accordance with the terms specified in
                     the transaction agreements; (C) are filed with the Commission as
1122(d)(3)(i)        required by its rules and
------------------------------------------------------------------------------------------------------------------


----------
(2) This will only be provided by the Master Servicer and Securities
Administrator if it is deemed that such account maintained by the Master
Servicer or Securities Administrator, as applicable, is a custodial account for
purposes of these servicing criteria and is further subject to clarification
from the SEC.


                                      Q-2





------------------------------------------------------------------------------------------------------------------
                                                                                         APPLICABLE SERVICING
SERVICING CRITERIA                                                                       CRITERIA
------------------------------------------------------------------------------------------------------------------

Reference            Criteria
------------------------------------------------------------------------------------------------------------------
                     regulations; and (D) agree with investors' or the trustee's
                     records as to the total unpaid principal balance and number of
                     mortgage loans serviced by the Servicer.
------------------------------------------------------------------------------------------------------------------
                     Amounts due to investors are allocated and remitted in accordance   Securities Administrator/
                     with timeframes, distribution priority and other terms set forth    Master Servicer/
1122(d)(3)(ii)       in the transaction agreements.                                      Servicers
------------------------------------------------------------------------------------------------------------------
                     Disbursements made to an investor are posted within two business    Securities Administrator/
                     days to the Servicer's investor records, or such other number of    Servicers
1122(d)(3)(iii)      days specified in the transaction agreements.
------------------------------------------------------------------------------------------------------------------
                     Amounts remitted to investors per the investor reports agree with   Securities Administrator/
                     cancelled checks, or other form of payment, or custodial bank       Master Servicer/
1122(d)(3)(iv)       statements.                                                         Servicers
------------------------------------------------------------------------------------------------------------------
                     Pool Asset Administration
------------------------------------------------------------------------------------------------------------------
                     Collateral or security on mortgage loans is maintained as           Custodian/Servicers
                     required by the transaction agreements or related mortgage loan
1122(d)(4)(i)        documents.
------------------------------------------------------------------------------------------------------------------
                     Mortgage loan and related documents are safeguarded as required     Custodian
1122(d)(4)(ii)       by the transaction agreements
------------------------------------------------------------------------------------------------------------------
                     Any additions, removals or substitutions to the asset pool are      Servicers/Securities
                     made, reviewed and approved in accordance with any conditions       Administrator
1122(d)(4)(iii)      or requirements in the transaction agreements.
------------------------------------------------------------------------------------------------------------------
                     Payments on mortgage loans, including any payoffs, made in          Servicers
                     accordance with the related mortgage loan documents are posted to
                     the Servicer's obligor records maintained no more than two
                     business days after receipt, or such other number of days
                     specified in the transaction agreements, and allocated to
                     principal, interest or other items (e.g., escrow) in accordance
1122(d)(4)(iv)       with the related mortgage loan documents.
------------------------------------------------------------------------------------------------------------------
                     The Servicer's records regarding the mortgage loans agree with      Servicers
                     the Servicer's records with respect to an obligor's unpaid
1122(d)(4)(v)        principal balance.
------------------------------------------------------------------------------------------------------------------



                                      Q-3





------------------------------------------------------------------------------------------------------------------
                                                                                         APPLICABLE SERVICING
SERVICING CRITERIA                                                                       CRITERIA
------------------------------------------------------------------------------------------------------------------

Reference            Criteria
------------------------------------------------------------------------------------------------------------------
                     Changes with respect to the terms or status of an obligor's         Servicers
                     mortgage loans (e.g., loan modifications or re-agings) are made,
                     reviewed and approved by authorized personnel in accordance with
1122(d)(4)(vi)       the transaction agreements and related pool asset documents.
------------------------------------------------------------------------------------------------------------------
                     Loss mitigation or recovery actions (e.g., forbearance plans,       Servicers
                     modifications and deeds in lieu of foreclosure, foreclosures and
                     repossessions, as applicable) are initiated, conducted and
                     concluded in accordance with the timeframes or other requirements
1122(d)(4)(vii)      established by the transaction agreements.
------------------------------------------------------------------------------------------------------------------
                     Records documenting collection efforts are maintained during the    Servicers
                     period a mortgage loan is delinquent in accordance with the
                     transaction agreements. Such records are maintained on at least a
                     monthly basis, or such other period specified in the transaction
                     agreements, and describe the entity's activities in monitoring
                     delinquent mortgage loans including, for example, phone calls,
                     letters and payment rescheduling plans in cases where delinquency
1122(d)(4)(viii)     is deemed temporary (e.g., illness or unemployment).
------------------------------------------------------------------------------------------------------------------
                     Adjustments to interest rates or rates of return for mortgage       Servicers
                     loans with variable rates are computed based on the related
1122(d)(4)(ix)       mortgage loan documents.
------------------------------------------------------------------------------------------------------------------
                     Regarding any funds held in trust for an obligor (such as escrow    Servicers
                     accounts): (A) such funds are analyzed, in accordance with the
                     obligor's mortgage loan documents, on at least an annual basis,
                     or such other period specified in the transaction agreements; (B)
                     interest on such funds is paid, or credited, to obligors in
                     accordance with applicable mortgage loan documents and state
                     laws; and (C) such funds are returned to the obligor within 30
                     calendar days of full repayment of the related mortgage loans, or
1122(d)(4)(x)        such other number of days specified in the transaction agreements.
------------------------------------------------------------------------------------------------------------------
                     Payments made on behalf of an obligor (such as tax or insurance     Servicers
                     payments) are made on or before the related penalty or expiration
                     dates, as indicated on the appropriate bills or notices for such
                     payments, provided that such support has been received by the
1122(d)(4)(xi)       servicer at least 30 calendar days prior to these dates, or such
------------------------------------------------------------------------------------------------------------------



                                      Q-4





------------------------------------------------------------------------------------------------------------------
                                                                                         APPLICABLE SERVICING
SERVICING CRITERIA                                                                       CRITERIA
------------------------------------------------------------------------------------------------------------------

Reference            Criteria
------------------------------------------------------------------------------------------------------------------
                     other number of days specified in the transaction agreements.
------------------------------------------------------------------------------------------------------------------
                     Any late payment penalties in connection with any payment to be     Servicers
                     made on behalf of an obligor are paid from the servicer's funds
                     and not charged to the obligor, unless the late payment was due
1122(d)(4)(xii)      to the obligor's error or omission.
------------------------------------------------------------------------------------------------------------------
                     Disbursements made on behalf of an obligor are posted within        Servicers
                     two business days to the obligor's records maintained by the
                     servicer, or such other number of days specified in the
1122(d)(4)(xiii)     transaction agreements.
------------------------------------------------------------------------------------------------------------------
                     Delinquencies, charge-offs and uncollectible accounts are           Servicers
                     recognized and recorded in accordance with the transaction
1122(d)(4)(xiv)      agreements.
------------------------------------------------------------------------------------------------------------------
                     Any external enhancement or other support, identified in Item       Servicers
                     1114(a)(1) through (3) or Item 1115 of Regulation AB, is
1122(d)(4)(xv)       maintained as set forth in the transaction agreements.
------------------------------------------------------------------------------------------------------------------



                                      Q-5



                                    EXHIBIT R

                         ADDITIONAL FORM 10-D DISCLOSURE

--------------------------------------------------------------------------------
Item on Form 10-D                        Party Responsible
--------------------------------------------------------------------------------
Item 1: Distribution and Pool            Servicer
Performance Information                  Securities Administrator

Any information required by Item 1121    Servicer
of Regulation AB which is NOT included
on the Monthly Statement
--------------------------------------------------------------------------------
Item 2: Legal Proceedings                (i) All parties to the Agreement (as to
                                         themselves to the extent applicable),
per Item 1117 of Regulation AB           (ii) the Depositor as to the sponsor,
                                         and each Originator (other than a
                                         Responsible Party) or any Regulation AB
                                         Item 1100(d)(1) party
--------------------------------------------------------------------------------
Item 3: Sale of Securities and Use of    Depositor
Proceeds
--------------------------------------------------------------------------------
Item 4: Defaults Upon Senior
Securities
--------------------------------------------------------------------------------
Item 5: Submission of Matters to a       Depositor or the party to this
Vote of Security Holders                 Agreement submitting such matter to a
                                         vote of Certificateholders
--------------------------------------------------------------------------------
Item 6: Significant Obligors of Pool     N/A
Assets
--------------------------------------------------------------------------------
Item 7: Significant Enhancement          Depositor
Provider Information
--------------------------------------------------------------------------------
Item 8: Other Information                Any party to the Agreement responsible
                                         for disclosure items on Form 8-K to the
                                         extent applicable
--------------------------------------------------------------------------------
Item 9: Exhibits
--------------------------------------------------------------------------------

To the extent no notice is provided to the Securities Administrator as described
under the Pooling and Servicing Agreement of the events or information set forth
above in this Exhibit R, the Securities Administrator shall, without such
further notice, conclude that there is no event or information to be reported.


                                       R-1



                                    EXHIBIT S

                         ADDITIONAL FORM 10-K DISCLOSURE

--------------------------------------------------------------------------------
Item on Form 10-K                        Party Responsible
--------------------------------------------------------------------------------
Item 9B: Other Information                Any party to the Agreement responsible
                                         for disclosure items on Form 8-K to the
                                         extent applicable
--------------------------------------------------------------------------------
Item 15: Exhibits, Financial Statement   Depositor
Schedules
--------------------------------------------------------------------------------
Additional Item:                         (i) All parties to the Agreement (as to
                                         themselves to the extent applicable),
Disclosure per Item 1117 of Regulation   (ii) the Depositor as to
AB                                       the sponsor and each Originator (other
                                         than a Responsible Party) or any
                                         1100(d)(1) party
--------------------------------------------------------------------------------
Additional Item:                         (i) All parties to the Agreement as to
                                         themselves
Disclosure per Item 1119 of Regulation   to the extent applicable, (ii) the
AB                                       Depositor as to the sponsor, or any
                                         derivative provider
--------------------------------------------------------------------------------
Additional Item:                         N/A
Disclosure per Item 1112(b) of
Regulation AB
--------------------------------------------------------------------------------
Additional Item:                         Depositor
Disclosure per Items 1114(b) and
1115(b) of Regulation AB
--------------------------------------------------------------------------------

To the extent no notice is provided to the Securities Administrator as described
under the Pooling and Servicing Agreement of the events or information set forth
above in this Exhibit S, the Securities Administrator shall, without such
further notice, conclude that there is no event or information to be reported.


                                       S-1



                                    EXHIBIT T

                         FORM 8-K DISCLOSURE INFORMATION

--------------------------------------------------------------------------------
Item on Form 8-K                         Party Responsible
--------------------------------------------------------------------------------
Item 1.01- Entry into a Material         The party to this Agreement entering
Definitive Agreement                     into such material definitive agreement
--------------------------------------------------------------------------------
Item 1.02- Termination of a Material     The party to this Agreement requesting
Definitive Agreement                     termination of a material definitive
                                         agreement
--------------------------------------------------------------------------------
Item 1.03- Bankruptcy or Receivership    (i) All parties to the Agreement (as to
                                         themselves to the extent applicable),
                                         (ii) the Servicer as to the Trust,
                                         (iii) the Depositor as to the sponsor
                                         and each Originator (other than a
                                         Responsible Party) or any 1100(d)(1)
                                         party
--------------------------------------------------------------------------------
Item 2.04- Triggering Events that
Accelerate or Increase a Direct
Financial Obligation or an Obligation
under an Off-Balance Sheet Arrangement
--------------------------------------------------------------------------------
Item 3.03- Material Modification to
Rights of Security Holders
--------------------------------------------------------------------------------
Item 5.03- Amendments of Articles of     Depositor
Incorporation or Bylaws; Change of
Fiscal Year
--------------------------------------------------------------------------------
Item 6.01- ABS Informational and         Depositor
Computational Material
--------------------------------------------------------------------------------
Item 6.02- Change of Servicer or         Servicer
Trustee
--------------------------------------------------------------------------------
Item 6.03- Change in Credit              Depositor
Enhancement or External Support
--------------------------------------------------------------------------------
Item 6.04- Failure to Make a Required    Securities Administrator
Distribution
--------------------------------------------------------------------------------
Item 6.05- Securities Act Updating       Depositor
Disclosure
--------------------------------------------------------------------------------
Item 7.01- Regulation FD Disclosure      Depositor
--------------------------------------------------------------------------------
Item 8.01                                Depositor
--------------------------------------------------------------------------------

To the extent no notice is provided to the Securities Administrator as described
under the Pooling and Servicing Agreement of the events or information set forth
above in this Exhibit T, the Securities Administrator shall, without such
further notice, conclude that there is no event or information to be reported.


                                       T-1



                                    EXHIBIT U

                          Interest Rate Swap Agreement


                                       U-1